| 楼价： |
$166,752,000.00 |
|
|
| 首期： |
$50,025,600.00 |
| |
| 贷款金额： |
$116,726,400.00 |
全期供款共： |
$187,262,939.78 |
| 每月供款额： |
$624,209.80 (4.125厘息计供300期) |
全期利息共： |
$70,536,539.78 |
| 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*： |
$92,376.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$1,667,520.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$7,086,960.00 |
| * 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 |
$1,439,382.06 |
$1,022,571.37 |
$798,246.92 |
$698,601.10 |
$536,818.07 |
$439,909.65 |
$375,438.23 |
| 1.500 |
$1,464,697.98 |
$1,048,103.85 |
$824,035.74 |
$724,570.98 |
$563,257.88 |
$466,831.28 |
$402,846.40 |
| 2.000 |
$1,490,296.73 |
$1,074,039.92 |
$850,348.40 |
$751,144.54 |
$590,499.41 |
$494,749.91 |
$431,443.50 |
| 2.500 |
$1,516,177.88 |
$1,100,378.63 |
$877,183.05 |
$778,319.04 |
$618,536.57 |
$523,654.16 |
$461,210.40 |
| 3.000 |
$1,542,340.95 |
$1,127,118.81 |
$904,537.39 |
$806,091.09 |
$647,361.81 |
$553,529.80 |
$492,123.21 |
| 3.500 |
$1,568,785.38 |
$1,154,259.13 |
$932,408.70 |
$834,456.65 |
$676,966.10 |
$584,359.87 |
$524,153.70 |
| 4.000 |
$1,595,510.56 |
$1,181,798.05 |
$960,793.86 |
$863,411.09 |
$707,339.02 |
$616,124.94 |
$557,269.69 |
| 4.125 |
$1,602,235.64 |
$1,188,744.86 |
$967,970.03 |
$870,741.10 |
$715,051.01 |
|
$565,714.19 |
| 4.500 |
$1,622,515.79 |
$1,209,733.84 |
$989,689.32 |
$892,949.13 |
$738,468.84 |
$648,803.24 |
$591,435.52 |
| 5.000 |
$1,649,800.32 |
$1,238,064.58 |
$1,019,091.16 |
$923,064.93 |
$770,342.58 |
$682,370.91 |
$626,612.55 |
| 5.500 |
$1,677,363.35 |
$1,266,788.17 |
$1,048,995.07 |
$953,752.10 |
$802,946.09 |
$716,802.22 |
$662,759.66 |
| 6.000 |
$1,705,203.97 |
$1,295,902.35 |
$1,079,396.39 |
$985,003.70 |
$836,264.18 |
$752,069.83 |
$699,833.74 |
| |
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
