| 楼价： | $5,400,000.00 |
| 首期： | $2,160,000.00 |
| 贷款金额： | $3,240,000.00 |
| 每月供款额： | $14,332.06 (2.375厘息计供300期) |
| 全期供款共： | $4,299,618.68 |
| 全期利息共： | $1,059,618.68 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $11,700.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $54,000.00 |
| 按揭保险费： | $0 一次性付款 |
| * 因律师收费现已浮动, 请自行与律师行商议. | |
| 转名契： | $210.00 |
| 楼契： | $230.00 - $450.00 |
| 按揭契： | $210.00 |
| 注册费： | $300.00 |
| 查册费： | $30.00 |
| 印花税#： | $121,500.00 | # 收费以税务局的公布为准. |
| 利率 | 5年 | 10年 | 15年 | 20年 | 25年 | 30年 | 35年 |
| 1.000 | $55,383.74 | $28,383.74 | $19,391.22 | $14,900.58 | $12,210.67 | $10,421.12 | $9,146.06 |
| 1.500 | $56,084.04 | $29,092.45 | $20,112.07 | $15,634.47 | $12,957.94 | $11,181.89 | $9,920.38 |
| 2.000 | $56,789.94 | $29,812.36 | $20,849.68 | $16,390.62 | $13,732.88 | $11,975.67 | $10,732.91 |
| 2.375 | $57,323.05 | $30,359.63 | $21,413.84 | $16,972.24 | $14,332.06 | $12,592.35 | $11,366.91 |
| 2.500 | $57,501.45 | $30,543.45 | $21,603.97 | $17,168.85 | $14,535.18 | $12,801.92 | $11,582.84 |
| 3.000 | $58,218.56 | $31,285.68 | $22,374.85 | $17,968.96 | $15,364.45 | $13,659.97 | $12,469.15 |
| 3.500 | $58,941.25 | $32,039.02 | $23,162.19 | $18,790.69 | $16,220.20 | $14,549.05 | $13,390.62 |
| 4.000 | $59,669.53 | $32,803.42 | $23,965.89 | $19,633.76 | $17,101.91 | $15,468.26 | $14,345.90 |
| 4.500 | $60,403.38 | $33,578.84 | $24,785.78 | $20,497.84 | $18,008.97 | $16,416.60 | $15,333.52 |
| 5.000 | $61,142.80 | $34,365.23 | $25,621.71 | $21,382.57 | $18,940.72 | $17,393.02 | $16,351.88 |
| 5.500 | $61,887.77 | $35,162.51 | $26,473.50 | $22,287.55 | $19,896.43 | $18,396.36 | $17,399.33 |
| 6.000 | $62,638.28 | $35,970.64 | $27,340.96 | $23,212.37 | $20,875.37 | $19,425.44 | $18,474.15 |
| 免责声明： 以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的 数据结果只作模拟性参考，其准确性不被保证。 |