| 楼价： | $3,700,000.00 |
| 首期： | $1,110,000.00 |
| 贷款金额： | $2,590,000.00 |
| 每月供款额： | $13,850.37 (4.125厘息计供300期) |
| 全期供款共： | $4,155,109.85 |
| 全期利息共： | $1,565,109.85 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $10,850.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $37,000.00 |
| 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#： | $55,500.00 | # 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 | $44,272.81 | $22,689.47 | $15,501.01 | $11,911.26 | $9,761.00 | $8,330.46 | $7,311.20 |
| 1.500 | $44,832.61 | $23,256.00 | $16,077.24 | $12,497.93 | $10,358.35 | $8,938.61 | $7,930.18 |
| 2.000 | $45,396.90 | $23,831.48 | $16,666.88 | $13,102.38 | $10,977.83 | $9,573.14 | $8,579.71 |
| 2.500 | $45,965.67 | $24,415.90 | $17,269.84 | $13,724.48 | $11,619.17 | $10,233.63 | $9,259.13 |
| 3.000 | $46,538.91 | $25,009.23 | $17,886.06 | $14,364.08 | $12,282.07 | $10,919.54 | $9,967.62 |
| 3.500 | $47,116.62 | $25,611.44 | $18,515.46 | $15,020.96 | $12,966.15 | $11,630.26 | $10,704.23 |
| 4.000 | $47,698.79 | $26,222.49 | $19,157.92 | $15,694.89 | $13,670.97 | $12,365.06 | $11,467.87 |
| 4.125 | $47,845.03 | $26,376.63 | $19,320.56 | $15,866.01 | $13,850.37 | $12,552.43 | $11,662.86 |
| 4.500 | $48,285.42 | $26,842.35 | $19,813.33 | $16,385.62 | $14,396.06 | $13,123.15 | $12,257.35 |
| 5.000 | $48,876.50 | $27,470.97 | $20,481.55 | $17,092.85 | $15,140.88 | $13,903.68 | $13,071.41 |
| 5.500 | $49,472.01 | $28,108.31 | $21,162.46 | $17,816.28 | $15,904.87 | $14,705.74 | $13,908.72 |
| 6.000 | $50,071.96 | $28,754.31 | $21,855.89 | $18,555.56 | $16,687.41 | $15,528.36 | $14,767.91 |
| 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。 |