| 楼价： |
$125,668,000.00 |
|
|
| 首期： |
$37,700,400.00 |
| |
| 贷款金额： |
$87,967,600.00 |
全期供款共： |
$141,125,498.44 |
| 每月供款额： |
$470,418.33 (4.125厘息计供300期) |
全期利息共： |
$53,157,898.44 |
| 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*： |
$71,834.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$1,256,680.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$5,340,890.00 |
| * 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 |
$1,084,750.19 |
$770,632.43 |
$601,576.56 |
$526,481.26 |
$404,557.98 |
$331,525.65 |
$282,938.57 |
| 1.500 |
$1,103,828.84 |
$789,874.27 |
$621,011.58 |
$546,052.74 |
$424,483.62 |
$351,814.39 |
$303,593.97 |
| 2.000 |
$1,123,120.62 |
$809,420.27 |
$640,841.39 |
$566,079.16 |
$445,013.43 |
$372,854.49 |
$325,145.38 |
| 2.500 |
$1,142,625.23 |
$829,269.70 |
$661,064.57 |
$586,558.46 |
$466,142.86 |
$394,637.37 |
$347,578.37 |
| 3.000 |
$1,162,342.29 |
$849,421.70 |
$681,679.41 |
$607,488.09 |
$487,866.20 |
$417,152.31 |
$370,874.95 |
| 3.500 |
$1,182,271.40 |
$869,875.24 |
$702,683.85 |
$628,865.01 |
$510,176.64 |
$440,386.54 |
$395,013.83 |
| 4.000 |
$1,202,412.09 |
$890,629.18 |
$724,075.53 |
$650,685.72 |
$533,066.35 |
$464,325.40 |
$419,970.78 |
| 4.125 |
$1,207,480.26 |
$895,864.45 |
$729,483.65 |
$656,209.78 |
$538,878.27 |
|
$426,334.74 |
| 4.500 |
$1,222,763.83 |
$911,682.21 |
$745,851.79 |
$672,946.24 |
$556,526.47 |
$488,952.49 |
$445,718.91 |
| 5.000 |
$1,243,326.06 |
$933,032.88 |
$768,009.67 |
$695,642.17 |
$580,547.22 |
$514,249.83 |
$472,229.10 |
| 5.500 |
$1,264,098.16 |
$954,679.62 |
$790,545.92 |
$718,768.71 |
$605,117.96 |
$540,198.03 |
$499,470.36 |
| 6.000 |
$1,285,079.48 |
$976,620.71 |
$813,457.02 |
$742,320.60 |
$630,227.21 |
$566,776.48 |
$527,410.21 |
| |
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
