| 楼价： | $16,000,000.00 |
| 首期： | $6,400,000.00 |
| 贷款金额： | $9,600,000.00 |
| 每月供款额： | $42,465.37 (2.375厘息计供300期) |
| 全期供款共： | $12,739,610.90 |
| 全期利息共： | $3,139,610.90 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $17,000.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $160,000.00 |
| 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#： | $600,000.00 | # 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 | $164,099.98 | $84,099.96 | $57,455.47 | $44,149.85 | $36,179.76 | $30,877.39 | $27,099.43 |
| 1.500 | $166,174.93 | $86,199.84 | $59,591.33 | $46,324.36 | $38,393.89 | $33,131.54 | $29,393.71 |
| 2.000 | $168,266.50 | $88,332.92 | $61,776.84 | $48,564.80 | $40,690.02 | $35,483.47 | $31,801.23 |
| 2.375 | $169,846.07 | $89,954.46 | $63,448.41 | $50,288.11 | $42,465.37 | $37,310.65 | $33,679.73 |
| 2.500 | $170,374.67 | $90,499.11 | $64,011.76 | $50,870.68 | $43,067.21 | $37,931.61 | $34,319.54 |
| 3.000 | $172,499.43 | $92,698.31 | $66,295.84 | $53,241.37 | $45,524.29 | $40,473.99 | $36,945.62 |
| 3.500 | $174,640.75 | $94,930.43 | $68,628.72 | $55,676.13 | $48,059.86 | $43,108.29 | $39,675.90 |
| 4.000 | $176,798.61 | $97,195.33 | $71,010.04 | $58,174.11 | $50,672.34 | $45,831.87 | $42,506.38 |
| 4.500 | $178,972.98 | $99,492.87 | $73,439.36 | $60,734.34 | $53,359.92 | $48,641.79 | $45,432.65 |
| 5.000 | $181,163.84 | $101,822.89 | $75,916.19 | $63,355.75 | $56,120.64 | $51,534.88 | $48,450.02 |
| 5.500 | $183,371.16 | $104,185.23 | $78,440.01 | $66,037.18 | $58,952.40 | $54,507.74 | $51,553.56 |
| 6.000 | $185,594.89 | $106,579.68 | $81,010.26 | $68,777.38 | $61,852.93 | $57,556.85 | $54,738.21 |
| 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。 |