楼价: |
$17,640,000.00 |
|
|
首期: |
$5,292,000.00 |
| |
贷款金额: |
$12,348,000.00 |
全期供款共: |
$19,809,766.95 |
每月供款额: |
$66,032.56 (4.125厘息计供300期) |
全期利息共: |
$7,461,766.95 |
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*: |
$17,820.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$176,400.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$661,500.00 |
* 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 |
$152,266.24 |
$108,173.57 |
$84,443.22 |
$73,902.10 |
$56,787.75 |
$46,536.21 |
$39,716.05 |
1.500 |
$154,944.30 |
$110,874.54 |
$87,171.31 |
$76,649.35 |
$59,584.71 |
$49,384.14 |
$42,615.44 |
2.000 |
$157,652.29 |
$113,618.21 |
$89,954.82 |
$79,460.45 |
$62,466.47 |
$52,337.53 |
$45,640.61 |
2.500 |
$160,390.15 |
$116,404.47 |
$92,793.54 |
$82,335.13 |
$65,432.41 |
$55,395.19 |
$48,789.53 |
3.000 |
$163,157.83 |
$119,233.21 |
$95,687.25 |
$85,273.02 |
$68,481.71 |
$58,555.61 |
$52,059.67 |
3.500 |
$165,955.28 |
$122,104.27 |
$98,635.64 |
$88,273.70 |
$71,613.43 |
$61,817.00 |
$55,448.04 |
4.000 |
$168,782.42 |
$125,017.50 |
$101,638.38 |
$91,336.67 |
$74,826.45 |
$65,177.29 |
$58,951.24 |
4.125 |
$169,493.84 |
$125,752.37 |
$102,397.52 |
$92,112.08 |
$75,642.27 |
|
$59,844.55 |
4.500 |
$171,639.19 |
$127,972.71 |
$104,695.11 |
$94,461.37 |
$78,119.54 |
$68,634.19 |
$62,565.50 |
5.000 |
$174,525.51 |
$130,969.70 |
$107,805.41 |
$97,647.20 |
$81,491.33 |
$72,185.18 |
$66,286.73 |
5.500 |
$177,441.29 |
$134,008.25 |
$110,968.82 |
$100,893.46 |
$84,940.32 |
$75,827.52 |
$70,110.59 |
6.000 |
$180,386.43 |
$137,088.12 |
$114,184.85 |
$104,199.44 |
$88,464.91 |
$79,558.34 |
$74,032.50 |
|
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。 |
|