楼价: |
$54,000,000.00 |
|
|
首期: |
$16,200,000.00 |
| |
贷款金额: |
$37,800,000.00 |
全期供款共: |
$60,642,143.71 |
每月供款额: |
$202,140.48 (4.125厘息计供300期) |
全期利息共: |
$22,842,143.71 |
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*: |
$36,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$540,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$2,295,000.00 |
* 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 |
$466,121.13 |
$331,143.58 |
$258,499.65 |
$226,230.93 |
$173,840.05 |
$142,457.79 |
$121,579.74 |
1.500 |
$474,319.29 |
$339,411.87 |
$266,850.95 |
$234,640.86 |
$182,402.16 |
$151,175.93 |
$130,455.44 |
2.000 |
$482,609.04 |
$347,810.86 |
$275,371.89 |
$243,246.29 |
$191,223.90 |
$160,216.94 |
$139,716.16 |
2.500 |
$490,990.25 |
$356,340.23 |
$284,061.87 |
$252,046.32 |
$200,303.29 |
$169,577.13 |
$149,355.70 |
3.000 |
$499,462.74 |
$364,999.61 |
$292,920.14 |
$261,039.86 |
$209,637.89 |
$179,251.88 |
$159,366.32 |
3.500 |
$508,026.35 |
$373,788.58 |
$301,945.82 |
$270,225.60 |
$219,224.77 |
$189,235.71 |
$169,738.89 |
4.000 |
$516,680.88 |
$382,706.62 |
$311,137.91 |
$279,602.04 |
$229,060.56 |
$199,522.33 |
$180,462.98 |
4.125 |
$518,858.69 |
$384,956.24 |
$313,461.80 |
$281,975.75 |
$231,557.97 |
|
$183,197.60 |
4.500 |
$525,426.10 |
$391,753.19 |
$320,495.25 |
$289,167.46 |
$239,141.46 |
$210,104.68 |
$191,527.05 |
5.000 |
$534,261.76 |
$400,927.65 |
$330,016.57 |
$298,919.99 |
$249,463.27 |
$220,975.04 |
$202,918.57 |
5.500 |
$543,187.61 |
$410,229.33 |
$339,700.48 |
$308,857.55 |
$260,021.40 |
$232,125.07 |
$214,624.24 |
6.000 |
$552,203.36 |
$419,657.50 |
$349,545.46 |
$318,977.88 |
$270,810.94 |
$243,545.93 |
$226,630.10 |
|
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。 |
|