| 楼价： | $32,000,000.00 |
| 首期： | $12,800,000.00 |
| 贷款金额： | $19,200,000.00 |
| 每月供款额： | $84,930.74 (2.375厘息计供300期) |
| 全期供款共： | $25,479,221.81 |
| 全期利息共： | $6,279,221.81 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $25,000.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $320,000.00 |
| 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#： | $1,360,000.00 | # 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 | $328,199.95 | $168,199.91 | $114,910.95 | $88,299.71 | $72,359.51 | $61,754.79 | $54,198.85 |
| 1.500 | $332,349.85 | $172,399.68 | $119,182.66 | $92,648.72 | $76,787.77 | $66,263.08 | $58,787.41 |
| 2.000 | $336,532.99 | $176,665.83 | $123,553.67 | $97,129.60 | $81,380.03 | $70,966.94 | $63,602.45 |
| 2.375 | $339,692.14 | $179,908.92 | $126,896.83 | $100,576.21 | $84,930.74 | $74,621.31 | $67,359.46 |
| 2.500 | $340,749.34 | $180,998.21 | $128,023.53 | $101,741.36 | $86,134.41 | $75,863.21 | $68,639.08 |
| 3.000 | $344,998.86 | $185,396.63 | $132,591.67 | $106,482.74 | $91,048.57 | $80,947.97 | $73,891.24 |
| 3.500 | $349,281.50 | $189,860.87 | $137,257.45 | $111,352.27 | $96,119.73 | $86,216.58 | $79,351.80 |
| 4.000 | $353,597.22 | $194,390.67 | $142,020.08 | $116,348.22 | $101,344.67 | $91,663.74 | $85,012.75 |
| 4.500 | $357,945.97 | $198,985.74 | $146,878.71 | $121,468.68 | $106,719.84 | $97,283.58 | $90,865.29 |
| 5.000 | $362,327.69 | $203,645.79 | $151,832.38 | $126,711.50 | $112,241.29 | $103,069.75 | $96,900.03 |
| 5.500 | $366,742.31 | $208,370.45 | $156,880.02 | $132,074.36 | $117,904.80 | $109,015.49 | $103,107.13 |
| 6.000 | $371,189.79 | $213,159.36 | $162,020.51 | $137,554.76 | $123,705.87 | $115,113.70 | $109,476.42 |
| 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。 |