楼价: |
$294,490,000.00 |
|
|
首期: |
$88,347,000.00 |
| |
贷款金额: |
$206,143,000.00 |
全期供款共: |
$330,713,053.73 |
每月供款额: |
$1,102,376.85 (4.125厘息计供300期) |
全期利息共: |
$124,570,053.73 |
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*: |
$156,245.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$2,944,900.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$12,515,825.00 |
* 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 |
$2,542,000.23 |
$1,805,897.64 |
$1,409,732.64 |
$1,233,754.55 |
$948,039.92 |
$776,896.18 |
$663,037.36 |
1.500 |
$2,586,709.06 |
$1,850,988.91 |
$1,455,276.60 |
$1,279,618.28 |
$994,733.58 |
$824,440.74 |
$711,441.16 |
2.000 |
$2,631,917.36 |
$1,896,792.94 |
$1,501,745.71 |
$1,326,548.14 |
$1,042,843.08 |
$873,746.05 |
$761,944.67 |
2.500 |
$2,677,624.40 |
$1,943,308.03 |
$1,549,136.66 |
$1,374,539.28 |
$1,092,357.72 |
$924,791.99 |
$814,514.07 |
3.000 |
$2,723,829.32 |
$1,990,532.16 |
$1,597,445.41 |
$1,423,585.71 |
$1,143,264.13 |
$977,553.43 |
$869,107.20 |
3.500 |
$2,770,531.13 |
$2,038,462.94 |
$1,646,667.14 |
$1,473,680.32 |
$1,195,546.36 |
$1,032,000.45 |
$925,674.19 |
4.000 |
$2,817,728.74 |
$2,087,097.65 |
$1,696,796.34 |
$1,524,814.88 |
$1,249,186.03 |
$1,088,098.70 |
$984,158.21 |
4.125 |
$2,829,605.48 |
$2,099,365.97 |
$1,709,469.71 |
$1,537,759.95 |
$1,262,805.67 |
|
$999,071.50 |
4.500 |
$2,865,420.95 |
$2,136,433.25 |
$1,747,826.76 |
$1,576,980.12 |
$1,304,162.40 |
$1,145,809.75 |
$1,044,496.30 |
5.000 |
$2,913,606.42 |
$2,186,466.35 |
$1,799,751.46 |
$1,630,165.71 |
$1,360,452.56 |
$1,205,091.45 |
$1,106,620.20 |
5.500 |
$2,962,283.70 |
$2,237,193.25 |
$1,852,562.85 |
$1,684,360.35 |
$1,418,031.53 |
$1,265,898.38 |
$1,170,457.28 |
6.000 |
$3,011,451.25 |
$2,288,609.93 |
$1,906,252.65 |
$1,739,551.78 |
$1,476,872.48 |
$1,328,182.24 |
$1,235,931.44 |
|
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。 |
|