楼价: |
$40,600,000.00 |
|
|
首期: |
$12,180,000.00 |
| |
贷款金额: |
$28,420,000.00 |
全期供款共: |
$45,593,908.05 |
每月供款额: |
$151,979.69 (4.125厘息计供300期) |
全期利息共: |
$17,173,908.05 |
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*: |
$29,300.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$406,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,725,500.00 |
* 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 |
$350,454.04 |
$248,970.91 |
$194,353.44 |
$170,092.14 |
$130,701.96 |
$107,107.15 |
$91,409.95 |
1.500 |
$356,617.84 |
$255,187.44 |
$200,632.38 |
$176,415.17 |
$137,139.41 |
$113,661.90 |
$98,083.16 |
2.000 |
$362,850.50 |
$261,502.24 |
$207,038.87 |
$182,885.17 |
$143,772.04 |
$120,459.40 |
$105,045.85 |
2.500 |
$369,151.93 |
$267,915.06 |
$213,572.44 |
$189,501.49 |
$150,598.40 |
$127,496.88 |
$112,293.36 |
3.000 |
$375,521.99 |
$274,425.64 |
$220,232.55 |
$196,263.30 |
$157,616.64 |
$134,770.86 |
$119,819.87 |
3.500 |
$381,960.55 |
$281,033.64 |
$227,018.53 |
$203,169.62 |
$164,824.55 |
$142,277.22 |
$127,618.50 |
4.000 |
$388,467.48 |
$287,738.68 |
$233,929.61 |
$210,219.31 |
$172,219.61 |
$150,011.23 |
$135,681.43 |
4.125 |
$390,104.87 |
$289,430.06 |
$235,676.83 |
$212,003.99 |
$174,097.29 |
|
$137,737.45 |
4.500 |
$395,042.58 |
$294,540.36 |
$240,964.94 |
$217,411.09 |
$179,798.95 |
$157,967.59 |
$143,999.97 |
5.000 |
$401,685.70 |
$301,438.19 |
$248,123.57 |
$224,743.55 |
$187,559.42 |
$166,140.49 |
$152,564.71 |
5.500 |
$408,396.61 |
$308,431.68 |
$255,404.43 |
$232,215.12 |
$195,497.57 |
$174,523.67 |
$161,365.63 |
6.000 |
$415,175.12 |
$315,520.27 |
$262,806.40 |
$239,824.11 |
$203,609.71 |
$183,110.46 |
$170,392.26 |
|
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。 |
|