| 楼价： | $5,600,000.00 |
| 首期： | $2,240,000.00 |
| 贷款金额： | $3,360,000.00 |
| 每月供款额： | $14,862.88 (2.375厘息计供300期) |
| 全期供款共： | $4,458,863.82 |
| 全期利息共： | $1,098,863.82 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $11,800.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $56,000.00 |
| 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#： | $126,000.00 | # 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 | $57,434.99 | $29,434.98 | $20,109.42 | $15,452.45 | $12,662.91 | $10,807.09 | $9,484.80 |
| 1.500 | $58,161.22 | $30,169.94 | $20,856.97 | $16,213.53 | $13,437.86 | $11,596.04 | $10,287.80 |
| 2.000 | $58,893.27 | $30,916.52 | $21,621.89 | $16,997.68 | $14,241.51 | $12,419.21 | $11,130.43 |
| 2.375 | $59,446.13 | $31,484.06 | $22,206.94 | $17,600.84 | $14,862.88 | $13,058.73 | $11,787.91 |
| 2.500 | $59,631.13 | $31,674.69 | $22,404.12 | $17,804.74 | $15,073.52 | $13,276.06 | $12,011.84 |
| 3.000 | $60,374.80 | $32,444.41 | $23,203.54 | $18,634.48 | $15,933.50 | $14,165.90 | $12,930.97 |
| 3.500 | $61,124.26 | $33,225.65 | $24,020.05 | $19,486.65 | $16,820.95 | $15,087.90 | $13,886.57 |
| 4.000 | $61,879.51 | $34,018.37 | $24,853.51 | $20,360.94 | $17,735.32 | $16,041.15 | $14,877.23 |
| 4.500 | $62,640.54 | $34,822.51 | $25,703.77 | $21,257.02 | $18,675.97 | $17,024.63 | $15,901.43 |
| 5.000 | $63,407.35 | $35,638.01 | $26,570.67 | $22,174.51 | $19,642.23 | $18,037.21 | $16,957.51 |
| 5.500 | $64,179.90 | $36,464.83 | $27,454.00 | $23,113.01 | $20,633.34 | $19,077.71 | $18,043.75 |
| 6.000 | $64,958.21 | $37,302.89 | $28,353.59 | $24,072.08 | $21,648.53 | $20,144.90 | $19,158.37 |
| 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。 |