楼价: |
$56,000,000.00 |
|
|
首期: |
$16,800,000.00 |
| |
贷款金额: |
$39,200,000.00 |
全期供款共: |
$62,888,149.03 |
每月供款额: |
$209,627.16 (4.125厘息计供300期) |
全期利息共: |
$23,688,149.03 |
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*: |
$37,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$560,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$2,380,000.00 |
* 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 |
$483,384.88 |
$343,408.16 |
$268,073.71 |
$234,609.85 |
$180,278.57 |
$147,734.00 |
$126,082.69 |
1.500 |
$491,886.68 |
$351,982.68 |
$276,734.32 |
$243,331.26 |
$189,157.80 |
$156,775.04 |
$135,287.12 |
2.000 |
$500,483.45 |
$360,692.74 |
$285,570.85 |
$252,255.41 |
$198,306.27 |
$166,150.90 |
$144,890.83 |
2.500 |
$509,175.07 |
$369,538.01 |
$294,582.68 |
$261,381.37 |
$207,721.93 |
$175,857.76 |
$154,887.39 |
3.000 |
$517,961.36 |
$378,518.12 |
$303,769.03 |
$270,708.00 |
$217,402.26 |
$185,890.84 |
$165,268.78 |
3.500 |
$526,842.14 |
$387,632.60 |
$313,129.00 |
$280,233.96 |
$227,344.21 |
$196,244.44 |
$176,025.52 |
4.000 |
$535,817.21 |
$396,880.94 |
$322,661.53 |
$289,957.67 |
$237,544.29 |
$206,912.04 |
$187,146.80 |
4.125 |
$538,075.68 |
$399,213.88 |
$325,071.49 |
$292,419.29 |
$240,134.19 |
|
$189,982.70 |
4.500 |
$544,886.32 |
$406,262.56 |
$332,365.44 |
$299,877.37 |
$247,998.56 |
$217,886.33 |
$198,620.64 |
5.000 |
$554,049.24 |
$415,776.82 |
$342,239.40 |
$309,991.10 |
$258,702.65 |
$229,159.30 |
$210,434.08 |
5.500 |
$563,305.67 |
$425,423.01 |
$352,281.98 |
$320,296.71 |
$269,651.82 |
$240,722.30 |
$222,573.29 |
6.000 |
$572,655.34 |
$435,200.37 |
$362,491.59 |
$330,791.88 |
$280,840.97 |
$252,566.15 |
$235,023.81 |
|
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。 |
|