楼价: |
$39,455,000.00 |
|
|
首期: |
$11,836,500.00 |
| |
贷款金额: |
$27,618,500.00 |
全期供款共: |
$44,308,070.00 |
每月供款额: |
$147,693.57 (4.125厘息计供300期) |
全期利息共: |
$16,689,570.00 |
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*: |
$28,727.50 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$394,550.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,676,838.00 |
* 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 |
$340,570.54 |
$241,949.44 |
$188,872.29 |
$165,295.21 |
$127,015.91 |
$104,086.52 |
$88,832.01 |
1.500 |
$346,560.51 |
$247,990.65 |
$194,974.15 |
$171,439.91 |
$133,271.80 |
$110,456.41 |
$95,317.03 |
2.000 |
$352,617.40 |
$254,127.36 |
$201,199.96 |
$177,727.45 |
$139,717.39 |
$117,062.21 |
$102,083.35 |
2.500 |
$358,741.11 |
$260,359.33 |
$207,549.28 |
$184,157.18 |
$146,351.23 |
$123,901.21 |
$109,126.47 |
3.000 |
$364,931.53 |
$266,686.29 |
$214,021.56 |
$190,728.29 |
$153,171.54 |
$130,970.05 |
$116,440.71 |
3.500 |
$371,188.51 |
$273,107.93 |
$220,616.16 |
$197,439.83 |
$160,176.17 |
$138,264.72 |
$124,019.41 |
4.000 |
$377,511.93 |
$279,623.88 |
$227,332.34 |
$204,290.71 |
$167,362.68 |
$145,780.62 |
$131,854.94 |
4.125 |
$379,103.14 |
$281,267.56 |
$229,030.28 |
$206,025.06 |
$169,187.40 |
|
$133,852.99 |
4.500 |
$383,901.60 |
$286,233.74 |
$234,169.26 |
$211,279.67 |
$174,728.27 |
$153,512.59 |
$139,938.88 |
5.000 |
$390,357.37 |
$292,937.04 |
$241,125.99 |
$218,405.34 |
$182,269.88 |
$161,455.00 |
$148,262.08 |
5.500 |
$396,879.02 |
$299,733.30 |
$248,201.52 |
$225,666.19 |
$189,984.16 |
$169,601.75 |
$156,814.81 |
6.000 |
$403,466.36 |
$306,621.97 |
$255,394.74 |
$233,060.60 |
$197,867.51 |
$177,946.38 |
$165,586.86 |
|
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。 |
|