楼价: |
$87,418,000.00 |
|
|
首期: |
$26,225,400.00 |
| |
贷款金额: |
$61,192,600.00 |
全期供款共: |
$98,170,646.65 |
每月供款额: |
$327,235.49 (4.125厘息计供300期) |
全期利息共: |
$36,978,046.65 |
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*: |
$52,709.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$874,180.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$3,715,265.00 |
* 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 |
$754,581.06 |
$536,072.40 |
$418,472.64 |
$366,234.35 |
$281,421.28 |
$230,618.05 |
$196,819.59 |
1.500 |
$767,852.67 |
$549,457.53 |
$431,992.16 |
$379,848.79 |
$295,282.08 |
$244,731.44 |
$211,188.03 |
2.000 |
$781,272.55 |
$563,054.25 |
$445,786.30 |
$393,779.71 |
$309,563.17 |
$259,367.49 |
$226,179.77 |
2.500 |
$794,840.47 |
$576,862.04 |
$459,854.08 |
$408,025.65 |
$324,261.36 |
$274,520.24 |
$241,784.75 |
3.000 |
$808,556.19 |
$590,880.30 |
$474,194.31 |
$422,584.86 |
$339,372.69 |
$290,182.23 |
$257,990.47 |
3.500 |
$822,419.40 |
$605,108.33 |
$488,805.56 |
$437,455.21 |
$354,892.43 |
$306,344.58 |
$274,782.12 |
4.000 |
$836,429.80 |
$619,545.32 |
$503,686.18 |
$452,634.27 |
$370,815.12 |
$322,997.09 |
$292,142.83 |
4.125 |
$839,955.35 |
$623,187.12 |
$507,448.21 |
$456,476.96 |
$374,858.05 |
|
$296,569.77 |
4.500 |
$850,587.01 |
$634,190.37 |
$518,834.32 |
$468,119.28 |
$387,134.60 |
$340,128.34 |
$310,053.91 |
5.000 |
$864,890.64 |
$649,042.46 |
$534,247.93 |
$483,907.18 |
$403,844.08 |
$357,725.85 |
$328,495.11 |
5.500 |
$879,340.27 |
$664,100.51 |
$549,924.75 |
$499,994.61 |
$420,936.13 |
$375,776.10 |
$347,444.85 |
6.000 |
$893,935.43 |
$679,363.32 |
$565,862.32 |
$516,377.93 |
$438,402.79 |
$394,264.78 |
$366,880.55 |
|
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。 |
|