| 楼价： |
$122,200,000.00 |
|
|
| 首期： |
$36,660,000.00 |
| |
| 贷款金额： |
$85,540,000.00 |
全期供款共： |
$137,230,925.21 |
| 每月供款额： |
$457,436.42 (4.125厘息计供300期) |
全期利息共： |
$51,690,925.21 |
| 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*： |
$70,100.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$1,222,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$5,193,500.00 |
| * 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 |
$1,054,814.86 |
$749,365.65 |
$584,975.14 |
$511,952.21 |
$393,393.59 |
$322,376.70 |
$275,130.45 |
| 1.500 |
$1,073,367.00 |
$768,076.49 |
$603,873.82 |
$530,983.58 |
$412,769.34 |
$342,105.53 |
$295,215.83 |
| 2.000 |
$1,092,126.39 |
$787,083.08 |
$623,156.39 |
$550,457.34 |
$432,732.60 |
$362,565.00 |
$316,172.50 |
| 2.500 |
$1,111,092.74 |
$806,384.74 |
$642,821.49 |
$570,371.49 |
$453,278.93 |
$383,746.75 |
$337,986.42 |
| 3.000 |
$1,130,265.69 |
$825,980.61 |
$662,867.43 |
$590,723.54 |
$474,402.79 |
$405,640.36 |
$360,640.09 |
| 3.500 |
$1,149,644.82 |
$845,869.71 |
$683,292.22 |
$611,510.53 |
$496,097.54 |
$428,233.40 |
$384,112.83 |
| 4.000 |
$1,169,229.69 |
$866,050.91 |
$704,093.56 |
$632,729.05 |
$518,355.57 |
$451,511.63 |
$408,381.04 |
| 4.125 |
$1,174,158.00 |
$871,141.71 |
$709,352.44 |
$638,100.67 |
$524,007.11 |
|
$414,569.38 |
| 4.500 |
$1,189,019.80 |
$886,522.95 |
$725,268.87 |
$654,375.26 |
$541,168.28 |
$475,459.10 |
$433,418.61 |
| 5.000 |
$1,209,014.58 |
$907,284.42 |
$746,815.27 |
$676,444.87 |
$564,526.14 |
$500,058.32 |
$459,197.22 |
| 5.500 |
$1,229,213.45 |
$928,333.78 |
$768,729.60 |
$698,933.19 |
$588,418.80 |
$525,290.44 |
$485,686.71 |
| 6.000 |
$1,249,615.75 |
$949,669.37 |
$791,008.43 |
$721,835.13 |
$612,835.13 |
$551,135.42 |
$512,855.52 |
| |
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
