| 楼价： | $4,500,000.00 |
| 首期： | $1,350,000.00 |
| 贷款金额： | $3,150,000.00 |
| 每月供款额： | $15,769.64 (3.5厘息计供300期) |
| 全期供款共： | $4,730,892.74 |
| 全期利息共： | $1,580,892.74 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $11,250.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $45,000.00 |
| 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#： | $67,500.00 | # 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 | $53,845.30 | $27,595.30 | $18,852.58 | $14,486.67 | $11,871.48 | $10,131.64 | $8,892.00 |
| 1.500 | $54,526.15 | $28,284.32 | $19,553.41 | $15,200.18 | $12,597.99 | $10,871.29 | $9,644.81 |
| 2.000 | $55,212.44 | $28,984.24 | $20,270.52 | $15,935.33 | $13,351.41 | $11,643.01 | $10,434.78 |
| 2.500 | $55,904.19 | $29,695.02 | $21,003.86 | $16,691.94 | $14,131.43 | $12,446.31 | $11,261.10 |
| 3.000 | $56,601.38 | $30,416.63 | $21,753.32 | $17,469.82 | $14,937.66 | $13,280.53 | $12,122.78 |
| 3.500 | $57,304.00 | $31,149.05 | $22,518.80 | $18,268.73 | $15,769.64 | $14,144.91 | $13,018.65 |
| 4.000 | $58,012.04 | $31,892.22 | $23,300.17 | $19,088.38 | $16,626.86 | $15,038.58 | $13,947.40 |
| 4.500 | $58,725.51 | $32,646.10 | $24,097.29 | $19,928.46 | $17,508.72 | $15,960.59 | $14,907.59 |
| 5.000 | $59,444.39 | $33,410.64 | $24,910.00 | $20,788.61 | $18,414.59 | $16,909.88 | $15,897.66 |
| 5.500 | $60,168.66 | $34,185.78 | $25,738.13 | $21,668.45 | $19,343.76 | $17,885.35 | $16,916.01 |
| 6.000 | $60,898.32 | $34,971.46 | $26,581.49 | $22,567.58 | $20,295.49 | $18,885.84 | $17,960.98 |
| 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。 |