楼价: |
$218,000,000.00 |
|
|
首期: |
$65,400,000.00 |
| |
贷款金额: |
$152,600,000.00 |
全期供款共: |
$244,814,580.17 |
每月供款额: |
$816,048.60 (4.125厘息计供300期) |
全期利息共: |
$92,214,580.17 |
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*: |
$118,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$2,180,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$9,265,000.00 |
* 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 |
$1,881,748.28 |
$1,336,838.89 |
$1,043,572.67 |
$913,302.63 |
$701,798.71 |
$575,107.37 |
$490,821.91 |
1.500 |
$1,914,844.56 |
$1,370,218.29 |
$1,077,287.17 |
$947,253.85 |
$736,364.29 |
$610,302.83 |
$526,653.44 |
2.000 |
$1,948,310.59 |
$1,404,125.31 |
$1,111,686.52 |
$981,994.28 |
$771,977.97 |
$646,801.72 |
$564,039.32 |
2.500 |
$1,982,145.81 |
$1,438,558.70 |
$1,146,768.29 |
$1,017,520.33 |
$808,631.81 |
$684,589.14 |
$602,954.49 |
3.000 |
$2,016,349.59 |
$1,473,516.96 |
$1,182,529.45 |
$1,053,827.58 |
$846,315.93 |
$723,646.46 |
$643,367.76 |
3.500 |
$2,050,921.21 |
$1,508,998.34 |
$1,218,966.47 |
$1,090,910.76 |
$885,018.53 |
$763,951.57 |
$685,242.19 |
4.000 |
$2,085,859.85 |
$1,545,000.81 |
$1,256,075.25 |
$1,128,763.77 |
$924,725.98 |
$805,479.02 |
$728,535.74 |
4.125 |
$2,094,651.75 |
$1,554,082.59 |
$1,265,456.88 |
$1,138,346.53 |
$934,808.09 |
|
$739,575.49 |
4.500 |
$2,121,164.61 |
$1,581,522.12 |
$1,293,851.18 |
$1,167,379.76 |
$965,422.95 |
$848,200.36 |
$773,201.78 |
5.000 |
$2,156,834.52 |
$1,618,559.76 |
$1,332,289.10 |
$1,206,751.07 |
$1,007,092.46 |
$892,084.40 |
$819,189.80 |
5.500 |
$2,192,868.51 |
$1,656,111.00 |
$1,371,383.41 |
$1,246,869.35 |
$1,049,716.03 |
$937,097.51 |
$866,446.02 |
6.000 |
$2,229,265.41 |
$1,694,172.86 |
$1,411,127.98 |
$1,287,725.52 |
$1,093,273.80 |
$983,203.94 |
$914,914.10 |
|
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。 |
|