| 楼价： |
$51,210,000.00 |
|
|
| 首期： |
$15,363,000.00 |
| |
| 贷款金额： |
$35,847,000.00 |
全期供款共： |
$57,508,966.29 |
| 每月供款额： |
$191,696.55 (4.125厘息计供300期) |
全期利息共： |
$21,661,966.29 |
| 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*： |
$34,605.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$512,100.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$2,176,425.00 |
| * 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 |
$442,038.21 |
$314,034.49 |
$245,143.84 |
$214,542.33 |
$164,858.31 |
$135,097.47 |
$115,298.12 |
| 1.500 |
$449,812.80 |
$321,875.59 |
$253,063.65 |
$222,517.75 |
$172,978.05 |
$143,365.17 |
$123,715.24 |
| 2.000 |
$457,674.24 |
$329,840.63 |
$261,144.34 |
$230,678.56 |
$181,344.00 |
$151,939.06 |
$132,497.49 |
| 2.500 |
$465,622.42 |
$337,929.32 |
$269,385.34 |
$239,023.93 |
$189,954.29 |
$160,815.64 |
$141,638.99 |
| 3.000 |
$473,657.17 |
$346,141.30 |
$277,785.93 |
$247,552.80 |
$198,806.60 |
$169,990.53 |
$151,132.40 |
| 3.500 |
$481,778.33 |
$354,476.17 |
$286,345.29 |
$256,263.94 |
$207,898.16 |
$179,458.53 |
$160,969.05 |
| 4.000 |
$489,985.70 |
$362,933.45 |
$295,062.45 |
$265,155.93 |
$217,225.77 |
$189,213.67 |
$171,139.06 |
| 4.125 |
$492,050.99 |
$365,066.83 |
$297,266.27 |
$267,407.00 |
$219,594.14 |
|
$173,732.39 |
| 4.500 |
$498,279.08 |
$371,512.60 |
$303,936.32 |
$274,227.14 |
$226,785.82 |
$199,249.27 |
$181,631.48 |
| 5.000 |
$506,658.24 |
$380,213.05 |
$312,965.71 |
$283,475.79 |
$236,574.33 |
$209,557.99 |
$192,434.45 |
| 5.500 |
$515,122.92 |
$389,034.15 |
$322,149.29 |
$292,899.91 |
$246,586.96 |
$220,131.94 |
$203,535.32 |
| 6.000 |
$523,672.85 |
$397,975.19 |
$331,485.61 |
$302,497.36 |
$256,819.04 |
$230,962.72 |
$214,920.88 |
| |
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
