楼价: |
$85,000,000.00 |
|
|
首期: |
$25,500,000.00 |
| |
贷款金额: |
$59,500,000.00 |
全期供款共: |
$95,455,226.21 |
每月供款额: |
$318,184.09 (4.125厘息计供300期) |
全期利息共: |
$35,955,226.21 |
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*: |
$51,500.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$850,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$3,612,500.00 |
* 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 |
$733,709.19 |
$521,244.52 |
$406,897.60 |
$356,104.24 |
$273,637.11 |
$224,239.11 |
$191,375.51 |
1.500 |
$746,613.71 |
$534,259.42 |
$420,043.16 |
$369,342.10 |
$287,114.52 |
$237,962.11 |
$205,346.53 |
2.000 |
$759,662.39 |
$547,480.05 |
$433,455.76 |
$382,887.68 |
$301,000.58 |
$252,193.33 |
$219,923.59 |
2.500 |
$772,855.02 |
$560,905.92 |
$447,134.42 |
$396,739.58 |
$315,292.22 |
$266,926.96 |
$235,096.93 |
3.000 |
$786,191.35 |
$574,536.43 |
$461,078.00 |
$410,896.08 |
$329,985.57 |
$282,155.73 |
$250,854.40 |
3.500 |
$799,671.11 |
$588,370.91 |
$475,285.09 |
$425,355.11 |
$345,076.03 |
$297,871.02 |
$267,181.59 |
4.000 |
$813,293.98 |
$602,408.57 |
$489,754.11 |
$440,114.32 |
$360,558.30 |
$314,062.92 |
$284,062.10 |
4.125 |
$816,722.01 |
$605,949.63 |
$493,412.09 |
$443,850.71 |
$364,489.39 |
|
$288,366.59 |
4.500 |
$827,059.60 |
$616,648.53 |
$504,483.26 |
$455,171.01 |
$376,426.38 |
$330,720.32 |
$301,477.76 |
5.000 |
$840,967.59 |
$631,089.82 |
$519,470.52 |
$470,522.21 |
$392,673.66 |
$347,831.07 |
$319,408.87 |
5.500 |
$855,017.54 |
$645,731.35 |
$534,713.71 |
$486,164.66 |
$409,292.95 |
$365,382.06 |
$337,834.46 |
6.000 |
$869,208.99 |
$660,571.99 |
$550,210.45 |
$502,094.81 |
$426,276.48 |
$383,359.33 |
$356,732.56 |
|
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。 |
|