| 楼价： | $5,500,000.00 |
| 首期： | $2,200,000.00 |
| 贷款金额： | $3,300,000.00 |
| 每月供款额： | $14,597.47 (2.375厘息计供300期) |
| 全期供款共： | $4,379,241.25 |
| 全期利息共： | $1,079,241.25 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $11,750.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $55,000.00 |
| 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#： | $123,750.00 | # 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 | $56,409.37 | $28,909.36 | $19,750.32 | $15,176.51 | $12,436.79 | $10,614.10 | $9,315.43 |
| 1.500 | $57,122.63 | $29,631.19 | $20,484.52 | $15,924.00 | $13,197.90 | $11,388.97 | $10,104.09 |
| 2.000 | $57,841.61 | $30,364.44 | $21,235.79 | $16,694.15 | $13,987.19 | $12,197.44 | $10,931.67 |
| 2.375 | $58,384.59 | $30,921.85 | $21,810.39 | $17,286.54 | $14,597.47 | $12,825.54 | $11,577.41 |
| 2.500 | $58,566.29 | $31,109.07 | $22,004.04 | $17,486.80 | $14,804.35 | $13,038.99 | $11,797.34 |
| 3.000 | $59,296.68 | $31,865.05 | $22,789.19 | $18,301.72 | $15,648.97 | $13,912.93 | $12,700.06 |
| 3.500 | $60,032.76 | $32,632.34 | $23,591.12 | $19,138.67 | $16,520.58 | $14,818.47 | $13,638.59 |
| 4.000 | $60,774.52 | $33,410.90 | $24,409.70 | $19,997.35 | $17,418.62 | $15,754.70 | $14,611.57 |
| 4.500 | $61,521.96 | $34,200.67 | $25,244.78 | $20,877.43 | $18,342.47 | $16,720.62 | $15,617.47 |
| 5.000 | $62,275.07 | $35,001.62 | $26,096.19 | $21,778.54 | $19,291.47 | $17,715.11 | $16,654.69 |
| 5.500 | $63,033.84 | $35,813.67 | $26,963.75 | $22,700.28 | $20,264.89 | $18,737.04 | $17,721.54 |
| 6.000 | $63,798.25 | $36,636.77 | $27,847.28 | $23,642.22 | $21,261.95 | $19,785.17 | $18,816.26 |
| 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。 |