楼价: |
$49,000,000.00 |
|
|
首期: |
$14,700,000.00 |
| |
贷款金额: |
$34,300,000.00 |
全期供款共: |
$55,027,130.40 |
每月供款额: |
$183,423.77 (4.125厘息计供300期) |
全期利息共: |
$20,727,130.40 |
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*: |
$33,500.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$490,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$2,082,500.00 |
* 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 |
$422,961.77 |
$300,482.14 |
$234,564.50 |
$205,283.62 |
$157,743.75 |
$129,267.25 |
$110,322.36 |
1.500 |
$430,400.84 |
$307,984.84 |
$242,142.53 |
$212,914.86 |
$165,513.08 |
$137,178.16 |
$118,376.23 |
2.000 |
$437,923.02 |
$315,606.15 |
$249,874.49 |
$220,723.48 |
$173,517.98 |
$145,382.04 |
$126,779.48 |
2.500 |
$445,528.19 |
$323,345.76 |
$257,759.84 |
$228,708.70 |
$181,756.69 |
$153,875.54 |
$135,526.47 |
3.000 |
$453,216.19 |
$331,203.35 |
$265,797.90 |
$236,869.50 |
$190,226.98 |
$162,654.48 |
$144,610.18 |
3.500 |
$460,986.88 |
$339,178.53 |
$273,987.88 |
$245,204.71 |
$198,926.18 |
$171,713.88 |
$154,022.33 |
4.000 |
$468,840.06 |
$347,270.82 |
$282,328.84 |
$253,712.96 |
$207,851.25 |
$181,048.04 |
$163,753.45 |
4.125 |
$470,816.22 |
$349,312.14 |
$284,437.56 |
$255,866.88 |
$210,117.42 |
|
$166,234.86 |
4.500 |
$476,775.53 |
$355,479.74 |
$290,819.76 |
$262,392.70 |
$216,998.74 |
$190,650.54 |
$173,793.06 |
5.000 |
$484,793.08 |
$363,804.72 |
$299,459.48 |
$271,242.21 |
$226,364.82 |
$200,514.38 |
$184,129.82 |
5.500 |
$492,892.46 |
$372,245.13 |
$308,246.73 |
$280,259.62 |
$235,945.35 |
$210,632.01 |
$194,751.63 |
6.000 |
$501,073.42 |
$380,800.32 |
$317,180.14 |
$289,442.89 |
$245,735.85 |
$220,995.38 |
$205,645.83 |
|
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。 |
|