| 楼价： | $5,800,000.00 |
| 首期： | $2,320,000.00 |
| 贷款金额： | $3,480,000.00 |
| 每月供款额： | $15,393.70 (2.375厘息计供300期) |
| 全期供款共： | $4,618,108.95 |
| 全期利息共： | $1,138,108.95 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $11,900.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $58,000.00 |
| 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#： | $130,500.00 | # 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 | $59,486.24 | $30,486.23 | $20,827.61 | $16,004.32 | $13,115.16 | $11,193.06 | $9,823.54 |
| 1.500 | $60,238.41 | $31,247.44 | $21,601.86 | $16,792.58 | $13,917.78 | $12,010.18 | $10,655.22 |
| 2.000 | $60,996.60 | $32,020.68 | $22,394.10 | $17,604.74 | $14,750.13 | $12,862.76 | $11,527.94 |
| 2.375 | $61,569.20 | $32,608.49 | $23,000.05 | $18,229.44 | $15,393.70 | $13,525.11 | $12,208.90 |
| 2.500 | $61,760.82 | $32,805.93 | $23,204.26 | $18,440.62 | $15,611.86 | $13,750.21 | $12,440.83 |
| 3.000 | $62,531.04 | $33,603.14 | $24,032.24 | $19,300.00 | $16,502.55 | $14,671.82 | $13,392.79 |
| 3.500 | $63,307.27 | $34,412.28 | $24,877.91 | $20,182.60 | $17,421.70 | $15,626.76 | $14,382.51 |
| 4.000 | $64,089.50 | $35,233.31 | $25,741.14 | $21,088.12 | $18,368.72 | $16,614.05 | $15,408.56 |
| 4.500 | $64,877.71 | $36,066.17 | $26,621.77 | $22,016.20 | $19,342.97 | $17,632.65 | $16,469.33 |
| 5.000 | $65,671.89 | $36,910.80 | $27,519.62 | $22,966.46 | $20,343.73 | $18,681.39 | $17,563.13 |
| 5.500 | $66,472.04 | $37,767.14 | $28,434.50 | $23,938.48 | $21,370.24 | $19,759.06 | $18,688.17 |
| 6.000 | $67,278.15 | $38,635.13 | $29,366.22 | $24,931.80 | $22,421.69 | $20,864.36 | $19,842.60 |
| 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。 |