楼价: |
$26,000,000.00 |
|
|
首期: |
$7,800,000.00 |
| |
贷款金额: |
$18,200,000.00 |
全期供款共: |
$29,198,069.19 |
每月供款额: |
$97,326.90 (4.125厘息计供300期) |
全期利息共: |
$10,998,069.19 |
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*: |
$22,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$260,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,105,000.00 |
* 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 |
$224,428.69 |
$159,439.50 |
$124,462.80 |
$108,926.00 |
$83,700.76 |
$68,590.79 |
$58,538.39 |
1.500 |
$228,375.96 |
$163,420.53 |
$128,483.79 |
$112,975.23 |
$87,823.26 |
$72,788.41 |
$62,811.88 |
2.000 |
$232,367.32 |
$167,464.49 |
$132,586.47 |
$117,118.58 |
$92,070.77 |
$77,141.49 |
$67,270.74 |
2.500 |
$236,402.71 |
$171,571.22 |
$136,770.53 |
$121,355.64 |
$96,442.33 |
$81,648.25 |
$71,912.00 |
3.000 |
$240,482.06 |
$175,740.56 |
$141,035.62 |
$125,685.86 |
$100,936.76 |
$86,306.46 |
$76,731.93 |
3.500 |
$244,605.28 |
$179,972.28 |
$145,381.32 |
$130,108.62 |
$105,552.67 |
$91,113.49 |
$81,726.13 |
4.000 |
$248,772.28 |
$184,266.15 |
$149,807.14 |
$134,623.20 |
$110,288.42 |
$96,066.30 |
$86,889.58 |
4.125 |
$249,820.85 |
$185,349.30 |
$150,926.05 |
$135,766.10 |
$111,490.87 |
|
$88,206.25 |
4.500 |
$252,982.94 |
$188,621.90 |
$154,312.53 |
$139,228.78 |
$115,142.19 |
$101,161.51 |
$92,216.73 |
5.000 |
$257,237.15 |
$193,039.24 |
$158,896.87 |
$143,924.44 |
$120,111.94 |
$106,395.39 |
$97,701.54 |
5.500 |
$261,534.78 |
$197,517.83 |
$163,559.49 |
$148,709.19 |
$125,195.49 |
$111,763.92 |
$103,337.60 |
6.000 |
$265,875.69 |
$202,057.31 |
$168,299.67 |
$153,581.94 |
$130,390.45 |
$117,262.86 |
$109,118.20 |
|
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。 |
|