| 楼价： | $5,990,000.00 |
| 首期： | $2,396,000.00 |
| 贷款金额： | $3,594,000.00 |
| 每月供款额： | $15,897.97 (2.375厘息计供300期) |
| 全期供款共： | $4,769,391.83 |
| 全期利息共： | $1,175,391.83 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $11,995.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $59,900.00 |
| 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#： | $134,775.00 | # 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 | $61,434.93 | $31,484.92 | $21,509.89 | $16,528.60 | $13,544.80 | $11,559.72 | $10,145.35 |
| 1.500 | $62,211.74 | $32,271.07 | $22,309.50 | $17,342.68 | $14,373.71 | $12,403.62 | $11,004.27 |
| 2.000 | $62,994.77 | $33,069.64 | $23,127.70 | $18,181.45 | $15,233.32 | $13,284.12 | $11,905.58 |
| 2.375 | $63,586.12 | $33,676.70 | $23,753.50 | $18,826.61 | $15,897.97 | $13,968.18 | $12,608.85 |
| 2.500 | $63,784.02 | $33,880.60 | $23,964.40 | $19,044.71 | $16,123.29 | $14,200.65 | $12,848.38 |
| 3.000 | $64,579.47 | $34,703.93 | $24,819.50 | $19,932.24 | $17,043.15 | $15,152.45 | $13,831.52 |
| 3.500 | $65,381.13 | $35,539.58 | $25,692.88 | $20,843.75 | $17,992.41 | $16,138.67 | $14,853.67 |
| 4.000 | $66,188.98 | $36,387.50 | $26,584.38 | $21,778.93 | $18,970.46 | $17,158.31 | $15,913.32 |
| 4.500 | $67,003.01 | $37,247.64 | $27,493.86 | $22,737.42 | $19,976.62 | $18,210.27 | $17,008.85 |
| 5.000 | $67,823.21 | $38,119.95 | $28,421.12 | $23,718.81 | $21,010.17 | $19,293.37 | $18,138.48 |
| 5.500 | $68,649.58 | $39,004.34 | $29,365.98 | $24,722.67 | $22,070.30 | $20,406.34 | $19,300.37 |
| 6.000 | $69,482.09 | $39,900.77 | $30,328.21 | $25,748.53 | $23,156.19 | $21,547.85 | $20,492.62 |
| 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。 |