| 楼价： |
$124,823,000.00 |
|
|
| 首期： |
$37,446,900.00 |
| |
| 贷款金额： |
$87,376,100.00 |
全期供款共： |
$140,176,561.19 |
| 每月供款额： |
$467,255.20 (4.125厘息计供300期) |
全期利息共： |
$52,800,461.19 |
| 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*： |
$71,411.50 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$1,248,230.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$5,304,978.00 |
| * 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 |
$1,077,456.26 |
$765,450.65 |
$597,531.52 |
$522,941.17 |
$401,837.71 |
$329,296.45 |
$281,036.07 |
| 1.500 |
$1,096,406.62 |
$784,563.11 |
$616,835.86 |
$542,381.04 |
$421,629.36 |
$349,448.76 |
$301,552.58 |
| 2.000 |
$1,115,568.68 |
$803,977.67 |
$636,532.33 |
$562,272.81 |
$442,021.13 |
$370,347.39 |
$322,959.08 |
| 2.500 |
$1,134,942.14 |
$823,693.64 |
$656,619.53 |
$582,614.41 |
$463,008.48 |
$391,983.81 |
$345,241.23 |
| 3.000 |
$1,154,526.63 |
$843,710.13 |
$677,095.75 |
$603,403.30 |
$484,585.75 |
$414,347.35 |
$368,381.16 |
| 3.500 |
$1,174,321.73 |
$864,026.14 |
$697,958.95 |
$624,636.48 |
$506,746.18 |
$437,425.35 |
$392,357.74 |
| 4.000 |
$1,194,326.99 |
$884,640.53 |
$719,206.80 |
$646,310.46 |
$529,481.98 |
$461,203.25 |
$417,146.87 |
| 4.125 |
$1,199,361.08 |
$889,840.60 |
$724,578.55 |
$651,797.38 |
$535,254.82 |
|
$423,468.03 |
| 4.500 |
$1,214,541.88 |
$905,552.00 |
$740,836.63 |
$668,421.30 |
$552,784.35 |
$485,664.74 |
$442,721.86 |
| 5.000 |
$1,234,965.85 |
$926,759.11 |
$762,845.52 |
$690,964.63 |
$576,643.59 |
$510,791.98 |
$469,053.80 |
| 5.500 |
$1,255,598.28 |
$948,260.29 |
$785,230.24 |
$713,935.66 |
$601,049.10 |
$536,565.70 |
$496,111.89 |
| 6.000 |
$1,276,438.52 |
$970,053.85 |
$807,987.28 |
$737,329.19 |
$625,989.52 |
$562,965.44 |
$523,863.87 |
| |
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
