楼价: |
$31,139,000.00 |
|
|
首期: |
$9,341,700.00 |
| |
贷款金额: |
$21,797,300.00 |
全期供款共: |
$34,969,179.87 |
每月供款额: |
$116,563.93 (4.125厘息计供300期) |
全期利息共: |
$13,171,879.87 |
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*: |
$24,569.50 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$311,390.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,323,408.00 |
* 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 |
$268,787.89 |
$190,953.33 |
$149,063.35 |
$130,455.64 |
$100,244.54 |
$82,148.02 |
$70,108.73 |
1.500 |
$273,515.34 |
$195,721.23 |
$153,879.11 |
$135,305.22 |
$105,181.87 |
$87,175.32 |
$75,226.89 |
2.000 |
$278,295.61 |
$200,564.49 |
$158,792.69 |
$140,267.52 |
$110,268.91 |
$92,388.80 |
$80,567.07 |
2.500 |
$283,128.62 |
$205,482.93 |
$163,803.75 |
$145,342.04 |
$115,504.52 |
$97,786.34 |
$86,125.69 |
3.000 |
$288,014.27 |
$210,476.35 |
$168,911.86 |
$150,528.15 |
$120,887.30 |
$103,365.26 |
$91,898.30 |
3.500 |
$292,952.46 |
$215,544.49 |
$174,116.50 |
$155,825.09 |
$126,415.56 |
$109,122.42 |
$97,879.62 |
4.000 |
$297,943.07 |
$220,687.07 |
$179,417.10 |
$161,232.00 |
$132,087.35 |
$115,054.18 |
$104,063.64 |
4.125 |
$299,198.90 |
$221,984.30 |
$180,757.16 |
$162,600.79 |
$133,527.47 |
|
$105,640.56 |
4.500 |
$302,985.99 |
$225,903.75 |
$184,812.99 |
$166,747.88 |
$137,900.48 |
$121,156.47 |
$110,443.72 |
5.000 |
$308,081.06 |
$231,194.19 |
$190,303.44 |
$172,371.66 |
$143,852.53 |
$127,424.85 |
$117,012.62 |
5.500 |
$313,228.13 |
$236,557.98 |
$195,887.65 |
$178,102.13 |
$149,940.86 |
$133,854.49 |
$123,762.67 |
6.000 |
$318,427.04 |
$241,994.72 |
$201,564.74 |
$183,938.00 |
$156,162.63 |
$140,440.31 |
$130,685.83 |
|
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。 |
|