| 楼价： | $3,280,000.00 |
| 首期： | $984,000.00 |
| 贷款金额： | $2,296,000.00 |
| 每月供款额： | $11,648.81 (3.625厘息计供300期) |
| 全期供款共： | $3,494,643.94 |
| 全期利息共： | $1,198,643.94 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $10,640.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $32,800.00 |
| 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#： | $28,100.00 | # 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 | $39,247.24 | $20,113.91 | $13,741.43 | $10,559.17 | $8,652.99 | $7,384.84 | $6,481.28 |
| 1.500 | $39,743.50 | $20,616.13 | $14,252.26 | $11,079.24 | $9,182.54 | $7,923.96 | $7,029.99 |
| 2.000 | $40,243.74 | $21,126.29 | $14,774.96 | $11,615.08 | $9,731.70 | $8,486.46 | $7,605.79 |
| 2.500 | $40,747.94 | $21,644.37 | $15,309.48 | $12,166.57 | $10,300.24 | $9,071.98 | $8,208.09 |
| 3.000 | $41,256.11 | $22,170.35 | $15,855.75 | $12,733.56 | $10,887.89 | $9,680.03 | $8,836.16 |
| 3.500 | $41,768.25 | $22,704.20 | $16,413.70 | $13,315.88 | $11,494.32 | $10,310.07 | $9,489.15 |
| 3.625 | $41,896.90 | $22,838.88 | $16,555.00 | $13,463.82 | $11,648.81 | $10,470.94 | $9,656.18 |
| 4.000 | $42,284.33 | $23,245.88 | $16,983.23 | $13,913.31 | $12,119.13 | $10,961.46 | $10,166.11 |
| 4.500 | $42,804.37 | $23,795.38 | $17,564.25 | $14,525.63 | $12,761.91 | $11,633.49 | $10,865.97 |
| 5.000 | $43,328.35 | $24,352.64 | $18,156.62 | $15,152.58 | $13,422.19 | $12,325.42 | $11,587.63 |
| 5.500 | $43,856.27 | $24,917.63 | $18,760.24 | $15,793.89 | $14,099.45 | $13,036.44 | $12,329.89 |
| 6.000 | $44,388.11 | $25,490.31 | $19,374.95 | $16,449.26 | $14,793.16 | $13,765.68 | $13,091.56 |
| 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。 |