楼价: |
$16,929,000.00 |
|
|
首期: |
$5,078,700.00 |
| |
贷款金额: |
$11,850,300.00 |
全期供款共: |
$19,011,312.05 |
每月供款额: |
$63,371.04 (4.125厘息计供300期) |
全期利息共: |
$7,161,012.05 |
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*: |
$17,464.50 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$169,290.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$634,838.00 |
* 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 |
$146,128.98 |
$103,813.51 |
$81,039.64 |
$70,923.40 |
$54,498.86 |
$44,660.52 |
$38,115.25 |
1.500 |
$148,699.10 |
$106,405.62 |
$83,657.77 |
$73,559.91 |
$57,183.08 |
$47,393.65 |
$40,897.78 |
2.000 |
$151,297.94 |
$109,038.70 |
$86,329.09 |
$76,257.71 |
$59,948.69 |
$50,228.01 |
$43,801.02 |
2.500 |
$153,925.44 |
$111,712.66 |
$89,053.40 |
$79,016.52 |
$62,795.08 |
$53,162.43 |
$46,823.01 |
3.000 |
$156,581.57 |
$114,427.38 |
$91,830.46 |
$81,836.00 |
$65,721.48 |
$56,195.46 |
$49,961.34 |
3.500 |
$159,266.26 |
$117,182.72 |
$94,660.02 |
$84,715.73 |
$68,726.97 |
$59,325.39 |
$53,213.14 |
4.000 |
$161,979.46 |
$119,978.53 |
$97,541.73 |
$87,655.24 |
$71,810.49 |
$62,550.25 |
$56,575.14 |
4.125 |
$162,662.20 |
$120,683.78 |
$98,270.27 |
$88,399.40 |
$72,593.42 |
|
$57,432.45 |
4.500 |
$164,721.08 |
$122,814.62 |
$100,475.26 |
$90,654.00 |
$74,970.85 |
$65,867.82 |
$60,043.73 |
5.000 |
$167,491.06 |
$125,690.82 |
$103,460.19 |
$93,711.42 |
$78,206.73 |
$69,275.67 |
$63,614.97 |
5.500 |
$170,289.32 |
$128,606.90 |
$106,496.10 |
$96,826.84 |
$81,516.71 |
$72,771.21 |
$67,284.70 |
6.000 |
$173,115.75 |
$131,562.63 |
$109,582.50 |
$99,999.57 |
$84,899.23 |
$76,351.65 |
$71,048.54 |
|
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。 |
|