| 楼价： | $5,080,000.00 |
| 首期： | $1,524,000.00 |
| 贷款金额： | $3,556,000.00 |
| 每月供款额： | $19,016.18 (4.125厘息计供300期) |
| 全期供款共： | $5,704,853.52 |
| 全期利息共： | $2,148,853.52 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $11,540.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $50,800.00 |
| 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#： | $114,300.00 | # 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 | $60,785.37 | $31,152.03 | $21,282.46 | $16,353.84 | $13,401.58 | $11,437.50 | $10,038.08 |
| 1.500 | $61,553.96 | $31,929.86 | $22,073.62 | $17,159.31 | $14,221.74 | $12,272.47 | $10,887.92 |
| 2.000 | $62,328.71 | $32,719.98 | $22,883.17 | $17,989.21 | $15,072.26 | $13,143.67 | $11,779.70 |
| 2.500 | $63,109.62 | $33,522.38 | $23,711.02 | $18,843.35 | $15,952.81 | $14,050.50 | $12,712.53 |
| 3.000 | $63,896.66 | $34,337.00 | $24,557.08 | $19,721.49 | $16,862.95 | $14,992.24 | $13,685.27 |
| 3.500 | $64,689.85 | $35,163.81 | $25,421.22 | $20,623.37 | $17,802.17 | $15,968.03 | $14,696.61 |
| 4.000 | $65,489.15 | $36,002.77 | $26,303.30 | $21,548.66 | $18,769.88 | $16,976.89 | $15,745.07 |
| 4.125 | $65,689.94 | $36,214.40 | $26,526.61 | $21,783.60 | $19,016.18 | $17,234.14 | $16,012.79 |
| 4.500 | $66,294.58 | $36,853.82 | $27,203.16 | $22,497.01 | $19,765.40 | $18,017.73 | $16,829.01 |
| 5.000 | $67,106.11 | $37,716.90 | $28,120.62 | $23,468.03 | $20,788.02 | $19,089.38 | $17,946.69 |
| 5.500 | $67,923.73 | $38,591.94 | $29,055.49 | $24,461.27 | $21,836.95 | $20,190.58 | $19,096.30 |
| 6.000 | $68,747.44 | $39,478.89 | $30,007.55 | $25,476.29 | $22,911.36 | $21,320.02 | $20,275.95 |
| 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。 |