| 楼价： | $4,200,000.00 |
| 首期： | $1,260,000.00 |
| 贷款金额： | $2,940,000.00 |
| 每月供款额： | $14,916.16 (3.625厘息计供300期) |
| 全期供款共： | $4,474,848.95 |
| 全期利息共： | $1,534,848.95 |
| 买卖合约： | $2,000.00 |
| 转名契*： | $11,100.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $42,000.00 |
| 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#： | $63,000.00 | # 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 | $50,255.62 | $25,755.61 | $17,595.74 | $13,520.89 | $11,080.05 | $9,456.20 | $8,299.20 |
| 1.500 | $50,891.07 | $26,398.70 | $18,249.84 | $14,186.84 | $11,758.13 | $10,146.53 | $9,001.82 |
| 2.000 | $51,531.61 | $27,051.96 | $18,919.16 | $14,872.97 | $12,461.32 | $10,866.81 | $9,739.13 |
| 2.500 | $52,177.24 | $27,715.35 | $19,603.60 | $15,579.15 | $13,189.33 | $11,616.55 | $10,510.36 |
| 3.000 | $52,827.95 | $28,388.86 | $20,303.10 | $16,305.17 | $13,941.81 | $12,395.16 | $11,314.60 |
| 3.500 | $53,483.73 | $29,072.45 | $21,017.55 | $17,050.82 | $14,718.33 | $13,201.91 | $12,150.74 |
| 3.625 | $53,648.47 | $29,244.91 | $21,198.48 | $17,240.26 | $14,916.16 | $13,407.91 | $12,364.63 |
| 4.000 | $54,144.57 | $29,766.07 | $21,746.83 | $17,815.82 | $15,518.40 | $14,036.01 | $13,017.58 |
| 4.500 | $54,810.48 | $30,469.69 | $22,490.80 | $18,599.89 | $16,341.47 | $14,896.55 | $13,913.75 |
| 5.000 | $55,481.43 | $31,183.26 | $23,249.33 | $19,402.70 | $17,186.95 | $15,782.56 | $14,837.82 |
| 5.500 | $56,157.42 | $31,906.73 | $24,022.25 | $20,223.89 | $18,054.17 | $16,693.00 | $15,788.28 |
| 6.000 | $56,838.44 | $32,640.03 | $24,809.39 | $21,063.07 | $18,942.46 | $17,626.79 | $16,763.58 |
| 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。 |