楼价: |
$35,580,000.00 |
|
|
首期: |
$10,674,000.00 |
| |
贷款金额: |
$24,906,000.00 |
全期供款共: |
$39,956,434.69 |
每月供款额: |
$133,188.12 (4.125厘息计供300期) |
全期利息共: |
$15,050,434.69 |
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*: |
$26,790.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$355,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,512,150.00 |
* 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 |
$307,122.04 |
$218,186.82 |
$170,322.55 |
$149,061.04 |
$114,541.28 |
$93,863.85 |
$80,107.54 |
1.500 |
$312,523.71 |
$223,634.71 |
$175,825.13 |
$154,602.26 |
$120,182.76 |
$99,608.14 |
$85,955.64 |
2.000 |
$317,985.74 |
$229,168.71 |
$181,439.48 |
$160,272.28 |
$125,995.30 |
$105,565.16 |
$92,057.43 |
2.500 |
$323,508.02 |
$234,788.62 |
$187,165.21 |
$166,070.52 |
$131,977.61 |
$111,732.48 |
$98,408.81 |
3.000 |
$329,090.45 |
$240,494.19 |
$193,001.83 |
$171,996.26 |
$138,128.08 |
$118,107.07 |
$105,004.70 |
3.500 |
$334,732.92 |
$246,285.14 |
$198,948.75 |
$178,048.65 |
$144,444.77 |
$124,685.31 |
$111,839.07 |
4.000 |
$340,435.29 |
$252,161.14 |
$205,005.31 |
$184,226.67 |
$150,925.46 |
$131,463.04 |
$118,905.05 |
4.125 |
$341,870.23 |
$253,643.39 |
$206,536.49 |
$185,790.69 |
$152,570.97 |
|
$120,706.86 |
4.500 |
$346,197.42 |
$258,121.82 |
$211,170.76 |
$190,529.23 |
$157,567.65 |
$138,435.64 |
$126,195.04 |
5.000 |
$352,019.14 |
$264,166.77 |
$217,444.25 |
$196,955.06 |
$164,368.58 |
$145,598.00 |
$133,700.79 |
5.500 |
$357,900.28 |
$270,295.55 |
$223,824.87 |
$203,502.81 |
$171,325.21 |
$152,944.63 |
$141,413.53 |
6.000 |
$363,840.66 |
$276,507.66 |
$230,311.62 |
$210,170.98 |
$178,434.32 |
$160,469.71 |
$149,324.05 |
|
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。 |
|