楼价: |
$120,000,000.00 |
|
|
首期: |
$36,000,000.00 |
| |
贷款金额: |
$84,000,000.00 |
全期供款共: |
$134,760,319.36 |
每月供款额: |
$449,201.06 (4.125厘息计供300期) |
全期利息共: |
$50,760,319.36 |
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*: |
$69,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$1,200,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$5,100,000.00 |
* 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 |
$1,035,824.74 |
$735,874.62 |
$574,443.67 |
$502,735.39 |
$386,311.22 |
$316,572.86 |
$270,177.20 |
1.500 |
$1,054,042.88 |
$754,248.60 |
$593,002.11 |
$521,424.14 |
$405,338.14 |
$335,946.51 |
$289,900.98 |
2.000 |
$1,072,464.54 |
$772,913.01 |
$611,937.54 |
$540,547.31 |
$424,942.00 |
$356,037.64 |
$310,480.36 |
2.500 |
$1,091,089.44 |
$791,867.17 |
$631,248.60 |
$560,102.94 |
$445,118.43 |
$376,838.06 |
$331,901.56 |
3.000 |
$1,109,917.21 |
$811,110.26 |
$650,933.64 |
$580,088.58 |
$465,861.98 |
$398,337.50 |
$354,147.39 |
3.500 |
$1,128,947.45 |
$830,641.29 |
$670,990.72 |
$600,501.33 |
$487,166.16 |
$420,523.80 |
$377,197.54 |
4.000 |
$1,148,179.73 |
$850,459.16 |
$691,417.57 |
$621,337.86 |
$509,023.48 |
$443,382.95 |
$401,028.85 |
4.125 |
$1,153,019.31 |
$855,458.31 |
$696,581.77 |
$626,612.77 |
$514,573.26 |
|
$407,105.78 |
4.500 |
$1,167,613.55 |
$870,562.63 |
$712,211.66 |
$642,594.36 |
$531,425.48 |
$466,899.28 |
$425,615.66 |
5.000 |
$1,187,248.36 |
$890,950.33 |
$733,370.15 |
$664,266.65 |
$554,362.82 |
$491,055.63 |
$450,930.16 |
5.500 |
$1,207,083.58 |
$911,620.73 |
$754,889.95 |
$686,350.10 |
$577,825.34 |
$515,833.49 |
$476,942.76 |
6.000 |
$1,227,118.58 |
$932,572.22 |
$776,767.69 |
$708,839.74 |
$601,802.09 |
$541,213.18 |
$503,622.44 |
|
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。 |
|