| 楼价： |
$113,274,000.00 |
|
|
| 首期： |
$33,982,200.00 |
| |
| 贷款金额： |
$79,291,800.00 |
全期供款共： |
$127,207,003.46 |
| 每月供款额： |
$424,023.34 (4.125厘息计供300期) |
全期利息共： |
$47,915,203.46 |
| 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*： |
$65,637.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$1,132,740.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$4,814,145.00 |
| * 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 |
$977,766.76 |
$694,628.85 |
$542,246.10 |
$474,557.07 |
$364,658.47 |
$298,828.95 |
$255,033.77 |
| 1.500 |
$994,963.77 |
$711,972.96 |
$559,764.34 |
$492,198.31 |
$382,618.94 |
$317,116.71 |
$273,652.03 |
| 2.000 |
$1,012,352.91 |
$729,591.24 |
$577,638.44 |
$510,249.63 |
$401,124.00 |
$336,081.73 |
$293,077.93 |
| 2.500 |
$1,029,933.87 |
$747,483.02 |
$595,867.11 |
$528,709.17 |
$420,169.54 |
$355,716.28 |
$313,298.47 |
| 3.000 |
$1,047,706.35 |
$765,647.53 |
$614,448.81 |
$547,574.61 |
$439,750.42 |
$376,010.69 |
$334,297.43 |
| 3.500 |
$1,065,669.95 |
$784,083.84 |
$633,381.69 |
$566,843.23 |
$459,860.50 |
$396,953.44 |
$356,055.62 |
| 4.000 |
$1,083,824.26 |
$802,790.92 |
$652,663.62 |
$586,511.87 |
$480,492.71 |
$418,531.33 |
$378,551.18 |
| 4.125 |
$1,088,392.58 |
$807,509.87 |
$657,538.36 |
$591,491.12 |
$485,731.43 |
|
$384,287.50 |
| 4.500 |
$1,102,168.81 |
$821,767.60 |
$672,292.19 |
$606,576.95 |
$501,639.08 |
$440,729.58 |
$401,759.90 |
| 5.000 |
$1,120,703.09 |
$841,012.56 |
$692,264.75 |
$627,034.50 |
$523,290.78 |
$463,531.97 |
$425,655.53 |
| 5.500 |
$1,139,426.55 |
$860,524.39 |
$712,578.37 |
$647,880.18 |
$545,438.23 |
$486,921.03 |
$450,210.12 |
| 6.000 |
$1,158,338.58 |
$880,301.54 |
$733,229.86 |
$669,109.27 |
$568,071.08 |
$510,878.18 |
$475,394.40 |
| |
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
