| 楼价： | $5,700,000.00 |
| 首期： | $2,280,000.00 |
| 贷款金额： | $3,420,000.00 |
| 每月供款额： | $15,128.29 (2.375厘息计供300期) |
| 全期供款共： | $4,538,486.38 |
| 全期利息共： | $1,118,486.38 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $11,850.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $57,000.00 |
| 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#： | $128,250.00 | # 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 | $58,460.62 | $29,960.61 | $20,468.51 | $15,728.39 | $12,889.04 | $11,000.07 | $9,654.17 |
| 1.500 | $59,199.82 | $30,708.69 | $21,229.41 | $16,503.05 | $13,677.82 | $11,803.11 | $10,471.51 |
| 2.000 | $59,944.94 | $31,468.60 | $22,008.00 | $17,301.21 | $14,495.82 | $12,640.99 | $11,329.19 |
| 2.375 | $60,507.66 | $32,046.28 | $22,603.50 | $17,915.14 | $15,128.29 | $13,291.92 | $11,998.40 |
| 2.500 | $60,695.98 | $32,240.31 | $22,804.19 | $18,122.68 | $15,342.69 | $13,513.13 | $12,226.34 |
| 3.000 | $61,452.92 | $33,023.77 | $23,617.89 | $18,967.24 | $16,218.03 | $14,418.86 | $13,161.88 |
| 3.500 | $62,215.77 | $33,818.97 | $24,448.98 | $19,834.62 | $17,121.33 | $15,357.33 | $14,134.54 |
| 4.000 | $62,984.51 | $34,625.84 | $25,297.33 | $20,724.53 | $18,052.02 | $16,327.60 | $15,142.90 |
| 4.500 | $63,759.13 | $35,444.34 | $26,162.77 | $21,636.61 | $19,009.47 | $17,328.64 | $16,185.38 |
| 5.000 | $64,539.62 | $36,274.41 | $27,045.14 | $22,570.49 | $19,992.98 | $18,359.30 | $17,260.32 |
| 5.500 | $65,325.97 | $37,115.99 | $27,944.25 | $23,525.75 | $21,001.79 | $19,418.38 | $18,365.96 |
| 6.000 | $66,118.18 | $37,969.01 | $28,859.90 | $24,501.94 | $22,035.11 | $20,504.63 | $19,500.49 |
| 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。 |