楼价: |
$71,000,000.00 |
|
|
首期: |
$21,300,000.00 |
| |
贷款金额: |
$49,700,000.00 |
全期供款共: |
$79,733,188.95 |
每月供款额: |
$265,777.30 (4.125厘息计供300期) |
全期利息共: |
$30,033,188.95 |
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*: |
$44,500.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$710,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$3,017,500.00 |
* 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 |
$612,862.97 |
$435,392.48 |
$339,879.17 |
$297,451.77 |
$228,567.47 |
$187,305.61 |
$159,854.84 |
1.500 |
$623,642.04 |
$446,263.75 |
$350,859.58 |
$308,509.28 |
$239,825.07 |
$198,768.35 |
$171,524.74 |
2.000 |
$634,541.52 |
$457,306.87 |
$362,063.04 |
$319,823.82 |
$251,424.02 |
$210,655.61 |
$183,700.88 |
2.500 |
$645,561.25 |
$468,521.41 |
$373,488.75 |
$331,394.24 |
$263,361.74 |
$222,962.52 |
$196,375.09 |
3.000 |
$656,701.01 |
$479,906.90 |
$385,135.74 |
$343,219.08 |
$275,635.01 |
$235,683.02 |
$209,537.20 |
3.500 |
$667,960.58 |
$491,462.76 |
$397,002.84 |
$355,296.62 |
$288,239.98 |
$248,809.91 |
$223,175.21 |
4.000 |
$679,339.67 |
$503,188.34 |
$409,088.73 |
$367,624.90 |
$301,172.22 |
$262,334.91 |
$237,275.40 |
4.125 |
$682,203.09 |
$506,146.16 |
$412,144.21 |
$370,745.89 |
$304,455.85 |
|
$240,870.92 |
4.500 |
$690,838.02 |
$515,082.89 |
$421,391.90 |
$380,201.66 |
$314,426.74 |
$276,248.74 |
$251,822.60 |
5.000 |
$702,455.28 |
$527,145.61 |
$433,910.67 |
$393,024.43 |
$327,998.00 |
$290,541.25 |
$266,800.35 |
5.500 |
$714,191.12 |
$539,375.60 |
$446,643.22 |
$406,090.48 |
$341,879.99 |
$305,201.48 |
$282,191.13 |
6.000 |
$726,045.16 |
$551,771.89 |
$459,587.55 |
$419,396.84 |
$356,066.24 |
$320,217.80 |
$297,976.61 |
|
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。 |
|