| 楼价： |
$80,314,000.00 |
|
|
| 首期： |
$24,094,200.00 |
| |
| 贷款金额： |
$56,219,800.00 |
全期供款共： |
$90,192,835.74 |
| 每月供款额： |
$300,642.79 (4.125厘息计供300期) |
全期利息共： |
$33,973,035.74 |
| 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*： |
$49,157.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$803,140.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$3,413,345.00 |
| * 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 |
$693,260.23 |
$492,508.62 |
$384,465.57 |
$336,472.42 |
$258,551.66 |
$211,876.94 |
$180,825.10 |
| 1.500 |
$705,453.33 |
$504,806.02 |
$396,886.43 |
$348,980.48 |
$271,286.06 |
$224,843.40 |
$194,025.89 |
| 2.000 |
$717,782.64 |
$517,297.80 |
$409,559.59 |
$361,779.30 |
$284,406.60 |
$238,290.06 |
$207,799.33 |
| 2.500 |
$730,247.97 |
$529,983.50 |
$422,484.17 |
$374,867.56 |
$297,910.35 |
$252,211.43 |
$222,136.18 |
| 3.000 |
$742,849.09 |
$542,862.58 |
$435,659.04 |
$388,243.62 |
$311,793.66 |
$266,600.65 |
$237,024.94 |
| 3.500 |
$755,585.71 |
$555,934.37 |
$449,082.90 |
$401,905.53 |
$326,052.19 |
$281,449.57 |
$252,452.03 |
| 4.000 |
$768,457.56 |
$569,198.14 |
$462,754.26 |
$415,851.07 |
$340,680.93 |
$296,748.82 |
$268,401.92 |
| 4.125 |
$771,696.61 |
$572,543.99 |
$466,210.57 |
$419,381.48 |
$344,395.31 |
|
$272,469.11 |
| 4.500 |
$781,464.29 |
$582,653.06 |
$476,671.39 |
$430,077.70 |
$355,674.21 |
$312,487.91 |
$284,857.47 |
| 5.000 |
$794,605.54 |
$596,298.21 |
$490,832.42 |
$444,582.60 |
$371,025.80 |
$328,655.35 |
$301,800.04 |
| 5.500 |
$807,880.92 |
$610,132.56 |
$505,235.26 |
$459,362.68 |
$386,728.87 |
$345,238.76 |
$319,209.84 |
| 6.000 |
$821,290.01 |
$624,155.04 |
$519,877.67 |
$474,414.62 |
$402,776.11 |
$362,224.96 |
$337,066.11 |
| |
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
