楼价: |
$595,600,000.00 |
|
|
首期: |
$178,680,000.00 |
| |
贷款金额: |
$416,920,000.00 |
全期供款共: |
$668,860,385.09 |
每月供款额: |
$2,229,534.62 (4.125厘息计供300期) |
全期利息共: |
$251,940,385.09 |
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*: |
$306,800.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$5,956,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$25,313,000.00 |
* 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 |
$5,141,143.45 |
$3,652,391.03 |
$2,851,155.42 |
$2,495,243.33 |
$1,917,391.34 |
$1,571,256.64 |
$1,340,979.49 |
1.500 |
$5,231,566.15 |
$3,743,587.21 |
$2,943,267.15 |
$2,588,001.80 |
$2,011,828.32 |
$1,667,414.53 |
$1,438,875.18 |
2.000 |
$5,322,999.02 |
$3,836,224.92 |
$3,037,249.97 |
$2,682,916.47 |
$2,109,128.80 |
$1,767,133.51 |
$1,541,017.51 |
2.500 |
$5,415,440.57 |
$3,930,300.74 |
$3,133,097.21 |
$2,779,977.57 |
$2,209,271.14 |
$1,870,372.89 |
$1,647,338.05 |
3.000 |
$5,508,889.06 |
$4,025,810.57 |
$3,230,800.65 |
$2,879,172.97 |
$2,312,228.30 |
$1,977,081.81 |
$1,757,751.54 |
3.500 |
$5,603,342.52 |
$4,122,749.59 |
$3,330,350.60 |
$2,980,488.29 |
$2,417,968.06 |
$2,087,199.79 |
$1,872,157.11 |
4.000 |
$5,698,798.74 |
$4,221,112.30 |
$3,431,735.88 |
$3,083,906.90 |
$2,526,453.19 |
$2,200,657.35 |
$1,990,439.85 |
4.125 |
$5,722,819.19 |
$4,245,924.72 |
$3,457,367.52 |
$3,110,088.04 |
$2,553,998.62 |
|
$2,020,601.66 |
4.500 |
$5,795,255.25 |
$4,320,892.54 |
$3,534,943.85 |
$3,189,410.02 |
$2,637,641.78 |
$2,317,376.77 |
$2,112,472.39 |
5.000 |
$5,892,709.37 |
$4,422,083.46 |
$3,639,960.51 |
$3,296,976.79 |
$2,751,487.47 |
$2,437,272.80 |
$2,238,116.71 |
5.500 |
$5,991,158.18 |
$4,524,677.58 |
$3,746,770.45 |
$3,406,584.34 |
$2,867,939.76 |
$2,560,253.57 |
$2,367,225.90 |
6.000 |
$6,090,598.54 |
$4,628,666.77 |
$3,855,356.98 |
$3,518,207.89 |
$2,986,944.37 |
$2,686,221.40 |
$2,499,646.05 |
|
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。 |
|