| 楼价： | $5,850,000.00 |
| 首期： | $2,340,000.00 |
| 贷款金额： | $3,510,000.00 |
| 每月供款额： | $15,526.40 (2.375厘息计供300期) |
| 全期供款共： | $4,657,920.24 |
| 全期利息共： | $1,147,920.24 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $11,925.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $58,500.00 |
| 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#： | $131,625.00 | # 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 | $59,999.05 | $30,749.05 | $21,007.16 | $16,142.29 | $13,228.22 | $11,289.55 | $9,908.23 |
| 1.500 | $60,757.71 | $31,516.82 | $21,788.08 | $16,937.34 | $14,037.77 | $12,113.72 | $10,747.07 |
| 2.000 | $61,522.44 | $32,296.72 | $22,587.16 | $17,756.51 | $14,877.29 | $12,973.64 | $11,627.32 |
| 2.375 | $62,099.97 | $32,889.60 | $23,198.33 | $18,386.59 | $15,526.40 | $13,641.71 | $12,314.15 |
| 2.500 | $62,293.24 | $33,088.74 | $23,404.30 | $18,599.59 | $15,746.45 | $13,868.74 | $12,548.08 |
| 3.000 | $63,070.10 | $33,892.82 | $24,239.42 | $19,466.38 | $16,644.82 | $14,798.30 | $13,508.24 |
| 3.500 | $63,853.02 | $34,708.94 | $25,092.38 | $20,356.59 | $17,571.89 | $15,761.47 | $14,506.50 |
| 4.000 | $64,641.99 | $35,537.04 | $25,963.05 | $21,269.91 | $18,527.07 | $16,757.28 | $15,541.39 |
| 4.500 | $65,437.00 | $36,377.08 | $26,851.26 | $22,205.99 | $19,509.72 | $17,784.65 | $16,611.31 |
| 5.000 | $66,238.03 | $37,229.00 | $27,756.86 | $23,164.45 | $20,519.11 | $18,842.44 | $17,714.54 |
| 5.500 | $67,045.08 | $38,092.72 | $28,679.63 | $24,144.84 | $21,554.47 | $19,929.39 | $18,849.27 |
| 6.000 | $67,858.13 | $38,968.20 | $29,619.37 | $25,146.73 | $22,614.98 | $21,044.22 | $20,013.66 |
| 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。 |