楼价: |
$38,993,000.00 |
|
|
首期: |
$11,697,900.00 |
| |
贷款金额: |
$27,295,100.00 |
全期供款共: |
$43,789,242.77 |
每月供款额: |
$145,964.14 (4.125厘息计供300期) |
全期利息共: |
$16,494,142.77 |
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*: |
$28,496.50 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$389,930.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,657,203.00 |
* 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 |
$336,582.62 |
$239,116.33 |
$186,660.68 |
$163,359.68 |
$125,528.61 |
$102,867.71 |
$87,791.83 |
1.500 |
$342,502.45 |
$245,086.80 |
$192,691.09 |
$169,432.43 |
$131,711.25 |
$109,163.02 |
$94,200.91 |
2.000 |
$348,488.42 |
$251,151.64 |
$198,844.00 |
$175,646.34 |
$138,081.36 |
$115,691.47 |
$100,888.00 |
2.500 |
$354,540.42 |
$257,310.64 |
$205,118.97 |
$182,000.78 |
$144,637.52 |
$122,450.39 |
$107,848.64 |
3.000 |
$360,658.35 |
$263,563.52 |
$211,515.46 |
$188,494.95 |
$151,377.97 |
$129,436.45 |
$115,077.24 |
3.500 |
$366,842.07 |
$269,909.96 |
$218,032.84 |
$195,127.90 |
$158,300.58 |
$136,645.70 |
$122,567.20 |
4.000 |
$373,091.44 |
$276,349.62 |
$224,670.38 |
$201,898.56 |
$165,402.94 |
$144,073.59 |
$130,310.98 |
4.125 |
$374,664.02 |
$277,974.05 |
$226,348.44 |
$203,612.60 |
$167,206.29 |
|
$132,285.63 |
4.500 |
$379,406.29 |
$282,882.07 |
$231,427.24 |
$208,805.68 |
$172,682.28 |
$151,715.03 |
$138,300.26 |
5.000 |
$385,786.46 |
$289,506.88 |
$238,302.52 |
$215,847.91 |
$180,135.58 |
$159,564.44 |
$146,526.00 |
5.500 |
$392,231.75 |
$296,223.56 |
$245,295.20 |
$223,023.75 |
$187,759.53 |
$167,615.80 |
$154,978.58 |
6.000 |
$398,741.96 |
$303,031.57 |
$252,404.19 |
$230,331.57 |
$195,550.57 |
$175,862.71 |
$163,647.92 |
|
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。 |
|