楼价: |
$44,380,000.00 |
|
|
首期: |
$13,314,000.00 |
| |
贷款金额: |
$31,066,000.00 |
全期供款共: |
$49,838,858.11 |
每月供款额: |
$166,129.53 (4.125厘息计供300期) |
全期利息共: |
$18,772,858.11 |
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*: |
$31,190.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$443,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$1,886,150.00 |
* 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 |
$383,082.52 |
$272,150.96 |
$212,448.42 |
$185,928.31 |
$142,870.77 |
$117,079.20 |
$99,920.53 |
1.500 |
$389,820.19 |
$278,946.27 |
$219,311.95 |
$192,840.03 |
$149,907.56 |
$124,244.22 |
$107,215.04 |
2.000 |
$396,633.14 |
$285,849.00 |
$226,314.90 |
$199,912.41 |
$157,157.72 |
$131,674.59 |
$114,825.99 |
2.500 |
$403,521.24 |
$292,858.88 |
$233,456.77 |
$207,144.74 |
$164,619.63 |
$139,367.27 |
$122,748.26 |
3.000 |
$410,484.38 |
$299,975.61 |
$240,736.96 |
$214,536.09 |
$172,291.29 |
$147,318.49 |
$130,975.51 |
3.500 |
$417,522.40 |
$307,198.84 |
$248,154.73 |
$222,085.41 |
$180,170.29 |
$155,523.72 |
$139,500.22 |
4.000 |
$424,635.14 |
$314,528.15 |
$255,709.26 |
$229,791.45 |
$188,253.85 |
$163,977.79 |
$148,313.84 |
4.125 |
$426,424.98 |
$316,377.00 |
$257,619.16 |
$231,742.29 |
$190,306.34 |
|
$150,561.29 |
4.500 |
$431,822.41 |
$321,963.08 |
$263,399.61 |
$237,652.82 |
$196,538.86 |
$172,674.92 |
$157,406.86 |
5.000 |
$439,084.02 |
$329,503.13 |
$271,224.73 |
$245,667.95 |
$205,021.85 |
$181,608.74 |
$166,769.01 |
5.500 |
$446,419.75 |
$337,147.74 |
$279,183.47 |
$253,835.15 |
$213,699.07 |
$190,772.42 |
$176,389.33 |
6.000 |
$453,829.35 |
$344,896.29 |
$287,274.59 |
$262,152.56 |
$222,566.47 |
$200,158.67 |
$186,256.37 |
|
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。 |
|