| 楼价： |
$104,716,000.00 |
|
|
| 首期： |
$31,414,800.00 |
| |
| 贷款金额： |
$73,301,200.00 |
全期供款共： |
$117,596,346.68 |
| 每月供款额： |
$391,987.82 (4.125厘息计供300期) |
全期利息共： |
$44,295,146.68 |
| 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*： |
$61,358.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$1,047,160.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$4,450,430.00 |
| * 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 |
$903,895.19 |
$642,148.72 |
$501,278.70 |
$438,703.66 |
$337,108.05 |
$276,252.03 |
$235,765.63 |
| 1.500 |
$919,792.95 |
$658,182.47 |
$517,473.41 |
$455,012.08 |
$353,711.58 |
$293,158.13 |
$252,977.26 |
| 2.000 |
$935,868.31 |
$674,469.66 |
$533,997.09 |
$471,699.60 |
$370,818.56 |
$310,690.32 |
$270,935.51 |
| 2.500 |
$952,121.01 |
$691,009.69 |
$550,848.57 |
$488,764.49 |
$388,425.18 |
$328,841.45 |
$289,628.36 |
| 3.000 |
$968,550.75 |
$707,801.85 |
$568,026.40 |
$506,204.63 |
$406,526.69 |
$347,602.58 |
$309,040.82 |
| 3.500 |
$985,157.18 |
$724,845.27 |
$585,528.87 |
$524,017.48 |
$425,117.43 |
$366,963.08 |
$329,155.14 |
| 4.000 |
$1,001,939.91 |
$742,139.01 |
$603,354.02 |
$542,200.13 |
$444,190.85 |
$386,910.74 |
$349,951.14 |
| 4.125 |
$1,006,163.09 |
$746,501.43 |
$607,860.47 |
$546,803.19 |
$449,033.78 |
|
$355,254.07 |
| 4.500 |
$1,018,898.50 |
$759,681.97 |
$621,499.63 |
$560,749.26 |
$463,739.58 |
$407,431.88 |
$371,406.41 |
| 5.000 |
$1,036,032.50 |
$777,472.95 |
$639,963.24 |
$579,661.22 |
$483,755.48 |
$428,511.52 |
$393,496.69 |
| 5.500 |
$1,053,341.37 |
$795,510.64 |
$658,742.13 |
$598,931.98 |
$504,229.65 |
$450,133.50 |
$416,196.15 |
| 6.000 |
$1,070,824.57 |
$813,793.60 |
$677,833.38 |
$618,557.18 |
$525,152.56 |
$472,280.66 |
$439,477.73 |
| |
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
