楼价: |
$42,240,000.00 |
|
|
首期: |
$12,672,000.00 |
| |
贷款金额: |
$29,568,000.00 |
全期供款共: |
$47,435,632.41 |
每月供款额: |
$158,118.77 (4.125厘息计供300期) |
全期利息共: |
$17,867,632.41 |
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*: |
$30,120.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$422,400.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,795,200.00 |
* 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 |
$364,610.31 |
$259,027.87 |
$202,204.17 |
$176,962.86 |
$135,981.55 |
$111,433.65 |
$95,102.37 |
1.500 |
$371,023.09 |
$265,495.51 |
$208,736.74 |
$183,541.30 |
$142,679.03 |
$118,253.17 |
$102,045.14 |
2.000 |
$377,507.52 |
$272,065.38 |
$215,402.01 |
$190,272.65 |
$149,579.58 |
$125,325.25 |
$109,289.09 |
2.500 |
$384,063.48 |
$278,737.25 |
$222,199.51 |
$197,156.23 |
$156,681.69 |
$132,647.00 |
$116,829.35 |
3.000 |
$390,690.86 |
$285,510.81 |
$229,128.64 |
$204,191.18 |
$163,983.42 |
$140,214.80 |
$124,659.88 |
3.500 |
$397,389.50 |
$292,385.73 |
$236,188.73 |
$211,376.47 |
$171,482.49 |
$148,024.38 |
$132,773.53 |
4.000 |
$404,159.27 |
$299,361.62 |
$243,378.98 |
$218,710.93 |
$179,176.26 |
$156,070.80 |
$141,162.15 |
4.125 |
$405,862.80 |
$301,121.32 |
$245,196.78 |
$220,567.69 |
$181,129.79 |
|
$143,301.23 |
4.500 |
$410,999.97 |
$306,438.05 |
$250,698.50 |
$226,193.22 |
$187,061.77 |
$164,348.55 |
$149,816.71 |
5.000 |
$417,911.42 |
$313,614.52 |
$258,146.29 |
$233,821.86 |
$195,135.71 |
$172,851.58 |
$158,727.42 |
5.500 |
$424,893.42 |
$320,890.50 |
$265,721.26 |
$241,595.24 |
$203,394.52 |
$181,573.39 |
$167,883.85 |
6.000 |
$431,945.74 |
$328,265.42 |
$273,422.23 |
$249,511.59 |
$211,834.34 |
$190,507.04 |
$177,275.10 |
|
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。 |
|