| 楼价： | $30,800,000.00 |
| 首期： | $12,320,000.00 |
| 贷款金额： | $18,480,000.00 |
| 每月供款额： | $81,745.84 (2.375厘息计供300期) |
| 全期供款共： | $24,523,750.99 |
| 全期利息共： | $6,043,750.99 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $24,400.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $308,000.00 |
| 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#： | $1,309,000.00 | # 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 | $315,892.45 | $161,892.42 | $110,601.79 | $84,988.47 | $69,646.03 | $59,438.98 | $52,166.40 |
| 1.500 | $319,886.73 | $165,934.69 | $114,713.31 | $89,174.39 | $73,908.23 | $63,778.21 | $56,582.88 |
| 2.000 | $323,913.01 | $170,040.86 | $118,920.41 | $93,487.24 | $78,328.28 | $68,305.68 | $61,217.36 |
| 2.375 | $326,953.69 | $173,162.33 | $122,138.19 | $96,804.60 | $81,745.84 | $71,823.01 | $64,833.48 |
| 2.500 | $327,971.24 | $174,210.78 | $123,222.65 | $97,926.05 | $82,904.37 | $73,018.34 | $66,065.12 |
| 3.000 | $332,061.40 | $178,444.26 | $127,619.49 | $102,489.64 | $87,634.25 | $77,912.43 | $71,120.32 |
| 3.500 | $336,183.45 | $182,741.08 | $132,110.29 | $107,176.56 | $92,515.24 | $82,983.46 | $76,376.11 |
| 4.000 | $340,337.33 | $187,101.02 | $136,694.33 | $111,985.16 | $97,544.25 | $88,226.35 | $81,824.77 |
| 4.500 | $344,523.00 | $191,523.78 | $141,370.76 | $116,913.60 | $102,717.84 | $93,635.45 | $87,457.84 |
| 5.000 | $348,740.40 | $196,009.07 | $146,138.66 | $121,959.82 | $108,032.24 | $99,204.64 | $93,266.28 |
| 5.500 | $352,989.48 | $200,556.56 | $150,997.02 | $127,121.57 | $113,483.37 | $104,927.41 | $99,240.61 |
| 6.000 | $357,270.17 | $205,165.89 | $155,944.74 | $132,396.46 | $119,066.90 | $110,796.94 | $105,371.06 |
| 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。 |