楼价: |
$50,000,000.00 |
|
|
首期: |
$15,000,000.00 |
| |
贷款金额: |
$35,000,000.00 |
全期供款共: |
$56,150,133.07 |
每月供款额: |
$187,167.11 (4.125厘息计供300期) |
全期利息共: |
$21,150,133.07 |
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*: |
$34,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$500,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$2,125,000.00 |
* 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 |
$431,593.64 |
$306,614.42 |
$239,351.53 |
$209,473.08 |
$160,963.01 |
$131,905.36 |
$112,573.83 |
1.500 |
$439,184.53 |
$314,270.25 |
$247,084.21 |
$217,260.06 |
$168,890.89 |
$139,977.71 |
$120,792.07 |
2.000 |
$446,860.23 |
$322,047.09 |
$254,973.97 |
$225,228.05 |
$177,059.17 |
$148,349.02 |
$129,366.82 |
2.500 |
$454,620.60 |
$329,944.66 |
$263,020.25 |
$233,376.22 |
$185,466.01 |
$157,015.86 |
$138,292.31 |
3.000 |
$462,465.50 |
$337,962.61 |
$271,222.35 |
$241,703.57 |
$194,109.16 |
$165,973.96 |
$147,561.41 |
3.500 |
$470,394.77 |
$346,100.54 |
$279,579.47 |
$250,208.89 |
$202,985.90 |
$175,218.25 |
$157,165.64 |
4.000 |
$478,408.22 |
$354,357.98 |
$288,090.65 |
$258,890.77 |
$212,093.12 |
$184,742.89 |
$167,095.35 |
4.125 |
$480,424.71 |
$356,440.96 |
$290,242.40 |
$261,088.65 |
$214,405.53 |
|
$169,627.41 |
4.500 |
$486,505.65 |
$362,734.43 |
$296,754.86 |
$267,747.65 |
$221,427.28 |
$194,541.37 |
$177,339.86 |
5.000 |
$494,686.82 |
$371,229.30 |
$305,570.90 |
$276,777.77 |
$230,984.51 |
$204,606.51 |
$187,887.57 |
5.500 |
$502,951.49 |
$379,841.97 |
$314,537.48 |
$285,979.21 |
$240,760.56 |
$214,930.62 |
$198,726.15 |
6.000 |
$511,299.41 |
$388,571.76 |
$323,653.21 |
$295,349.89 |
$250,750.87 |
$225,505.49 |
$209,842.68 |
|
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。 |
|