| 楼价： | $5,600,000.00 |
| 首期： | $1,680,000.00 |
| 贷款金额： | $3,920,000.00 |
| 每月供款额： | $19,102.80 (3.25厘息计供300期) |
| 全期供款共： | $5,730,838.81 |
| 全期利息共： | $1,810,838.81 |
| 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 | $67,007.49 | $34,340.82 | $23,460.98 | $18,027.86 | $14,773.40 | $12,608.27 | $11,065.60 |
| 1.500 | $67,854.76 | $35,198.27 | $24,333.13 | $18,915.78 | $15,677.50 | $13,528.71 | $12,002.43 |
| 2.000 | $68,708.82 | $36,069.27 | $25,225.54 | $19,830.63 | $16,615.09 | $14,489.08 | $12,985.50 |
| 2.500 | $69,569.66 | $36,953.80 | $26,138.14 | $20,772.19 | $17,585.78 | $15,488.74 | $14,013.81 |
| 3.000 | $70,437.27 | $37,851.81 | $27,070.80 | $21,740.23 | $18,589.08 | $16,526.88 | $15,086.13 |
| 3.250 | $70,873.61 | $38,305.86 | $27,544.62 | $22,234.07 | $19,102.80 | $17,060.09 | $15,638.34 |
| 3.500 | $71,311.64 | $38,763.26 | $28,023.40 | $22,734.42 | $19,624.44 | $17,602.55 | $16,200.99 |
| 4.000 | $72,192.77 | $39,688.09 | $28,995.77 | $23,754.43 | $20,691.20 | $18,714.68 | $17,356.77 |
| 4.500 | $73,080.64 | $40,626.26 | $29,987.74 | $24,799.86 | $21,788.63 | $19,862.06 | $18,551.66 |
| 5.000 | $73,975.24 | $41,577.68 | $30,999.11 | $25,870.26 | $22,915.93 | $21,043.41 | $19,783.76 |
| 5.500 | $74,876.56 | $42,542.30 | $32,029.67 | $26,965.18 | $24,072.23 | $22,257.33 | $21,051.04 |
| 6.000 | $75,784.58 | $43,520.04 | $33,079.19 | $28,084.10 | $25,256.61 | $23,502.38 | $22,351.44 |
| 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。 |