| 楼价： | $6,000,000.00 |
| 首期： | $2,400,000.00 |
| 贷款金额： | $3,600,000.00 |
| 每月供款额： | $15,924.51 (2.375厘息计供300期) |
| 全期供款共： | $4,777,354.09 |
| 全期利息共： | $1,177,354.09 |
| 买卖合约： | $2,500.00 |
| 转名契*： | $12,000.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $60,000.00 |
| 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#： | $135,000.00 | # 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 | $61,537.49 | $31,537.48 | $21,545.80 | $16,556.20 | $13,567.41 | $11,579.02 | $10,162.29 |
| 1.500 | $62,315.60 | $32,324.94 | $22,346.75 | $17,371.63 | $14,397.71 | $12,424.33 | $11,022.64 |
| 2.000 | $63,099.94 | $33,124.84 | $23,166.31 | $18,211.80 | $15,258.76 | $13,306.30 | $11,925.46 |
| 2.375 | $63,692.28 | $33,732.92 | $23,793.15 | $18,858.04 | $15,924.51 | $13,991.50 | $12,629.90 |
| 2.500 | $63,890.50 | $33,937.16 | $24,004.41 | $19,076.50 | $16,150.20 | $14,224.35 | $12,869.83 |
| 3.000 | $64,687.29 | $34,761.87 | $24,860.94 | $19,965.51 | $17,071.61 | $15,177.75 | $13,854.61 |
| 3.500 | $65,490.28 | $35,598.91 | $25,735.77 | $20,878.55 | $18,022.45 | $16,165.61 | $14,878.46 |
| 4.000 | $66,299.48 | $36,448.25 | $26,628.77 | $21,815.29 | $19,002.13 | $17,186.95 | $15,939.89 |
| 4.500 | $67,114.87 | $37,309.83 | $27,539.76 | $22,775.38 | $20,009.97 | $18,240.67 | $17,037.24 |
| 5.000 | $67,936.44 | $38,183.59 | $28,468.57 | $23,758.41 | $21,045.24 | $19,325.58 | $18,168.76 |
| 5.500 | $68,764.18 | $39,069.46 | $29,415.00 | $24,763.94 | $22,107.15 | $20,440.40 | $19,332.59 |
| 6.000 | $69,598.09 | $39,967.38 | $30,378.85 | $25,791.52 | $23,194.85 | $21,583.82 | $20,526.83 |
| 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。 |