| 楼价： | $22,800,000.00 |
| 首期： | $9,120,000.00 |
| 贷款金额： | $13,680,000.00 |
| 每月供款额： | $60,513.15 (2.375厘息计供300期) |
| 全期供款共： | $18,153,945.54 |
| 全期利息共： | $4,473,945.54 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $20,400.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $228,000.00 |
| 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#： | $969,000.00 | # 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 | $233,842.47 | $119,842.44 | $81,874.05 | $62,913.54 | $51,556.15 | $44,000.29 | $38,616.68 |
| 1.500 | $236,799.27 | $122,834.77 | $84,917.65 | $66,012.21 | $54,711.29 | $47,212.44 | $41,886.03 |
| 2.000 | $239,779.76 | $125,874.40 | $88,031.99 | $69,204.84 | $57,983.27 | $50,563.94 | $45,316.75 |
| 2.375 | $242,030.65 | $128,185.10 | $90,413.99 | $71,660.55 | $60,513.15 | $53,167.68 | $47,993.62 |
| 2.500 | $242,783.91 | $128,961.23 | $91,216.76 | $72,490.72 | $61,370.77 | $54,052.54 | $48,905.35 |
| 3.000 | $245,811.69 | $132,095.10 | $94,471.57 | $75,868.95 | $64,872.11 | $57,675.43 | $52,647.51 |
| 3.500 | $248,863.07 | $135,275.87 | $97,795.93 | $79,338.49 | $68,485.30 | $61,429.31 | $56,538.16 |
| 4.000 | $251,938.02 | $138,503.35 | $101,189.31 | $82,898.11 | $72,208.08 | $65,310.41 | $60,571.58 |
| 4.500 | $255,036.50 | $141,777.34 | $104,651.08 | $86,546.43 | $76,037.88 | $69,314.55 | $64,741.52 |
| 5.000 | $258,158.48 | $145,097.62 | $108,180.57 | $90,281.95 | $79,971.92 | $73,437.20 | $69,041.27 |
| 5.500 | $261,303.90 | $148,463.95 | $111,777.02 | $94,102.98 | $84,007.17 | $77,673.54 | $73,463.83 |
| 6.000 | $264,472.72 | $151,876.05 | $115,439.61 | $98,007.77 | $88,140.43 | $82,018.51 | $78,001.95 |
| 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。 |