楼价: |
$105,000,000.00 |
|
|
首期: |
$31,500,000.00 |
| |
贷款金额: |
$73,500,000.00 |
全期供款共: |
$117,915,279.44 |
每月供款额: |
$393,050.93 (4.125厘息计供300期) |
全期利息共: |
$44,415,279.44 |
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*: |
$61,500.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$1,050,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$4,462,500.00 |
* 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 |
$906,346.65 |
$643,890.29 |
$502,638.21 |
$439,893.47 |
$338,022.32 |
$277,001.25 |
$236,405.05 |
1.500 |
$922,287.52 |
$659,967.52 |
$518,876.85 |
$456,246.12 |
$354,670.88 |
$293,953.20 |
$253,663.35 |
2.000 |
$938,406.48 |
$676,298.89 |
$535,445.34 |
$472,978.89 |
$371,824.25 |
$311,532.94 |
$271,670.31 |
2.500 |
$954,703.26 |
$692,883.78 |
$552,342.52 |
$490,090.07 |
$389,478.63 |
$329,733.30 |
$290,413.86 |
3.000 |
$971,177.55 |
$709,721.47 |
$569,566.94 |
$507,577.51 |
$407,629.23 |
$348,545.32 |
$309,878.96 |
3.500 |
$987,829.02 |
$726,811.13 |
$587,116.88 |
$525,438.67 |
$426,270.39 |
$367,958.32 |
$330,047.85 |
4.000 |
$1,004,657.27 |
$744,151.77 |
$604,990.37 |
$543,670.63 |
$445,395.54 |
$387,960.08 |
$350,900.24 |
4.125 |
$1,008,891.90 |
$748,526.02 |
$609,509.05 |
$548,286.17 |
$450,251.60 |
|
$356,217.55 |
4.500 |
$1,021,661.86 |
$761,742.30 |
$623,185.20 |
$562,270.07 |
$464,997.29 |
$408,536.87 |
$372,413.70 |
5.000 |
$1,038,842.32 |
$779,581.54 |
$641,698.88 |
$581,233.32 |
$485,067.47 |
$429,673.68 |
$394,563.89 |
5.500 |
$1,056,198.13 |
$797,668.14 |
$660,528.71 |
$600,556.34 |
$505,597.17 |
$451,354.31 |
$417,324.92 |
6.000 |
$1,073,728.75 |
$816,000.69 |
$679,671.73 |
$620,234.77 |
$526,576.83 |
$473,561.53 |
$440,669.64 |
|
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。 |
|