楼价: |
$16,537,000.00 |
|
|
首期: |
$4,961,100.00 |
| |
贷款金额: |
$11,575,900.00 |
全期供款共: |
$18,571,095.01 |
每月供款额: |
$61,903.65 (4.125厘息计供300期) |
全期利息共: |
$6,995,195.01 |
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*: |
$17,268.50 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$165,370.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$620,138.00 |
* 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 |
$142,745.28 |
$101,409.65 |
$79,163.12 |
$69,281.13 |
$53,236.91 |
$43,626.38 |
$37,232.67 |
1.500 |
$145,255.89 |
$103,941.74 |
$81,720.63 |
$71,856.59 |
$55,858.97 |
$46,296.23 |
$39,950.77 |
2.000 |
$147,794.55 |
$106,513.85 |
$84,330.09 |
$74,491.92 |
$58,560.55 |
$49,064.95 |
$42,786.78 |
2.500 |
$150,361.22 |
$109,125.90 |
$86,991.32 |
$77,186.85 |
$61,341.03 |
$51,931.42 |
$45,738.80 |
3.000 |
$152,955.84 |
$111,777.75 |
$89,704.08 |
$79,941.04 |
$64,199.66 |
$54,894.23 |
$48,804.46 |
3.500 |
$155,578.37 |
$114,469.29 |
$92,468.11 |
$82,754.09 |
$67,135.56 |
$57,951.68 |
$51,980.96 |
4.000 |
$158,228.74 |
$117,200.36 |
$95,283.10 |
$85,625.53 |
$70,147.68 |
$61,101.86 |
$55,265.12 |
4.125 |
$158,895.67 |
$117,889.28 |
$95,994.77 |
$86,352.46 |
$70,912.48 |
|
$56,102.57 |
4.500 |
$160,906.88 |
$119,970.79 |
$98,148.70 |
$88,554.86 |
$73,234.86 |
$64,342.61 |
$58,653.38 |
5.000 |
$163,612.72 |
$122,780.38 |
$101,064.52 |
$91,541.48 |
$76,395.82 |
$67,671.56 |
$62,141.93 |
5.500 |
$166,346.18 |
$125,628.93 |
$104,030.13 |
$94,584.76 |
$79,629.15 |
$71,086.15 |
$65,726.69 |
6.000 |
$169,107.17 |
$128,516.22 |
$107,045.06 |
$97,684.02 |
$82,933.34 |
$74,583.69 |
$69,403.37 |
|
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。 |
|