| 楼价： | $4,000,000.00 |
| 首期： | $1,200,000.00 |
| 贷款金额： | $2,800,000.00 |
| 每月供款额： | $13,644.85 (3.25厘息计供300期) |
| 全期供款共： | $4,093,456.29 |
| 全期利息共： | $1,293,456.29 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $11,000.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $40,000.00 |
| 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#： | $100.00 | # 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 | $47,862.49 | $24,529.15 | $16,757.85 | $12,877.04 | $10,552.43 | $9,005.91 | $7,904.00 |
| 1.500 | $48,467.69 | $25,141.62 | $17,380.80 | $13,511.27 | $11,198.22 | $9,663.37 | $8,573.16 |
| 2.000 | $49,077.73 | $25,763.77 | $18,018.24 | $14,164.73 | $11,867.92 | $10,349.35 | $9,275.36 |
| 2.500 | $49,692.61 | $26,395.57 | $18,670.10 | $14,837.28 | $12,561.27 | $11,063.39 | $10,009.87 |
| 3.000 | $50,312.33 | $27,037.01 | $19,336.29 | $15,528.73 | $13,277.92 | $11,804.91 | $10,775.81 |
| 3.250 | $50,624.01 | $27,361.33 | $19,674.73 | $15,881.48 | $13,644.85 | $12,185.78 | $11,170.24 |
| 3.500 | $50,936.89 | $27,688.04 | $20,016.71 | $16,238.87 | $14,017.46 | $12,573.25 | $11,572.14 |
| 4.000 | $51,566.26 | $28,348.64 | $20,711.26 | $16,967.45 | $14,779.43 | $13,367.63 | $12,397.69 |
| 4.500 | $52,200.45 | $29,018.75 | $21,419.81 | $17,714.18 | $15,563.31 | $14,187.19 | $13,251.19 |
| 5.000 | $52,839.45 | $29,698.34 | $22,142.22 | $18,478.76 | $16,368.52 | $15,031.01 | $14,131.25 |
| 5.500 | $53,483.25 | $30,387.36 | $22,878.34 | $19,260.84 | $17,194.45 | $15,898.09 | $15,036.46 |
| 6.000 | $54,131.84 | $31,085.74 | $23,627.99 | $20,060.07 | $18,040.44 | $16,787.41 | $15,965.31 |
| 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。 |