楼价: |
$188,000,000.00 |
|
|
首期: |
$56,400,000.00 |
| |
贷款金额: |
$131,600,000.00 |
全期供款共: |
$211,124,500.33 |
每月供款额: |
$703,748.33 (4.125厘息计供300期) |
全期利息共: |
$79,524,500.33 |
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*: |
$103,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$1,880,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$7,990,000.00 |
* 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 |
$1,622,792.09 |
$1,152,870.24 |
$899,961.75 |
$787,618.78 |
$605,220.91 |
$495,964.15 |
$423,277.61 |
1.500 |
$1,651,333.84 |
$1,181,656.14 |
$929,036.64 |
$816,897.81 |
$635,029.76 |
$526,316.21 |
$454,178.20 |
2.000 |
$1,680,194.45 |
$1,210,897.05 |
$958,702.14 |
$846,857.45 |
$665,742.47 |
$557,792.31 |
$486,419.23 |
2.500 |
$1,709,373.45 |
$1,240,591.91 |
$988,956.14 |
$877,494.60 |
$697,352.21 |
$590,379.62 |
$519,979.10 |
3.000 |
$1,738,870.29 |
$1,270,739.40 |
$1,019,796.04 |
$908,805.44 |
$729,850.44 |
$624,062.09 |
$554,830.91 |
3.500 |
$1,768,684.34 |
$1,301,338.02 |
$1,051,218.79 |
$940,785.42 |
$763,226.99 |
$658,820.62 |
$590,942.81 |
4.000 |
$1,798,814.91 |
$1,332,386.02 |
$1,083,220.86 |
$973,429.31 |
$797,470.11 |
$694,633.28 |
$628,278.53 |
4.125 |
$1,806,396.92 |
$1,340,218.01 |
$1,091,311.44 |
$981,693.34 |
$806,164.78 |
|
$637,799.05 |
4.500 |
$1,829,261.23 |
$1,363,881.46 |
$1,115,798.26 |
$1,006,731.17 |
$832,566.58 |
$731,475.54 |
$666,797.87 |
5.000 |
$1,860,022.43 |
$1,395,822.18 |
$1,148,946.57 |
$1,040,684.41 |
$868,501.75 |
$769,320.49 |
$706,457.26 |
5.500 |
$1,891,097.61 |
$1,428,205.82 |
$1,182,660.92 |
$1,075,281.83 |
$905,259.70 |
$808,139.14 |
$747,210.33 |
6.000 |
$1,922,485.77 |
$1,461,029.81 |
$1,216,936.05 |
$1,110,515.59 |
$942,823.27 |
$847,900.64 |
$789,008.49 |
|
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。 |
|