楼价: |
$16,488,000.00 |
|
|
首期: |
$4,946,400.00 |
| |
贷款金额: |
$11,541,600.00 |
全期供款共: |
$18,516,067.88 |
每月供款额: |
$61,720.23 (4.125厘息计供300期) |
全期利息共: |
$6,974,467.88 |
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*: |
$17,244.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$164,880.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$618,300.00 |
* 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 |
$142,322.32 |
$101,109.17 |
$78,928.56 |
$69,075.84 |
$53,079.16 |
$43,497.11 |
$37,122.35 |
1.500 |
$144,825.49 |
$103,633.76 |
$81,478.49 |
$71,643.68 |
$55,693.46 |
$46,159.05 |
$39,832.39 |
2.000 |
$147,356.63 |
$106,198.25 |
$84,080.22 |
$74,271.20 |
$58,387.03 |
$48,919.57 |
$42,660.00 |
2.500 |
$149,915.69 |
$108,802.55 |
$86,733.56 |
$76,958.14 |
$61,159.27 |
$51,777.55 |
$45,603.27 |
3.000 |
$152,502.62 |
$111,446.55 |
$89,438.28 |
$79,704.17 |
$64,009.44 |
$54,731.57 |
$48,659.85 |
3.500 |
$155,117.38 |
$114,130.11 |
$92,194.12 |
$82,508.88 |
$66,936.63 |
$57,779.97 |
$51,826.94 |
4.000 |
$157,759.90 |
$116,853.09 |
$95,000.77 |
$85,371.82 |
$69,939.83 |
$60,920.82 |
$55,101.36 |
4.125 |
$158,424.85 |
$117,539.97 |
$95,710.34 |
$86,096.59 |
$70,702.37 |
|
$55,936.33 |
4.500 |
$160,430.10 |
$119,615.31 |
$97,857.88 |
$88,292.47 |
$73,017.86 |
$64,151.96 |
$58,479.59 |
5.000 |
$163,127.92 |
$122,416.58 |
$100,765.06 |
$91,270.24 |
$76,169.45 |
$67,471.04 |
$61,957.80 |
5.500 |
$165,853.28 |
$125,256.69 |
$103,721.88 |
$94,304.50 |
$79,393.20 |
$70,875.52 |
$65,531.94 |
6.000 |
$168,606.09 |
$128,135.42 |
$106,727.88 |
$97,394.58 |
$82,687.61 |
$74,362.69 |
$69,197.72 |
|
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。 |
|