楼价: |
$41,000,000.00 |
|
|
首期: |
$12,300,000.00 |
| |
贷款金额: |
$28,700,000.00 |
全期供款共: |
$46,043,109.11 |
每月供款额: |
$153,477.03 (4.125厘息计供300期) |
全期利息共: |
$17,343,109.11 |
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*: |
$29,500.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$410,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,742,500.00 |
* 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 |
$353,906.79 |
$251,423.83 |
$196,268.25 |
$171,767.93 |
$131,989.67 |
$108,162.39 |
$92,310.54 |
1.500 |
$360,131.32 |
$257,701.60 |
$202,609.06 |
$178,153.25 |
$138,490.53 |
$114,781.73 |
$99,049.50 |
2.000 |
$366,425.39 |
$264,078.61 |
$209,078.66 |
$184,687.00 |
$145,188.52 |
$121,646.20 |
$106,080.79 |
2.500 |
$372,788.89 |
$270,554.62 |
$215,676.60 |
$191,368.50 |
$152,082.13 |
$128,753.00 |
$113,399.70 |
3.000 |
$379,221.71 |
$277,129.34 |
$222,402.33 |
$198,196.93 |
$159,169.51 |
$136,098.65 |
$121,000.36 |
3.500 |
$385,723.71 |
$283,802.44 |
$229,255.16 |
$205,171.29 |
$166,448.44 |
$143,678.96 |
$128,875.83 |
4.000 |
$392,294.74 |
$290,573.55 |
$236,234.34 |
$212,290.43 |
$173,916.35 |
$151,489.17 |
$137,018.19 |
4.125 |
$393,948.27 |
$292,281.59 |
$237,998.77 |
$214,092.70 |
$175,812.53 |
|
$139,094.47 |
4.500 |
$398,934.63 |
$297,442.23 |
$243,338.98 |
$219,553.07 |
$181,570.37 |
$159,523.92 |
$145,418.68 |
5.000 |
$405,643.19 |
$304,408.03 |
$250,568.13 |
$226,957.77 |
$189,407.30 |
$167,777.34 |
$154,067.81 |
5.500 |
$412,420.22 |
$311,470.42 |
$257,920.73 |
$234,502.95 |
$197,423.66 |
$176,243.11 |
$162,955.44 |
6.000 |
$419,265.51 |
$318,628.84 |
$265,395.63 |
$242,186.91 |
$205,615.71 |
$184,914.50 |
$172,071.00 |
|
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。 |
|