楼价: |
$57,000,000.00 |
|
|
首期: |
$17,100,000.00 |
| |
贷款金额: |
$39,900,000.00 |
全期供款共: |
$64,011,151.70 |
每月供款额: |
$213,370.51 (4.125厘息计供300期) |
全期利息共: |
$24,111,151.70 |
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*: |
$37,500.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$570,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$2,422,500.00 |
* 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 |
$492,016.75 |
$349,540.44 |
$272,860.74 |
$238,799.31 |
$183,497.83 |
$150,372.11 |
$128,334.17 |
1.500 |
$500,670.37 |
$358,268.08 |
$281,676.00 |
$247,676.47 |
$192,535.62 |
$159,574.59 |
$137,702.96 |
2.000 |
$509,420.66 |
$367,133.68 |
$290,670.33 |
$256,759.97 |
$201,847.45 |
$169,117.88 |
$147,478.17 |
2.500 |
$518,267.48 |
$376,136.91 |
$299,843.08 |
$266,048.89 |
$211,431.25 |
$178,998.08 |
$157,653.24 |
3.000 |
$527,210.67 |
$385,277.37 |
$309,193.48 |
$275,542.07 |
$221,284.44 |
$189,210.31 |
$168,220.01 |
3.500 |
$536,250.04 |
$394,554.61 |
$318,720.59 |
$285,238.13 |
$231,403.93 |
$199,748.80 |
$179,168.83 |
4.000 |
$545,385.37 |
$403,968.10 |
$328,423.35 |
$295,135.48 |
$241,786.15 |
$210,606.90 |
$190,488.70 |
4.125 |
$547,684.17 |
$406,342.70 |
$330,876.34 |
$297,641.06 |
$244,422.30 |
|
$193,375.24 |
4.500 |
$554,616.44 |
$413,517.25 |
$338,300.54 |
$305,232.32 |
$252,427.10 |
$221,777.16 |
$202,167.44 |
5.000 |
$563,942.97 |
$423,201.41 |
$348,350.82 |
$315,526.66 |
$263,322.34 |
$233,251.43 |
$214,191.83 |
5.500 |
$573,364.70 |
$433,019.85 |
$358,572.73 |
$326,016.30 |
$274,467.04 |
$245,020.91 |
$226,547.81 |
6.000 |
$582,881.32 |
$442,971.80 |
$368,964.65 |
$336,698.87 |
$285,855.99 |
$257,076.26 |
$239,220.66 |
|
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。 |
|