| 楼价： |
$102,000,000.00 |
|
|
| 首期： |
$30,600,000.00 |
| |
| 贷款金额： |
$71,400,000.00 |
全期供款共： |
$114,546,271.46 |
| 每月供款额： |
$381,820.90 (4.125厘息计供300期) |
全期利息共： |
$43,146,271.46 |
| 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*： |
$60,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$1,020,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$4,335,000.00 |
| * 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 |
$880,451.03 |
$625,493.43 |
$488,277.12 |
$427,325.08 |
$328,364.54 |
$269,086.93 |
$229,650.62 |
| 1.500 |
$895,936.45 |
$641,111.31 |
$504,051.80 |
$443,210.52 |
$344,537.42 |
$285,554.54 |
$246,415.83 |
| 2.000 |
$911,594.86 |
$656,976.06 |
$520,146.91 |
$459,465.21 |
$361,200.70 |
$302,632.00 |
$263,908.30 |
| 2.500 |
$927,426.02 |
$673,087.10 |
$536,561.31 |
$476,087.50 |
$378,350.67 |
$320,312.35 |
$282,116.32 |
| 3.000 |
$943,429.62 |
$689,443.72 |
$553,293.60 |
$493,075.29 |
$395,982.68 |
$338,586.88 |
$301,025.28 |
| 3.500 |
$959,605.34 |
$706,045.09 |
$570,342.11 |
$510,426.13 |
$414,091.24 |
$357,445.23 |
$320,617.91 |
| 4.000 |
$975,952.77 |
$722,890.29 |
$587,704.94 |
$528,137.18 |
$432,669.96 |
$376,875.50 |
$340,874.52 |
| 4.125 |
$980,066.42 |
$727,139.56 |
$592,094.50 |
$532,620.85 |
$437,387.27 |
|
$346,039.91 |
| 4.500 |
$992,471.52 |
$739,978.24 |
$605,379.91 |
$546,205.21 |
$451,711.65 |
$396,864.39 |
$361,773.31 |
| 5.000 |
$1,009,161.11 |
$757,307.78 |
$623,364.63 |
$564,626.65 |
$471,208.40 |
$417,397.29 |
$383,290.64 |
| 5.500 |
$1,026,021.05 |
$774,877.62 |
$641,656.46 |
$583,397.59 |
$491,151.54 |
$438,458.47 |
$405,401.35 |
| 6.000 |
$1,043,050.79 |
$792,686.38 |
$660,252.54 |
$602,513.78 |
$511,531.78 |
$460,031.20 |
$428,079.07 |
| |
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
