| 楼价： |
$51,000,000.00 |
|
|
| 首期： |
$15,300,000.00 |
| |
| 贷款金额： |
$35,700,000.00 |
全期供款共： |
$57,273,135.73 |
| 每月供款额： |
$190,910.45 (4.125厘息计供300期) |
全期利息共： |
$21,573,135.73 |
| 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*： |
$34,500.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$510,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$2,167,500.00 |
| * 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 |
$440,225.51 |
$312,746.71 |
$244,138.56 |
$213,662.54 |
$164,182.27 |
$134,543.47 |
$114,825.31 |
| 1.500 |
$447,968.22 |
$320,555.65 |
$252,025.90 |
$221,605.26 |
$172,268.71 |
$142,777.27 |
$123,207.92 |
| 2.000 |
$455,797.43 |
$328,488.03 |
$260,073.45 |
$229,732.61 |
$180,600.35 |
$151,316.00 |
$131,954.15 |
| 2.500 |
$463,713.01 |
$336,543.55 |
$268,280.65 |
$238,043.75 |
$189,175.33 |
$160,156.17 |
$141,058.16 |
| 3.000 |
$471,714.81 |
$344,721.86 |
$276,646.80 |
$246,537.65 |
$197,991.34 |
$169,293.44 |
$150,512.64 |
| 3.500 |
$479,802.67 |
$353,022.55 |
$285,171.06 |
$255,213.07 |
$207,045.62 |
$178,722.61 |
$160,308.95 |
| 4.000 |
$487,976.39 |
$361,445.14 |
$293,852.47 |
$264,068.59 |
$216,334.98 |
$188,437.75 |
$170,437.26 |
| 4.125 |
$490,033.21 |
$363,569.78 |
$296,047.25 |
$266,310.43 |
$218,693.64 |
|
$173,019.95 |
| 4.500 |
$496,235.76 |
$369,989.12 |
$302,689.95 |
$273,102.60 |
$225,855.83 |
$198,432.19 |
$180,886.66 |
| 5.000 |
$504,580.55 |
$378,653.89 |
$311,682.31 |
$282,313.32 |
$235,604.20 |
$208,698.64 |
$191,645.32 |
| 5.500 |
$513,010.52 |
$387,438.81 |
$320,828.23 |
$291,698.79 |
$245,575.77 |
$219,229.23 |
$202,700.67 |
| 6.000 |
$521,525.40 |
$396,343.19 |
$330,126.27 |
$301,256.89 |
$255,765.89 |
$230,015.60 |
$214,039.54 |
| |
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
