| 楼价： | $34,000,000.00 |
| 首期： | $13,600,000.00 |
| 贷款金额： | $20,400,000.00 |
| 每月供款额： | $90,238.91 (2.375厘息计供300期) |
| 全期供款共： | $27,071,673.17 |
| 全期利息共： | $6,671,673.17 |
| 买卖合约： | $3,000.00 |
| 转名契*： | $26,000.00 |
| 按揭契*： | $7,375.00 |
| 经纪佣金： | $340,000.00 |
| 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#： | $1,445,000.00 | # 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 | $348,712.45 | $178,712.41 | $122,092.88 | $93,818.44 | $76,881.98 | $65,614.46 | $57,586.28 |
| 1.500 | $353,121.72 | $183,174.66 | $126,631.58 | $98,439.26 | $81,587.01 | $70,404.52 | $62,461.63 |
| 2.000 | $357,566.31 | $187,707.45 | $131,275.77 | $103,200.20 | $86,466.29 | $75,402.37 | $67,577.61 |
| 2.375 | $360,922.90 | $191,153.22 | $134,827.88 | $106,862.22 | $90,238.91 | $79,285.14 | $71,569.43 |
| 2.500 | $362,046.18 | $192,310.60 | $136,025.00 | $108,100.19 | $91,517.81 | $80,604.66 | $72,929.02 |
| 3.000 | $366,561.29 | $196,983.92 | $140,878.65 | $113,137.91 | $96,739.11 | $86,007.22 | $78,509.44 |
| 3.500 | $371,111.60 | $201,727.17 | $145,836.04 | $118,311.78 | $102,127.21 | $91,605.12 | $84,311.29 |
| 4.000 | $375,697.05 | $206,540.08 | $150,896.34 | $123,619.99 | $107,678.72 | $97,392.72 | $90,326.05 |
| 4.500 | $380,317.59 | $211,422.35 | $156,058.63 | $129,060.47 | $113,389.83 | $103,363.80 | $96,544.37 |
| 5.000 | $384,973.17 | $216,373.65 | $161,321.90 | $134,630.97 | $119,256.37 | $109,511.61 | $102,956.29 |
| 5.500 | $389,663.71 | $221,393.61 | $166,685.02 | $140,329.01 | $125,273.85 | $115,828.96 | $109,551.32 |
| 6.000 | $394,389.15 | $226,481.82 | $172,146.79 | $146,151.94 | $131,437.49 | $122,308.31 | $116,318.70 |
| 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。 |