| 楼价： | $5,480,000.00 |
| 首期： | $1,644,000.00 |
| 贷款金额： | $3,836,000.00 |
| 每月供款额： | $19,462.04 (3.625厘息计供300期) |
| 全期供款共： | $5,838,612.44 |
| 全期利息共： | $2,002,612.44 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $11,740.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $54,800.00 |
| 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#： | $123,300.00 | # 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 | $65,571.62 | $33,604.94 | $22,958.25 | $17,641.55 | $14,456.83 | $12,338.09 | $10,828.48 |
| 1.500 | $66,400.73 | $34,444.02 | $23,811.70 | $18,510.44 | $15,341.56 | $13,238.81 | $11,745.24 |
| 2.000 | $67,236.49 | $35,296.36 | $24,684.99 | $19,405.68 | $16,259.05 | $14,178.60 | $12,707.24 |
| 2.500 | $68,078.88 | $36,161.93 | $25,578.03 | $20,327.07 | $17,208.94 | $15,156.84 | $13,713.52 |
| 3.000 | $68,927.90 | $37,040.70 | $26,490.71 | $21,274.36 | $18,190.75 | $16,172.73 | $14,762.85 |
| 3.500 | $69,783.53 | $37,932.62 | $27,422.89 | $22,247.25 | $19,203.92 | $17,225.35 | $15,853.83 |
| 3.625 | $69,998.48 | $38,157.65 | $27,658.97 | $22,494.44 | $19,462.04 | $17,494.13 | $16,132.89 |
| 4.000 | $70,645.78 | $38,837.64 | $28,374.43 | $23,245.41 | $20,247.82 | $18,313.65 | $16,984.84 |
| 4.500 | $71,514.62 | $39,755.69 | $29,345.14 | $24,268.43 | $21,321.73 | $19,436.45 | $18,154.13 |
| 5.000 | $72,390.05 | $40,686.73 | $30,334.84 | $25,315.90 | $22,424.87 | $20,592.48 | $19,359.82 |
| 5.500 | $73,272.06 | $41,630.68 | $31,343.32 | $26,387.36 | $23,556.40 | $21,780.39 | $20,599.94 |
| 6.000 | $74,160.63 | $42,587.46 | $32,370.35 | $27,482.30 | $24,715.40 | $22,998.76 | $21,872.48 |
| 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。 |