楼价: |
$21,600,000.00 |
|
|
首期: |
$6,480,000.00 |
| |
贷款金额: |
$15,120,000.00 |
全期供款共: |
$24,256,857.48 |
每月供款额: |
$80,856.19 (4.125厘息计供300期) |
全期利息共: |
$9,136,857.48 |
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*: |
$19,800.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$216,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$910,000.00 |
* 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 |
$186,448.45 |
$132,457.43 |
$103,399.86 |
$90,492.37 |
$69,536.02 |
$56,983.12 |
$48,631.90 |
1.500 |
$189,727.72 |
$135,764.75 |
$106,740.38 |
$93,856.34 |
$72,960.87 |
$60,470.37 |
$52,182.18 |
2.000 |
$193,043.62 |
$139,124.34 |
$110,148.76 |
$97,298.52 |
$76,489.56 |
$64,086.78 |
$55,886.46 |
2.500 |
$196,396.10 |
$142,536.09 |
$113,624.75 |
$100,818.53 |
$80,121.32 |
$67,830.85 |
$59,742.28 |
3.000 |
$199,785.10 |
$145,999.85 |
$117,168.06 |
$104,415.94 |
$83,855.16 |
$71,700.75 |
$63,746.53 |
3.500 |
$203,210.54 |
$149,515.43 |
$120,778.33 |
$108,090.24 |
$87,689.91 |
$75,694.28 |
$67,895.56 |
4.000 |
$206,672.35 |
$153,082.65 |
$124,455.16 |
$111,840.81 |
$91,624.23 |
$79,808.93 |
$72,185.19 |
4.125 |
$207,543.48 |
$153,982.49 |
$125,384.72 |
$112,790.30 |
$92,623.19 |
|
$73,279.04 |
4.500 |
$210,170.44 |
$156,701.27 |
$128,198.10 |
$115,666.99 |
$95,656.59 |
$84,041.87 |
$76,610.82 |
5.000 |
$213,704.71 |
$160,371.06 |
$132,006.63 |
$119,568.00 |
$99,785.31 |
$88,390.01 |
$81,167.43 |
5.500 |
$217,275.04 |
$164,091.73 |
$135,880.19 |
$123,543.02 |
$104,008.56 |
$92,850.03 |
$85,849.70 |
6.000 |
$220,881.34 |
$167,863.00 |
$139,818.18 |
$127,591.15 |
$108,324.38 |
$97,418.37 |
$90,652.04 |
|
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。 |
|