| 楼价： |
$21,320,000.00 |
|
|
| 首期： |
$6,396,000.00 |
| |
| 贷款金额： |
$14,924,000.00 |
全期供款共： |
$23,942,416.74 |
| 每月供款额： |
$79,808.06 (4.125厘息计供300期) |
全期利息共： |
$9,018,416.74 |
| 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*： |
$19,660.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$213,200.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$882,000.00 |
| * 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 |
$184,031.53 |
$130,740.39 |
$102,059.49 |
$89,319.32 |
$68,634.63 |
$56,244.45 |
$48,001.48 |
| 1.500 |
$187,268.28 |
$134,004.83 |
$105,356.71 |
$92,639.69 |
$72,015.08 |
$59,686.50 |
$51,505.74 |
| 2.000 |
$190,541.20 |
$137,320.88 |
$108,720.90 |
$96,037.24 |
$75,498.03 |
$63,256.02 |
$55,162.01 |
| 2.500 |
$193,850.22 |
$140,688.40 |
$112,151.83 |
$99,511.62 |
$79,082.71 |
$66,951.56 |
$58,967.84 |
| 3.000 |
$197,195.29 |
$144,107.26 |
$115,649.21 |
$103,062.40 |
$82,768.15 |
$70,771.30 |
$62,920.19 |
| 3.500 |
$200,576.33 |
$147,577.27 |
$119,212.68 |
$106,689.07 |
$86,553.19 |
$74,713.06 |
$67,015.43 |
| 4.000 |
$203,993.27 |
$151,098.24 |
$122,841.86 |
$110,391.03 |
$90,436.50 |
$78,774.37 |
$71,249.46 |
| 4.125 |
$204,853.10 |
$151,986.43 |
$123,759.36 |
$111,328.20 |
$91,422.52 |
|
$72,329.13 |
| 4.500 |
$207,446.01 |
$154,669.96 |
$126,536.27 |
$114,167.60 |
$94,416.59 |
$82,952.44 |
$75,617.72 |
| 5.000 |
$210,934.46 |
$158,292.17 |
$130,295.43 |
$118,018.04 |
$98,491.79 |
$87,244.22 |
$80,115.26 |
| 5.500 |
$214,458.52 |
$161,964.62 |
$134,118.78 |
$121,941.53 |
$102,660.30 |
$91,646.42 |
$84,736.83 |
| 6.000 |
$218,018.07 |
$165,687.00 |
$138,005.73 |
$125,937.19 |
$106,920.17 |
$96,155.54 |
$89,476.92 |
| |
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
