楼价: |
$23,390,000.00 |
|
|
首期: |
$7,017,000.00 |
| |
贷款金额: |
$16,373,000.00 |
全期供款共: |
$26,267,032.25 |
每月供款额: |
$87,556.77 (4.125厘息计供300期) |
全期利息共: |
$9,894,032.25 |
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*: |
$20,695.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$233,900.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$994,075.00 |
* 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 |
$201,899.51 |
$143,434.23 |
$111,968.65 |
$97,991.51 |
$75,298.49 |
$61,705.33 |
$52,662.04 |
1.500 |
$205,450.52 |
$147,015.62 |
$115,586.00 |
$101,634.25 |
$79,007.16 |
$65,481.57 |
$56,506.53 |
2.000 |
$209,041.21 |
$150,653.63 |
$119,276.82 |
$105,361.68 |
$82,828.28 |
$69,397.67 |
$60,517.80 |
2.500 |
$212,671.52 |
$154,348.11 |
$123,040.87 |
$109,173.40 |
$86,761.00 |
$73,452.02 |
$64,693.14 |
3.000 |
$216,341.36 |
$158,098.91 |
$126,877.82 |
$113,068.93 |
$90,804.26 |
$77,642.62 |
$69,029.23 |
3.500 |
$220,050.67 |
$161,905.83 |
$130,787.27 |
$117,047.72 |
$94,956.80 |
$81,967.10 |
$73,522.09 |
4.000 |
$223,799.37 |
$165,768.66 |
$134,768.81 |
$121,109.10 |
$99,217.16 |
$86,422.73 |
$78,167.21 |
4.125 |
$224,742.68 |
$166,743.08 |
$135,775.40 |
$122,137.27 |
$100,298.91 |
|
$79,351.70 |
4.500 |
$227,587.34 |
$169,687.17 |
$138,821.92 |
$125,252.35 |
$103,583.68 |
$91,006.45 |
$82,959.59 |
5.000 |
$231,414.49 |
$173,661.07 |
$142,946.06 |
$129,476.64 |
$108,054.55 |
$95,714.93 |
$87,893.80 |
5.500 |
$235,280.71 |
$177,690.07 |
$147,140.63 |
$133,781.07 |
$112,627.79 |
$100,544.55 |
$92,964.09 |
6.000 |
$239,185.86 |
$181,773.87 |
$151,404.97 |
$138,164.68 |
$117,301.26 |
$105,491.47 |
$98,164.41 |
|
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。 |
|