楼价: |
$37,800,000.00 |
|
|
首期: |
$11,340,000.00 |
| |
贷款金额: |
$26,460,000.00 |
全期供款共: |
$42,449,500.60 |
每月供款额: |
$141,498.34 (4.125厘息计供300期) |
全期利息共: |
$15,989,500.60 |
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*: |
$27,900.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$378,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,606,500.00 |
* 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 |
$326,284.79 |
$231,800.51 |
$180,949.76 |
$158,361.65 |
$121,688.03 |
$99,720.45 |
$85,105.82 |
1.500 |
$332,023.51 |
$237,588.31 |
$186,795.67 |
$164,248.60 |
$127,681.52 |
$105,823.15 |
$91,318.81 |
2.000 |
$337,826.33 |
$243,467.60 |
$192,760.32 |
$170,272.40 |
$133,856.73 |
$112,151.86 |
$97,801.31 |
2.500 |
$343,693.17 |
$249,438.16 |
$198,843.31 |
$176,432.42 |
$140,212.31 |
$118,703.99 |
$104,548.99 |
3.000 |
$349,623.92 |
$255,499.73 |
$205,044.10 |
$182,727.90 |
$146,746.52 |
$125,476.31 |
$111,556.43 |
3.500 |
$355,618.45 |
$261,652.01 |
$211,362.08 |
$189,157.92 |
$153,457.34 |
$132,465.00 |
$118,817.22 |
4.000 |
$361,676.62 |
$267,894.64 |
$217,796.53 |
$195,721.43 |
$160,342.40 |
$139,665.63 |
$126,324.09 |
4.125 |
$363,201.08 |
$269,469.37 |
$219,423.26 |
$197,383.02 |
$162,090.58 |
|
$128,238.32 |
4.500 |
$367,798.27 |
$274,227.23 |
$224,346.67 |
$202,417.22 |
$167,399.02 |
$147,073.27 |
$134,068.93 |
5.000 |
$373,983.23 |
$280,649.35 |
$231,011.60 |
$209,243.99 |
$174,624.29 |
$154,682.52 |
$142,043.00 |
5.500 |
$380,231.33 |
$287,160.53 |
$237,790.33 |
$216,200.28 |
$182,014.98 |
$162,487.55 |
$150,236.97 |
6.000 |
$386,542.35 |
$293,760.25 |
$244,681.82 |
$223,284.52 |
$189,567.66 |
$170,482.15 |
$158,641.07 |
|
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。 |
|