楼价: |
$52,820,000.00 |
|
|
首期: |
$15,846,000.00 |
| |
贷款金额: |
$36,974,000.00 |
全期供款共: |
$59,317,000.57 |
每月供款额: |
$197,723.34 (4.125厘息计供300期) |
全期利息共: |
$22,343,000.57 |
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*: |
$35,410.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$528,200.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$2,244,850.00 |
* 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 |
$455,935.52 |
$323,907.48 |
$252,850.96 |
$221,287.36 |
$170,041.32 |
$139,344.82 |
$118,923.00 |
1.500 |
$463,954.54 |
$331,995.09 |
$261,019.76 |
$229,513.52 |
$178,416.34 |
$147,872.46 |
$127,604.75 |
2.000 |
$472,063.14 |
$340,210.54 |
$269,354.51 |
$237,930.91 |
$187,045.30 |
$156,715.90 |
$136,663.10 |
2.500 |
$480,261.20 |
$348,553.53 |
$277,854.59 |
$246,538.64 |
$195,926.30 |
$165,871.55 |
$146,092.00 |
3.000 |
$488,548.56 |
$357,023.70 |
$286,519.29 |
$255,335.66 |
$205,056.92 |
$175,334.89 |
$155,883.88 |
3.500 |
$496,925.04 |
$365,620.61 |
$295,347.75 |
$264,320.67 |
$214,434.31 |
$185,100.56 |
$166,029.78 |
4.000 |
$505,390.45 |
$374,343.77 |
$304,338.97 |
$273,492.21 |
$224,055.17 |
$195,162.39 |
$176,519.53 |
4.125 |
$507,520.67 |
$376,544.23 |
$306,612.08 |
$275,814.05 |
$226,498.00 |
|
$179,194.39 |
4.500 |
$513,944.56 |
$383,192.65 |
$313,491.83 |
$282,848.62 |
$233,915.78 |
$205,513.50 |
$187,341.83 |
5.000 |
$522,587.15 |
$392,166.64 |
$322,805.09 |
$292,388.04 |
$244,012.04 |
$216,146.32 |
$198,484.43 |
5.500 |
$531,317.96 |
$401,265.06 |
$332,277.39 |
$302,108.44 |
$254,339.45 |
$227,052.71 |
$209,934.31 |
6.000 |
$540,136.69 |
$410,487.20 |
$341,907.25 |
$312,007.62 |
$264,893.22 |
$238,224.00 |
$221,677.81 |
|
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。 |
|