楼价: |
$86,000,000.00 |
|
|
首期: |
$25,800,000.00 |
| |
贷款金额: |
$60,200,000.00 |
全期供款共: |
$96,578,228.87 |
每月供款额: |
$321,927.43 (4.125厘息计供300期) |
全期利息共: |
$36,378,228.87 |
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*: |
$52,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$860,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$3,655,000.00 |
* 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 |
$742,341.06 |
$527,376.81 |
$411,684.63 |
$360,293.70 |
$276,856.37 |
$226,877.22 |
$193,626.99 |
1.500 |
$755,397.40 |
$540,544.83 |
$424,984.85 |
$373,687.30 |
$290,492.34 |
$240,761.67 |
$207,762.37 |
2.000 |
$768,599.59 |
$553,920.99 |
$438,555.23 |
$387,392.24 |
$304,541.77 |
$255,160.31 |
$222,510.92 |
2.500 |
$781,947.43 |
$567,504.81 |
$452,394.83 |
$401,407.10 |
$319,001.54 |
$270,067.27 |
$237,862.78 |
3.000 |
$795,440.66 |
$581,295.68 |
$466,502.44 |
$415,730.15 |
$333,867.75 |
$285,475.21 |
$253,805.63 |
3.500 |
$809,079.01 |
$595,292.92 |
$480,876.68 |
$430,359.29 |
$349,135.75 |
$301,375.39 |
$270,324.90 |
4.000 |
$822,862.14 |
$609,495.73 |
$495,515.93 |
$445,292.13 |
$364,800.16 |
$317,757.78 |
$287,404.01 |
4.125 |
$826,330.51 |
$613,078.45 |
$499,216.93 |
$449,072.48 |
$368,777.50 |
|
$291,759.14 |
4.500 |
$836,789.71 |
$623,903.22 |
$510,418.35 |
$460,525.96 |
$380,854.92 |
$334,611.15 |
$305,024.56 |
5.000 |
$850,861.33 |
$638,514.40 |
$525,581.94 |
$476,057.76 |
$397,293.36 |
$351,923.20 |
$323,166.62 |
5.500 |
$865,076.57 |
$653,328.19 |
$541,004.46 |
$491,884.24 |
$414,108.16 |
$369,680.67 |
$341,808.98 |
6.000 |
$879,434.98 |
$668,343.42 |
$556,683.51 |
$508,001.81 |
$431,291.50 |
$387,869.44 |
$360,929.42 |
|
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。 |
|