| 楼价： |
$97,000,000.00 |
|
|
| 首期： |
$29,100,000.00 |
| |
| 贷款金额： |
$67,900,000.00 |
全期供款共： |
$108,931,258.15 |
| 每月供款额： |
$363,104.19 (4.125厘息计供300期) |
全期利息共： |
$41,031,258.15 |
| 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*： |
$57,500.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$970,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$4,122,500.00 |
| * 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 |
$837,291.66 |
$594,831.98 |
$464,341.97 |
$406,377.78 |
$312,268.23 |
$255,896.40 |
$218,393.23 |
| 1.500 |
$852,017.99 |
$609,684.28 |
$479,343.37 |
$421,484.51 |
$327,648.33 |
$271,556.77 |
$234,336.62 |
| 2.000 |
$866,908.84 |
$624,771.35 |
$494,649.51 |
$436,942.41 |
$343,494.78 |
$287,797.10 |
$250,971.62 |
| 2.500 |
$881,963.96 |
$640,092.63 |
$510,259.28 |
$452,749.87 |
$359,804.06 |
$304,610.76 |
$268,287.09 |
| 3.000 |
$897,183.07 |
$655,647.46 |
$526,171.36 |
$468,904.93 |
$376,571.77 |
$321,989.48 |
$286,269.14 |
| 3.500 |
$912,565.86 |
$671,435.04 |
$542,384.16 |
$485,405.25 |
$393,792.65 |
$339,923.40 |
$304,901.34 |
| 4.000 |
$928,111.95 |
$687,454.49 |
$558,895.87 |
$502,248.10 |
$411,460.64 |
$358,401.21 |
$324,164.99 |
| 4.125 |
$932,023.94 |
$691,495.46 |
$563,070.26 |
$506,511.99 |
$415,946.72 |
|
$329,077.17 |
| 4.500 |
$943,820.95 |
$703,704.80 |
$575,704.42 |
$519,430.44 |
$429,568.93 |
$377,410.25 |
$344,039.33 |
| 5.000 |
$959,692.43 |
$720,184.85 |
$592,807.54 |
$536,948.87 |
$448,109.95 |
$396,936.64 |
$364,501.88 |
| 5.500 |
$975,725.90 |
$736,893.43 |
$610,202.71 |
$554,799.67 |
$467,075.48 |
$416,965.41 |
$385,528.73 |
| 6.000 |
$991,920.85 |
$753,829.21 |
$627,887.22 |
$572,978.79 |
$486,456.69 |
$437,480.65 |
$407,094.81 |
| |
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
