楼价: |
$45,800,000.00 |
|
|
首期: |
$13,740,000.00 |
| |
贷款金额: |
$32,060,000.00 |
全期供款共: |
$51,433,521.89 |
每月供款额: |
$171,445.07 (4.125厘息计供300期) |
全期利息共: |
$19,373,521.89 |
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*: |
$31,900.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$458,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,946,500.00 |
* 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 |
$395,339.78 |
$280,858.81 |
$219,246.00 |
$191,877.34 |
$147,442.11 |
$120,825.31 |
$103,117.63 |
1.500 |
$402,293.03 |
$287,871.55 |
$226,329.14 |
$199,010.21 |
$154,704.06 |
$128,219.59 |
$110,645.54 |
2.000 |
$409,323.97 |
$294,995.13 |
$233,556.16 |
$206,308.89 |
$162,186.20 |
$135,887.70 |
$118,500.00 |
2.500 |
$416,432.47 |
$302,229.30 |
$240,926.55 |
$213,772.62 |
$169,886.87 |
$143,826.52 |
$126,675.76 |
3.000 |
$423,618.40 |
$309,573.75 |
$248,439.67 |
$221,400.47 |
$177,803.99 |
$152,032.15 |
$135,166.25 |
3.500 |
$430,881.61 |
$317,028.09 |
$256,094.79 |
$229,191.34 |
$185,935.09 |
$160,499.92 |
$143,963.73 |
4.000 |
$438,221.93 |
$324,591.91 |
$263,891.04 |
$237,143.95 |
$194,277.29 |
$169,224.49 |
$153,059.34 |
4.125 |
$440,069.04 |
$326,499.92 |
$265,862.04 |
$239,157.21 |
$196,395.46 |
|
$155,378.70 |
4.500 |
$445,639.17 |
$332,264.74 |
$271,827.45 |
$245,256.85 |
$202,827.39 |
$178,199.89 |
$162,443.31 |
5.000 |
$453,133.12 |
$340,046.04 |
$279,902.94 |
$253,528.44 |
$211,581.81 |
$187,419.57 |
$172,105.01 |
5.500 |
$460,703.57 |
$347,935.25 |
$288,116.33 |
$261,956.96 |
$220,536.67 |
$196,876.45 |
$182,033.15 |
6.000 |
$468,350.26 |
$355,931.73 |
$296,466.34 |
$270,540.50 |
$229,687.80 |
$206,563.03 |
$192,215.90 |
|
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。 |
|