| 楼价： |
$159,050,000.00 |
|
|
| 首期： |
$47,715,000.00 |
| |
| 贷款金额： |
$111,335,000.00 |
全期供款共： |
$178,613,573.28 |
| 每月供款额： |
$595,378.58 (4.125厘息计供300期) |
全期利息共： |
$67,278,573.28 |
| 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*： |
$88,525.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$1,590,500.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$6,759,625.00 |
| * 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 |
$1,372,899.37 |
$975,340.49 |
$761,377.22 |
$666,333.87 |
$512,023.33 |
$419,590.95 |
$358,097.36 |
| 1.500 |
$1,397,046.00 |
$999,693.66 |
$785,974.88 |
$691,104.24 |
$537,241.93 |
$445,269.11 |
$384,239.59 |
| 2.000 |
$1,421,462.38 |
$1,024,431.79 |
$811,072.21 |
$716,450.41 |
$563,225.21 |
$471,898.23 |
$411,515.84 |
| 2.500 |
$1,446,148.12 |
$1,049,553.95 |
$836,667.41 |
$742,369.77 |
$589,967.39 |
$499,467.44 |
$439,907.85 |
| 3.000 |
$1,471,102.76 |
$1,075,059.05 |
$862,758.30 |
$768,859.07 |
$617,461.24 |
$527,963.17 |
$469,392.85 |
| 3.500 |
$1,496,325.77 |
$1,100,945.81 |
$889,342.28 |
$795,914.48 |
$645,698.15 |
$557,369.25 |
$499,943.90 |
| 4.000 |
$1,521,816.55 |
$1,127,212.75 |
$916,416.37 |
$823,531.55 |
$674,668.20 |
$587,667.15 |
$531,530.32 |
| 4.125 |
$1,528,231.01 |
$1,133,838.70 |
$923,261.09 |
$830,523.01 |
$682,023.98 |
|
$539,584.78 |
| 4.500 |
$1,547,574.46 |
$1,153,858.22 |
$943,977.20 |
$851,705.28 |
$704,360.18 |
$618,836.09 |
$564,118.09 |
| 5.000 |
$1,573,598.77 |
$1,180,880.41 |
$972,021.02 |
$880,430.08 |
$734,761.72 |
$650,853.32 |
$597,670.35 |
| 5.500 |
$1,599,888.70 |
$1,208,277.32 |
$1,000,543.72 |
$909,699.86 |
$765,859.33 |
$683,694.31 |
$632,147.88 |
| 6.000 |
$1,626,443.41 |
$1,236,046.76 |
$1,029,540.85 |
$939,508.00 |
$797,638.52 |
$717,332.97 |
$667,509.58 |
| |
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
