| 楼价： | $15,000,000.00 |
| 首期： | $6,000,000.00 |
| 贷款金额： | $9,000,000.00 |
| 每月供款额： | $39,811.28 (2.375厘息计供300期) |
| 全期供款共： | $11,943,385.22 |
| 全期利息共： | $2,943,385.22 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $16,500.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $150,000.00 |
| 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#： | $562,500.00 | # 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 | $153,843.73 | $78,843.71 | $53,864.51 | $41,390.49 | $33,918.52 | $28,947.56 | $25,405.71 |
| 1.500 | $155,788.99 | $80,812.35 | $55,866.87 | $43,429.09 | $35,994.27 | $31,060.82 | $27,556.60 |
| 2.000 | $157,749.84 | $82,812.11 | $57,915.78 | $45,529.50 | $38,146.89 | $33,265.75 | $29,813.65 |
| 2.375 | $159,230.69 | $84,332.30 | $59,482.89 | $47,145.10 | $39,811.28 | $34,978.74 | $31,574.75 |
| 2.500 | $159,726.25 | $84,842.91 | $60,011.03 | $47,691.26 | $40,375.51 | $35,560.88 | $32,174.57 |
| 3.000 | $161,718.22 | $86,904.67 | $62,152.35 | $49,913.78 | $42,679.02 | $37,944.36 | $34,636.52 |
| 3.500 | $163,725.70 | $88,997.28 | $64,339.43 | $52,196.37 | $45,056.12 | $40,414.02 | $37,196.16 |
| 4.000 | $165,748.70 | $91,120.62 | $66,571.91 | $54,538.23 | $47,505.32 | $42,967.38 | $39,849.73 |
| 4.500 | $167,787.17 | $93,274.57 | $68,849.40 | $56,938.44 | $50,024.92 | $45,601.68 | $42,593.11 |
| 5.000 | $169,841.10 | $95,458.96 | $71,171.43 | $59,396.02 | $52,613.10 | $48,313.95 | $45,421.89 |
| 5.500 | $171,910.46 | $97,673.65 | $73,537.51 | $61,909.86 | $55,267.87 | $51,101.01 | $48,331.47 |
| 6.000 | $173,995.21 | $99,918.45 | $75,947.11 | $64,478.80 | $57,987.13 | $53,959.55 | $51,317.07 |
| 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。 |