楼价: |
$55,800,000.00 |
|
|
首期: |
$16,740,000.00 |
| |
贷款金额: |
$39,060,000.00 |
全期供款共: |
$61,046,024.28 |
每月供款额: |
$203,486.75 (3.875厘息计供300期) |
全期利息共: |
$21,986,024.28 |
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*: |
$36,900.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$558,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$2,371,500.00 |
* 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 |
$481,658.50 |
$342,181.70 |
$267,116.31 |
$233,771.96 |
$179,634.72 |
$147,206.38 |
$125,632.40 |
1.500 |
$490,129.94 |
$350,725.60 |
$275,745.98 |
$242,462.22 |
$188,482.24 |
$156,215.13 |
$134,803.95 |
2.000 |
$498,696.01 |
$359,404.55 |
$284,550.95 |
$251,354.50 |
$197,598.03 |
$165,557.50 |
$144,373.37 |
2.500 |
$507,356.59 |
$368,218.24 |
$293,530.60 |
$260,447.87 |
$206,980.07 |
$175,229.70 |
$154,334.22 |
3.000 |
$516,111.50 |
$377,166.27 |
$302,684.14 |
$269,741.19 |
$216,625.82 |
$185,226.94 |
$164,678.54 |
3.500 |
$524,960.57 |
$386,248.20 |
$312,010.68 |
$279,233.12 |
$226,532.27 |
$195,543.57 |
$175,396.86 |
3.875 |
$531,659.03 |
$393,147.21 |
$319,118.49 |
$286,481.48 |
$234,131.10 |
|
$183,674.60 |
4.000 |
$533,903.58 |
$395,463.51 |
$321,509.17 |
$288,922.10 |
$236,695.92 |
$206,173.07 |
$186,478.41 |
4.500 |
$542,940.30 |
$404,811.62 |
$331,178.42 |
$298,806.38 |
$247,112.85 |
$217,108.17 |
$197,911.28 |
5.000 |
$552,070.49 |
$414,291.90 |
$341,017.12 |
$308,883.99 |
$257,778.71 |
$228,340.87 |
$209,682.53 |
5.500 |
$561,293.87 |
$423,903.64 |
$351,023.83 |
$319,152.80 |
$268,688.78 |
$239,862.57 |
$221,778.38 |
6.000 |
$570,610.14 |
$433,646.08 |
$361,196.98 |
$329,610.48 |
$279,837.97 |
$251,664.13 |
$234,184.44 |
|
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。 |
|