楼价: |
$21,896,000.00 |
|
|
首期: |
$6,568,800.00 |
| |
贷款金额: |
$15,327,200.00 |
全期供款共: |
$24,589,266.27 |
每月供款额: |
$81,964.22 (4.125厘息计供300期) |
全期利息共: |
$9,262,066.27 |
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*: |
$19,948.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$218,960.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$930,580.00 |
* 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 |
$189,003.49 |
$134,272.59 |
$104,816.82 |
$91,732.45 |
$70,488.92 |
$57,763.99 |
$49,298.33 |
1.500 |
$192,327.69 |
$137,625.23 |
$108,203.12 |
$95,142.52 |
$73,960.70 |
$61,299.04 |
$52,897.26 |
2.000 |
$195,689.03 |
$141,030.86 |
$111,658.20 |
$98,631.87 |
$77,537.75 |
$64,965.00 |
$56,652.32 |
2.500 |
$199,087.45 |
$144,489.36 |
$115,181.83 |
$102,200.12 |
$81,219.28 |
$68,760.38 |
$60,560.97 |
3.000 |
$202,522.89 |
$148,000.58 |
$118,773.69 |
$105,846.83 |
$85,004.28 |
$72,683.32 |
$64,620.09 |
3.500 |
$205,995.28 |
$151,564.35 |
$122,433.44 |
$109,571.48 |
$88,891.59 |
$76,731.58 |
$68,825.98 |
4.000 |
$209,504.53 |
$155,180.45 |
$126,160.66 |
$113,373.45 |
$92,879.82 |
$80,902.61 |
$73,174.40 |
4.125 |
$210,387.59 |
$156,092.63 |
$127,102.95 |
$114,335.94 |
$93,892.47 |
|
$74,283.23 |
4.500 |
$213,050.55 |
$158,848.66 |
$129,954.89 |
$117,252.05 |
$96,967.44 |
$85,193.56 |
$77,660.67 |
5.000 |
$216,633.25 |
$162,568.74 |
$133,815.61 |
$121,206.52 |
$101,152.74 |
$89,601.28 |
$82,279.72 |
5.500 |
$220,252.52 |
$166,340.40 |
$137,742.25 |
$125,236.02 |
$105,433.86 |
$94,122.42 |
$87,026.16 |
6.000 |
$223,908.24 |
$170,163.34 |
$141,734.21 |
$129,339.62 |
$109,808.82 |
$98,753.36 |
$91,894.31 |
|
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。 |
|