楼价: |
$73,800,000.00 |
|
|
首期: |
$22,140,000.00 |
| |
贷款金额: |
$51,660,000.00 |
全期供款共: |
$82,877,596.41 |
每月供款额: |
$276,258.65 (4.125厘息计供300期) |
全期利息共: |
$31,217,596.41 |
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*: |
$45,900.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$738,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$3,136,500.00 |
* 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 |
$637,032.21 |
$452,562.89 |
$353,282.86 |
$309,182.27 |
$237,581.40 |
$194,692.31 |
$166,158.98 |
1.500 |
$648,236.37 |
$463,862.89 |
$364,696.30 |
$320,675.84 |
$249,282.96 |
$206,607.11 |
$178,289.10 |
2.000 |
$659,565.69 |
$475,341.50 |
$376,341.59 |
$332,436.59 |
$261,339.33 |
$218,963.15 |
$190,945.42 |
2.500 |
$671,020.00 |
$486,998.31 |
$388,217.89 |
$344,463.31 |
$273,747.83 |
$231,755.40 |
$204,119.46 |
3.000 |
$682,599.08 |
$498,832.81 |
$400,324.19 |
$356,754.48 |
$286,505.12 |
$244,977.56 |
$217,800.64 |
3.500 |
$694,302.68 |
$510,844.39 |
$412,659.29 |
$369,308.32 |
$299,607.19 |
$258,622.14 |
$231,976.49 |
4.000 |
$706,130.54 |
$523,032.38 |
$425,221.81 |
$382,122.78 |
$313,049.44 |
$272,680.51 |
$246,632.74 |
4.125 |
$709,106.88 |
$526,106.86 |
$428,397.79 |
$385,366.85 |
$316,462.56 |
|
$250,370.05 |
4.500 |
$718,082.33 |
$535,396.02 |
$438,010.17 |
$395,195.53 |
$326,826.67 |
$287,143.06 |
$261,753.63 |
5.000 |
$730,157.74 |
$547,934.45 |
$451,022.64 |
$408,523.99 |
$340,933.13 |
$301,999.22 |
$277,322.05 |
5.500 |
$742,356.40 |
$560,646.75 |
$464,257.32 |
$422,105.31 |
$355,362.58 |
$317,237.60 |
$293,319.80 |
6.000 |
$754,677.92 |
$573,531.91 |
$477,712.13 |
$435,936.44 |
$370,108.28 |
$332,846.10 |
$309,727.80 |
|
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。 |
|