| 楼价： |
$20,880,000.00 |
|
|
| 首期： |
$6,264,000.00 |
| |
| 贷款金额： |
$14,616,000.00 |
全期供款共： |
$23,448,295.57 |
| 每月供款额： |
$78,160.99 (4.125厘息计供300期) |
全期利息共： |
$8,832,295.57 |
| 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*： |
$19,440.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$208,800.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$838,000.00 |
| * 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 |
$180,233.50 |
$128,042.18 |
$99,953.20 |
$87,475.96 |
$67,218.15 |
$55,083.68 |
$47,010.83 |
| 1.500 |
$183,403.46 |
$131,239.26 |
$103,182.37 |
$90,727.80 |
$70,528.84 |
$58,454.69 |
$50,442.77 |
| 2.000 |
$186,608.83 |
$134,486.86 |
$106,477.13 |
$94,055.23 |
$73,939.91 |
$61,950.55 |
$54,023.58 |
| 2.500 |
$189,849.56 |
$137,784.89 |
$109,837.26 |
$97,457.91 |
$77,450.61 |
$65,569.82 |
$57,750.87 |
| 3.000 |
$193,125.59 |
$141,133.18 |
$113,262.45 |
$100,935.41 |
$81,059.98 |
$69,310.73 |
$61,621.65 |
| 3.500 |
$196,436.86 |
$144,531.58 |
$116,752.39 |
$104,487.23 |
$84,766.91 |
$73,171.14 |
$65,632.37 |
| 4.000 |
$199,783.27 |
$147,979.89 |
$120,306.66 |
$108,112.79 |
$88,570.08 |
$77,148.63 |
$69,779.02 |
| 4.125 |
$200,625.36 |
$148,849.75 |
$121,205.23 |
$109,030.62 |
$89,535.75 |
|
$70,836.40 |
| 4.500 |
$203,164.76 |
$151,477.90 |
$123,924.83 |
$111,811.42 |
$92,468.03 |
$81,240.47 |
$74,057.12 |
| 5.000 |
$206,581.21 |
$155,025.36 |
$127,606.41 |
$115,582.40 |
$96,459.13 |
$85,443.68 |
$78,461.85 |
| 5.500 |
$210,032.54 |
$158,622.01 |
$131,350.85 |
$119,424.92 |
$100,541.61 |
$89,755.03 |
$82,988.04 |
| 6.000 |
$213,518.63 |
$162,267.57 |
$135,157.58 |
$123,338.11 |
$104,713.56 |
$94,171.09 |
$87,630.30 |
| |
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
