| 楼价： |
$49,680,000.00 |
|
|
| 首期： |
$14,904,000.00 |
| |
| 贷款金额： |
$34,776,000.00 |
全期供款共： |
$55,790,772.21 |
| 每月供款额： |
$185,969.24 (4.125厘息计供300期) |
全期利息共： |
$21,014,772.21 |
| 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*： |
$33,840.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$496,800.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$2,111,400.00 |
| * 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 |
$428,831.44 |
$304,652.09 |
$237,819.68 |
$208,132.45 |
$159,932.84 |
$131,061.16 |
$111,853.36 |
| 1.500 |
$436,373.75 |
$312,258.92 |
$245,502.87 |
$215,869.59 |
$167,809.99 |
$139,081.86 |
$120,019.00 |
| 2.000 |
$444,000.32 |
$319,985.99 |
$253,342.14 |
$223,786.59 |
$175,925.99 |
$147,399.58 |
$128,538.87 |
| 2.500 |
$451,711.03 |
$327,833.01 |
$261,336.92 |
$231,882.62 |
$184,279.03 |
$156,010.96 |
$137,407.24 |
| 3.000 |
$459,505.72 |
$335,799.65 |
$269,486.53 |
$240,156.67 |
$192,866.86 |
$164,911.73 |
$146,617.02 |
| 3.500 |
$467,384.25 |
$343,885.49 |
$277,790.16 |
$248,607.55 |
$201,686.79 |
$174,096.85 |
$156,159.78 |
| 4.000 |
$475,346.41 |
$352,090.09 |
$286,246.87 |
$257,233.87 |
$210,735.72 |
$183,560.54 |
$166,025.94 |
| 4.125 |
$477,350.00 |
$354,159.74 |
$288,384.85 |
$259,417.69 |
$213,033.33 |
|
$168,541.79 |
| 4.500 |
$483,392.01 |
$360,412.93 |
$294,855.63 |
$266,034.07 |
$220,010.15 |
$193,296.30 |
$176,204.88 |
| 5.000 |
$491,520.82 |
$368,853.44 |
$303,615.24 |
$275,006.39 |
$229,506.21 |
$203,297.03 |
$186,685.09 |
| 5.500 |
$499,732.60 |
$377,410.98 |
$312,524.44 |
$284,148.94 |
$239,219.69 |
$213,555.07 |
$197,454.30 |
| 6.000 |
$508,027.09 |
$386,084.90 |
$321,581.83 |
$293,459.65 |
$249,146.06 |
$224,062.26 |
$208,499.69 |
| |
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
