楼价: |
$74,908,000.00 |
|
|
首期: |
$22,472,400.00 |
| |
贷款金额: |
$52,435,600.00 |
全期供款共: |
$84,121,883.35 |
每月供款额: |
$280,406.28 (4.125厘息计供300期) |
全期利息共: |
$31,686,283.35 |
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*: |
$46,454.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$749,080.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$3,183,590.00 |
* 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 |
$646,596.33 |
$459,357.47 |
$358,586.89 |
$313,824.19 |
$241,148.34 |
$197,615.33 |
$168,653.61 |
1.500 |
$657,968.70 |
$470,827.12 |
$370,171.69 |
$325,490.33 |
$253,025.58 |
$209,709.01 |
$180,965.85 |
2.000 |
$669,468.12 |
$482,478.07 |
$381,991.81 |
$337,427.65 |
$265,262.96 |
$222,250.57 |
$193,812.19 |
2.500 |
$681,094.40 |
$494,309.89 |
$394,046.42 |
$349,634.92 |
$277,857.76 |
$235,234.88 |
$207,184.01 |
3.000 |
$692,847.32 |
$506,322.06 |
$406,334.48 |
$362,110.63 |
$290,806.58 |
$248,655.55 |
$221,070.60 |
3.500 |
$704,726.63 |
$518,513.98 |
$418,854.77 |
$374,852.95 |
$304,105.36 |
$262,504.97 |
$235,459.28 |
4.000 |
$716,732.06 |
$530,884.96 |
$431,605.89 |
$387,859.80 |
$317,749.42 |
$276,774.41 |
$250,335.57 |
4.125 |
$719,753.09 |
$534,005.59 |
$434,829.56 |
$391,152.58 |
$321,213.78 |
|
$254,129.00 |
4.500 |
$728,863.30 |
$543,434.21 |
$444,586.26 |
$401,128.82 |
$331,733.50 |
$291,454.09 |
$265,683.48 |
5.000 |
$741,120.00 |
$556,160.89 |
$457,794.09 |
$414,657.38 |
$346,051.75 |
$306,533.30 |
$281,485.64 |
5.500 |
$753,501.81 |
$569,064.05 |
$471,227.47 |
$428,442.61 |
$360,697.84 |
$322,000.46 |
$297,723.57 |
6.000 |
$766,008.32 |
$582,142.66 |
$484,884.29 |
$442,481.39 |
$375,664.92 |
$337,843.31 |
$314,377.92 |
|
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。 |
|