楼价: |
$40,800,000.00 |
|
|
首期: |
$12,240,000.00 |
| |
贷款金额: |
$28,560,000.00 |
全期供款共: |
$45,818,508.58 |
每月供款额: |
$152,728.36 (4.125厘息计供300期) |
全期利息共: |
$17,258,508.58 |
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*: |
$29,400.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$408,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,734,000.00 |
* 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 |
$352,180.41 |
$250,197.37 |
$195,310.85 |
$170,930.03 |
$131,345.81 |
$107,634.77 |
$91,860.25 |
1.500 |
$358,374.58 |
$256,444.52 |
$201,620.72 |
$177,284.21 |
$137,814.97 |
$114,221.81 |
$98,566.33 |
2.000 |
$364,637.94 |
$262,790.42 |
$208,058.76 |
$183,786.08 |
$144,480.28 |
$121,052.80 |
$105,563.32 |
2.500 |
$370,970.41 |
$269,234.84 |
$214,624.52 |
$190,435.00 |
$151,340.27 |
$128,124.94 |
$112,846.53 |
3.000 |
$377,371.85 |
$275,777.49 |
$221,317.44 |
$197,230.12 |
$158,393.07 |
$135,434.75 |
$120,410.11 |
3.500 |
$383,842.13 |
$282,418.04 |
$228,136.84 |
$204,170.45 |
$165,636.50 |
$142,978.09 |
$128,247.16 |
4.000 |
$390,381.11 |
$289,156.11 |
$235,081.97 |
$211,254.87 |
$173,067.98 |
$150,750.20 |
$136,349.81 |
4.125 |
$392,026.57 |
$290,855.82 |
$236,837.80 |
$213,048.34 |
$174,954.91 |
|
$138,415.96 |
4.500 |
$396,988.61 |
$295,991.30 |
$242,151.96 |
$218,482.08 |
$180,684.66 |
$158,745.76 |
$144,709.32 |
5.000 |
$403,664.44 |
$302,923.11 |
$249,345.85 |
$225,850.66 |
$188,483.36 |
$166,958.92 |
$153,316.26 |
5.500 |
$410,408.42 |
$309,951.05 |
$256,662.58 |
$233,359.03 |
$196,460.62 |
$175,383.39 |
$162,160.54 |
6.000 |
$417,220.32 |
$317,074.55 |
$264,101.02 |
$241,005.51 |
$204,612.71 |
$184,012.48 |
$171,231.63 |
|
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。 |
|