| 楼价： | $4,580,000.00 |
| 首期： | $1,374,000.00 |
| 贷款金额： | $3,206,000.00 |
| 每月供款额： | $16,265.72 (3.625厘息计供300期) |
| 全期供款共： | $4,879,716.24 |
| 全期利息共： | $1,673,716.24 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $11,290.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $45,800.00 |
| 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#： | $75,500.00 | # 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 | $54,802.55 | $28,085.88 | $19,187.73 | $14,744.21 | $12,082.53 | $10,311.76 | $9,050.08 |
| 1.500 | $55,495.50 | $28,787.15 | $19,901.02 | $15,470.41 | $12,821.96 | $11,064.55 | $9,816.27 |
| 2.000 | $56,194.00 | $29,499.51 | $20,630.89 | $16,218.62 | $13,588.77 | $11,850.00 | $10,620.28 |
| 2.500 | $56,898.04 | $30,222.93 | $21,377.26 | $16,988.69 | $14,382.65 | $12,667.58 | $11,461.30 |
| 3.000 | $57,607.62 | $30,957.37 | $22,140.05 | $17,780.40 | $15,203.21 | $13,516.63 | $12,338.30 |
| 3.500 | $58,322.73 | $31,702.81 | $22,919.13 | $18,593.51 | $16,049.99 | $14,396.37 | $13,250.10 |
| 3.625 | $58,502.38 | $31,890.88 | $23,116.44 | $18,800.10 | $16,265.72 | $14,621.00 | $13,483.33 |
| 4.000 | $59,043.37 | $32,459.19 | $23,714.39 | $19,427.73 | $16,922.45 | $15,305.93 | $14,195.36 |
| 4.500 | $59,769.52 | $33,226.47 | $24,525.68 | $20,282.74 | $17,819.99 | $16,244.33 | $15,172.61 |
| 5.000 | $60,501.18 | $34,004.60 | $25,352.84 | $21,158.18 | $18,741.96 | $17,210.50 | $16,180.29 |
| 5.500 | $61,238.33 | $34,793.52 | $26,195.70 | $22,053.67 | $19,687.65 | $18,203.32 | $17,216.74 |
| 6.000 | $61,980.96 | $35,593.17 | $27,054.05 | $22,968.78 | $20,656.30 | $19,221.59 | $18,280.28 |
| 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。 |