楼价: |
$21,584,000.00 |
|
|
首期: |
$6,475,200.00 |
| |
贷款金额: |
$15,108,800.00 |
全期供款共: |
$24,238,889.44 |
每月供款额: |
$80,796.30 (4.125厘息计供300期) |
全期利息共: |
$9,130,089.44 |
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*: |
$19,792.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$215,840.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$908,400.00 |
* 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 |
$186,310.34 |
$132,359.31 |
$103,323.27 |
$90,425.34 |
$69,484.51 |
$56,940.91 |
$48,595.87 |
1.500 |
$189,587.18 |
$135,664.18 |
$106,661.31 |
$93,786.82 |
$72,906.82 |
$60,425.58 |
$52,143.52 |
2.000 |
$192,900.62 |
$139,021.29 |
$110,067.16 |
$97,226.44 |
$76,432.90 |
$64,039.30 |
$55,845.07 |
2.500 |
$196,250.62 |
$142,430.51 |
$113,540.58 |
$100,743.85 |
$80,061.97 |
$67,780.61 |
$59,698.03 |
3.000 |
$199,637.11 |
$145,891.70 |
$117,081.26 |
$104,338.60 |
$83,793.04 |
$71,647.64 |
$63,699.31 |
3.500 |
$203,060.02 |
$149,404.68 |
$120,688.86 |
$108,010.17 |
$87,624.95 |
$75,638.21 |
$67,845.26 |
4.000 |
$206,519.26 |
$152,969.25 |
$124,362.97 |
$111,757.97 |
$91,556.36 |
$79,749.81 |
$72,131.72 |
4.125 |
$207,389.74 |
$153,868.43 |
$125,291.84 |
$112,706.75 |
$92,554.58 |
|
$73,224.76 |
4.500 |
$210,014.76 |
$156,585.20 |
$128,103.14 |
$115,581.31 |
$95,585.73 |
$83,979.62 |
$76,554.07 |
5.000 |
$213,546.41 |
$160,252.27 |
$131,908.84 |
$119,479.43 |
$99,711.39 |
$88,324.54 |
$81,107.31 |
5.500 |
$217,114.10 |
$163,970.18 |
$135,779.54 |
$123,451.50 |
$103,931.52 |
$92,781.25 |
$85,786.10 |
6.000 |
$220,717.73 |
$167,738.66 |
$139,714.62 |
$127,496.64 |
$108,244.14 |
$97,346.21 |
$90,584.89 |
|
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。 |
|