楼价: |
$350,000,000.00 |
|
|
首期: |
$105,000,000.00 |
| |
贷款金额: |
$245,000,000.00 |
全期供款共: |
$393,050,931.46 |
每月供款额: |
$1,310,169.77 (4.125厘息计供300期) |
全期利息共: |
$148,050,931.46 |
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*: |
$184,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$3,500,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$14,875,000.00 |
* 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 |
$3,021,155.49 |
$2,146,300.97 |
$1,675,460.71 |
$1,466,311.56 |
$1,126,741.05 |
$923,337.51 |
$788,016.83 |
1.500 |
$3,074,291.73 |
$2,199,891.74 |
$1,729,589.50 |
$1,520,820.40 |
$1,182,236.25 |
$979,844.00 |
$845,544.52 |
2.000 |
$3,128,021.59 |
$2,254,329.62 |
$1,784,817.82 |
$1,576,596.32 |
$1,239,414.17 |
$1,038,443.13 |
$905,567.71 |
2.500 |
$3,182,344.19 |
$2,309,612.59 |
$1,841,141.74 |
$1,633,633.56 |
$1,298,262.09 |
$1,099,111.00 |
$968,046.20 |
3.000 |
$3,237,258.52 |
$2,365,738.25 |
$1,898,556.46 |
$1,691,925.02 |
$1,358,764.11 |
$1,161,817.72 |
$1,032,929.88 |
3.500 |
$3,292,763.40 |
$2,422,703.75 |
$1,957,056.26 |
$1,751,462.23 |
$1,420,901.31 |
$1,226,527.75 |
$1,100,159.49 |
4.000 |
$3,348,857.55 |
$2,480,505.89 |
$2,016,634.58 |
$1,812,235.42 |
$1,484,651.81 |
$1,293,200.26 |
$1,169,667.47 |
4.125 |
$3,362,973.00 |
$2,495,086.72 |
$2,031,696.83 |
$1,827,620.57 |
$1,500,838.68 |
|
$1,187,391.84 |
4.500 |
$3,405,539.52 |
$2,539,141.01 |
$2,077,284.00 |
$1,874,233.56 |
$1,549,990.97 |
$1,361,789.57 |
$1,241,379.01 |
5.000 |
$3,462,807.72 |
$2,598,605.12 |
$2,138,996.27 |
$1,937,444.39 |
$1,616,891.56 |
$1,432,245.60 |
$1,315,212.98 |
5.500 |
$3,520,660.45 |
$2,658,893.81 |
$2,201,762.35 |
$2,001,854.46 |
$1,685,323.90 |
$1,504,514.36 |
$1,391,083.05 |
6.000 |
$3,579,095.85 |
$2,720,002.30 |
$2,265,572.44 |
$2,067,449.23 |
$1,755,256.09 |
$1,578,538.43 |
$1,468,898.79 |
|
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。 |
|