| 楼价： |
$193,755,000.00 |
|
|
| 首期： |
$58,126,500.00 |
| |
| 贷款金额： |
$135,628,500.00 |
全期供款共： |
$217,587,380.65 |
| 每月供款额： |
$725,291.27 (4.125厘息计供300期) |
全期利息共： |
$81,958,880.65 |
| 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*： |
$105,877.50 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$1,937,550.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$8,234,588.00 |
| * 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 |
$1,672,468.52 |
$1,188,161.56 |
$927,511.11 |
$811,729.13 |
$623,747.75 |
$511,146.46 |
$436,234.86 |
| 1.500 |
$1,701,883.98 |
$1,217,828.64 |
$957,476.04 |
$841,904.45 |
$654,469.10 |
$542,427.64 |
$468,081.36 |
| 2.000 |
$1,731,628.06 |
$1,247,964.67 |
$988,049.65 |
$872,781.20 |
$686,121.98 |
$574,867.28 |
$501,309.35 |
| 2.500 |
$1,761,700.28 |
$1,278,568.54 |
$1,019,229.77 |
$904,356.20 |
$718,699.35 |
$608,452.15 |
$535,896.55 |
| 3.000 |
$1,792,100.07 |
$1,309,638.90 |
$1,051,013.73 |
$936,625.52 |
$752,192.40 |
$643,165.69 |
$571,815.23 |
| 3.500 |
$1,822,826.78 |
$1,341,174.19 |
$1,083,398.39 |
$969,584.47 |
$786,590.67 |
$678,988.24 |
$609,032.57 |
| 4.000 |
$1,853,879.70 |
$1,373,172.62 |
$1,116,380.10 |
$1,003,227.64 |
$821,882.03 |
$715,897.19 |
$647,511.20 |
| 4.125 |
$1,861,693.81 |
$1,381,244.37 |
$1,124,718.34 |
$1,011,744.64 |
$830,842.85 |
|
$657,323.16 |
| 4.500 |
$1,885,258.03 |
$1,405,632.19 |
$1,149,954.75 |
$1,037,548.92 |
$858,052.86 |
$753,867.25 |
$687,209.69 |
| 5.000 |
$1,916,960.89 |
$1,438,550.67 |
$1,184,117.78 |
$1,072,541.53 |
$895,088.07 |
$792,870.70 |
$728,083.11 |
| 5.500 |
$1,948,987.33 |
$1,471,925.63 |
$1,218,864.19 |
$1,108,198.03 |
$932,971.24 |
$832,877.65 |
$770,083.71 |
| 6.000 |
$1,981,336.33 |
$1,505,754.41 |
$1,254,188.54 |
$1,144,510.36 |
$971,684.70 |
$873,856.33 |
$813,161.38 |
| |
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
