楼价: |
$18,996,000.00 |
|
|
首期: |
$5,698,800.00 |
| |
贷款金额: |
$13,297,200.00 |
全期供款共: |
$21,332,558.55 |
每月供款额: |
$71,108.53 (4.125厘息计供300期) |
全期利息共: |
$8,035,358.55 |
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*: |
$18,498.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$189,960.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$712,350.00 |
* 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 |
$163,971.06 |
$116,488.95 |
$90,934.43 |
$79,583.01 |
$61,153.07 |
$50,113.48 |
$42,769.05 |
1.500 |
$166,854.99 |
$119,397.55 |
$93,872.23 |
$82,541.44 |
$64,165.03 |
$53,180.33 |
$45,891.32 |
2.000 |
$169,771.14 |
$122,352.13 |
$96,869.71 |
$85,568.64 |
$67,268.32 |
$56,360.76 |
$49,149.04 |
2.500 |
$172,719.46 |
$125,352.57 |
$99,926.65 |
$88,664.29 |
$70,462.25 |
$59,653.46 |
$52,540.02 |
3.000 |
$175,699.89 |
$128,398.75 |
$103,042.80 |
$91,828.02 |
$73,745.95 |
$63,056.83 |
$56,061.53 |
3.500 |
$178,712.38 |
$131,490.52 |
$106,217.83 |
$95,059.36 |
$77,118.40 |
$66,568.92 |
$59,710.37 |
4.000 |
$181,756.85 |
$134,627.69 |
$109,451.40 |
$98,357.78 |
$80,578.42 |
$70,187.52 |
$63,482.87 |
4.125 |
$182,522.96 |
$135,419.05 |
$110,268.89 |
$99,192.80 |
$81,456.95 |
|
$64,444.84 |
4.500 |
$184,833.22 |
$137,810.06 |
$112,743.11 |
$101,722.69 |
$84,124.65 |
$73,910.16 |
$67,374.96 |
5.000 |
$187,941.42 |
$141,037.44 |
$116,092.49 |
$105,153.41 |
$87,755.63 |
$77,734.11 |
$71,382.24 |
5.500 |
$191,081.33 |
$144,309.56 |
$119,499.08 |
$108,649.22 |
$91,469.75 |
$81,656.44 |
$75,500.04 |
6.000 |
$194,252.87 |
$147,626.18 |
$122,962.33 |
$112,209.33 |
$95,265.27 |
$85,674.05 |
$79,723.43 |
|
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。 |
|