楼价: |
$36,380,000.00 |
|
|
首期: |
$10,914,000.00 |
| |
贷款金额: |
$25,466,000.00 |
全期供款共: |
$40,854,836.82 |
每月供款额: |
$136,182.79 (4.125厘息计供300期) |
全期利息共: |
$15,388,836.82 |
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*: |
$27,190.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$363,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,546,150.00 |
* 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 |
$314,027.53 |
$223,092.66 |
$174,152.17 |
$152,412.61 |
$117,116.68 |
$95,974.34 |
$81,908.72 |
1.500 |
$319,550.67 |
$228,663.03 |
$179,778.47 |
$158,078.42 |
$122,885.01 |
$101,847.78 |
$87,888.31 |
2.000 |
$325,135.50 |
$234,321.46 |
$185,519.06 |
$163,875.93 |
$128,828.25 |
$107,938.75 |
$94,127.29 |
2.500 |
$330,781.95 |
$240,067.73 |
$191,373.53 |
$169,804.54 |
$134,945.07 |
$114,244.74 |
$100,621.49 |
3.000 |
$336,489.90 |
$245,901.59 |
$197,341.38 |
$175,863.52 |
$141,233.82 |
$120,762.65 |
$107,365.68 |
3.500 |
$342,259.24 |
$251,822.75 |
$203,422.02 |
$182,051.99 |
$147,692.54 |
$127,488.80 |
$114,353.72 |
4.000 |
$348,089.82 |
$257,830.87 |
$209,614.76 |
$188,368.93 |
$154,318.95 |
$134,418.93 |
$121,578.58 |
4.125 |
$349,557.02 |
$259,346.44 |
$211,180.37 |
$189,968.10 |
$156,001.46 |
|
$123,420.90 |
4.500 |
$353,981.51 |
$263,925.57 |
$215,918.83 |
$194,813.19 |
$161,110.49 |
$141,548.30 |
$129,032.48 |
5.000 |
$359,934.13 |
$270,106.44 |
$222,333.38 |
$201,383.50 |
$168,064.33 |
$148,871.70 |
$136,706.99 |
5.500 |
$365,947.51 |
$276,373.02 |
$228,857.47 |
$208,078.47 |
$175,177.38 |
$156,383.52 |
$144,593.15 |
6.000 |
$372,021.45 |
$282,724.81 |
$235,490.07 |
$214,896.58 |
$182,446.33 |
$164,077.79 |
$152,681.54 |
|
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。 |
|