楼价: |
$17,380,000.00 |
|
|
首期: |
$5,214,000.00 |
| |
贷款金额: |
$12,166,000.00 |
全期供款共: |
$19,517,786.25 |
每月供款额: |
$65,059.29 (4.125厘息计供300期) |
全期利息共: |
$7,351,786.25 |
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*: |
$17,690.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$173,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$651,750.00 |
* 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 |
$150,021.95 |
$106,579.17 |
$83,198.59 |
$72,812.84 |
$55,950.74 |
$45,850.30 |
$39,130.66 |
1.500 |
$152,660.54 |
$109,240.34 |
$85,886.47 |
$75,519.60 |
$58,706.47 |
$48,656.25 |
$41,987.32 |
2.000 |
$155,328.61 |
$111,943.57 |
$88,628.95 |
$78,289.27 |
$61,545.77 |
$51,566.12 |
$44,967.91 |
2.500 |
$158,026.12 |
$114,688.76 |
$91,425.84 |
$81,121.58 |
$64,467.99 |
$54,578.71 |
$48,070.41 |
3.000 |
$160,753.01 |
$117,475.80 |
$94,276.89 |
$84,016.16 |
$67,472.34 |
$57,692.55 |
$51,292.35 |
3.500 |
$163,509.22 |
$120,304.55 |
$97,181.82 |
$86,972.61 |
$70,557.90 |
$60,905.86 |
$54,630.78 |
4.000 |
$166,294.70 |
$123,174.84 |
$100,140.31 |
$89,990.43 |
$73,723.57 |
$64,216.63 |
$58,082.34 |
4.125 |
$166,995.63 |
$123,898.88 |
$100,888.26 |
$90,754.42 |
$74,527.36 |
|
$58,962.49 |
4.500 |
$169,109.36 |
$126,086.49 |
$103,151.99 |
$93,069.08 |
$76,968.12 |
$67,622.58 |
$61,643.33 |
5.000 |
$171,953.14 |
$129,039.31 |
$106,216.44 |
$96,207.95 |
$80,290.22 |
$71,121.22 |
$65,309.72 |
5.500 |
$174,825.94 |
$132,033.07 |
$109,333.23 |
$99,406.37 |
$83,688.37 |
$74,709.88 |
$69,077.21 |
6.000 |
$177,727.67 |
$135,067.54 |
$112,501.85 |
$102,663.62 |
$87,161.00 |
$78,385.71 |
$72,941.32 |
|
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。 |
|