楼价: |
$397,950,000.00 |
|
|
首期: |
$119,385,000.00 |
| |
贷款金额: |
$278,565,000.00 |
全期供款共: |
$446,898,909.07 |
每月供款额: |
$1,489,663.03 (4.125厘息计供300期) |
全期利息共: |
$168,333,909.07 |
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*: |
$207,975.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$3,979,500.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$16,912,875.00 |
* 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 |
$3,435,053.79 |
$2,440,344.21 |
$1,904,998.82 |
$1,667,196.24 |
$1,281,104.58 |
$1,049,834.75 |
$895,975.13 |
1.500 |
$3,495,469.69 |
$2,501,276.91 |
$1,966,543.26 |
$1,729,172.79 |
$1,344,202.62 |
$1,114,082.63 |
$961,384.11 |
2.000 |
$3,556,560.54 |
$2,563,172.78 |
$2,029,337.86 |
$1,792,590.01 |
$1,409,213.91 |
$1,180,709.84 |
$1,029,630.48 |
2.500 |
$3,618,325.34 |
$2,626,029.52 |
$2,093,378.16 |
$1,857,441.36 |
$1,476,123.99 |
$1,249,689.21 |
$1,100,668.53 |
3.000 |
$3,680,762.93 |
$2,689,844.38 |
$2,158,658.70 |
$1,923,718.75 |
$1,544,914.80 |
$1,320,986.75 |
$1,174,441.28 |
3.500 |
$3,743,871.99 |
$2,754,614.17 |
$2,225,172.97 |
$1,991,412.55 |
$1,615,564.79 |
$1,394,562.05 |
$1,250,881.33 |
4.000 |
$3,807,651.04 |
$2,820,335.19 |
$2,292,913.52 |
$2,060,511.67 |
$1,688,049.10 |
$1,470,368.69 |
$1,329,911.92 |
4.125 |
$3,823,700.30 |
$2,836,913.61 |
$2,310,039.29 |
$2,078,004.59 |
$1,706,453.58 |
|
$1,350,064.53 |
4.500 |
$3,872,098.43 |
$2,887,003.33 |
$2,361,871.90 |
$2,131,003.55 |
$1,762,339.73 |
$1,548,354.74 |
$1,411,447.93 |
5.000 |
$3,937,212.38 |
$2,954,614.03 |
$2,432,038.76 |
$2,202,874.27 |
$1,838,405.70 |
$1,628,463.25 |
$1,495,397.15 |
5.500 |
$4,002,990.93 |
$3,023,162.26 |
$2,503,403.80 |
$2,276,108.53 |
$1,916,213.28 |
$1,710,632.82 |
$1,581,661.43 |
6.000 |
$4,069,431.98 |
$3,092,642.61 |
$2,575,955.86 |
$2,350,689.77 |
$1,995,726.18 |
$1,794,798.20 |
$1,670,137.92 |
|
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。 |
|