| 楼价： |
$220,000,000.00 |
|
|
| 首期： |
$66,000,000.00 |
| |
| 贷款金额： |
$154,000,000.00 |
全期供款共： |
$247,060,585.49 |
| 每月供款额： |
$823,535.28 (4.125厘息计供300期) |
全期利息共： |
$93,060,585.49 |
| 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*： |
$119,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$2,200,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$9,350,000.00 |
| * 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 |
$1,899,012.02 |
$1,349,103.47 |
$1,053,146.73 |
$921,681.55 |
$708,237.23 |
$580,383.58 |
$495,324.86 |
| 1.500 |
$1,932,411.94 |
$1,382,789.10 |
$1,087,170.54 |
$955,944.25 |
$743,119.93 |
$615,901.94 |
$531,485.12 |
| 2.000 |
$1,966,185.00 |
$1,417,007.19 |
$1,121,885.48 |
$991,003.40 |
$779,060.34 |
$652,735.68 |
$569,213.99 |
| 2.500 |
$2,000,330.63 |
$1,451,756.49 |
$1,157,289.10 |
$1,026,855.38 |
$816,050.46 |
$690,869.77 |
$608,486.18 |
| 3.000 |
$2,034,848.21 |
$1,487,035.47 |
$1,193,378.35 |
$1,063,495.73 |
$854,080.30 |
$730,285.42 |
$649,270.21 |
| 3.500 |
$2,069,737.00 |
$1,522,842.36 |
$1,230,149.65 |
$1,100,919.11 |
$893,137.97 |
$770,960.30 |
$691,528.82 |
| 4.000 |
$2,104,996.18 |
$1,559,175.13 |
$1,267,598.88 |
$1,139,119.41 |
$933,209.71 |
$812,868.73 |
$735,219.56 |
| 4.125 |
$2,113,868.74 |
$1,568,340.23 |
$1,277,066.58 |
$1,148,790.07 |
$943,384.31 |
|
$746,360.59 |
| 4.500 |
$2,140,624.84 |
$1,596,031.49 |
$1,305,721.37 |
$1,178,089.66 |
$974,280.04 |
$855,982.02 |
$780,295.38 |
| 5.000 |
$2,176,622.00 |
$1,633,408.93 |
$1,344,511.94 |
$1,217,822.19 |
$1,016,331.84 |
$900,268.66 |
$826,705.30 |
| 5.500 |
$2,212,986.57 |
$1,671,304.68 |
$1,383,964.91 |
$1,258,308.52 |
$1,059,346.45 |
$945,694.74 |
$874,395.06 |
| 6.000 |
$2,249,717.39 |
$1,709,715.73 |
$1,424,074.10 |
$1,299,539.52 |
$1,103,303.83 |
$992,224.16 |
$923,307.81 |
| |
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
