| 楼价： |
$86,689,000.00 |
|
|
| 首期： |
$26,006,700.00 |
| |
| 贷款金额： |
$60,682,300.00 |
全期供款共： |
$97,351,977.71 |
| 每月供款额： |
$324,506.59 (4.125厘息计供300期) |
全期利息共： |
$36,669,677.71 |
| 律 师 费 及 杂 费 |
田 土 厅 费 用 及 印 花 税 |
| 买卖合约： |
$3,000.00 |
转名契： |
$210.00 |
| 转名契*： |
$52,344.50 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$866,890.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$3,684,283.00 |
| * 因律师收费现已浮动, 请自行与律师行商议. |
# 收费以税务局的公布为准. |
| 利率 |
7年 |
10年 |
13年 |
15年 |
20年 |
25年 |
30年 |
| 1.000 |
$748,288.42 |
$531,601.96 |
$414,982.89 |
$363,180.24 |
$279,074.44 |
$228,694.87 |
$195,178.26 |
| 1.500 |
$761,449.36 |
$544,875.47 |
$428,389.67 |
$376,681.14 |
$292,819.65 |
$242,690.56 |
$209,426.88 |
| 2.000 |
$774,757.32 |
$558,358.80 |
$442,068.78 |
$390,495.88 |
$306,981.64 |
$257,204.56 |
$224,293.60 |
| 2.500 |
$788,212.10 |
$572,051.45 |
$456,019.25 |
$404,623.03 |
$321,557.26 |
$272,230.95 |
$239,768.45 |
| 3.000 |
$801,813.44 |
$585,952.81 |
$470,239.89 |
$419,060.82 |
$336,542.58 |
$287,762.33 |
$255,839.02 |
| 3.500 |
$815,561.05 |
$600,062.19 |
$484,729.29 |
$433,807.17 |
$351,932.90 |
$303,789.90 |
$272,490.64 |
| 4.000 |
$829,454.61 |
$614,378.78 |
$499,485.81 |
$448,859.65 |
$367,722.80 |
$320,303.53 |
$289,706.58 |
| 4.125 |
$832,950.76 |
$617,990.21 |
$503,216.48 |
$452,670.29 |
$371,732.01 |
|
$294,096.60 |
| 4.500 |
$843,493.76 |
$628,901.70 |
$514,507.64 |
$464,215.52 |
$383,906.19 |
$337,291.93 |
$307,468.30 |
| 5.000 |
$857,678.11 |
$643,629.94 |
$529,792.71 |
$479,871.76 |
$400,476.32 |
$354,742.68 |
$325,755.71 |
| 5.500 |
$872,007.24 |
$658,562.42 |
$545,338.79 |
$495,825.03 |
$417,425.84 |
$372,642.41 |
$344,547.43 |
| 6.000 |
$886,480.69 |
$673,697.94 |
$561,143.45 |
$512,071.73 |
$434,746.84 |
$390,976.91 |
$363,821.05 |
| |
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。 |
|
App下载
