楼价: |
$15,900,000.00 |
|
|
首期: |
$4,770,000.00 |
| |
贷款金额: |
$11,130,000.00 |
全期供款共: |
$17,855,742.32 |
每月供款额: |
$59,519.14 (4.125厘息计供300期) |
全期利息共: |
$6,725,742.32 |
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*: |
$16,950.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$159,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$596,250.00 |
* 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 |
$137,246.78 |
$97,503.39 |
$76,113.79 |
$66,612.44 |
$51,186.24 |
$41,945.90 |
$35,798.48 |
1.500 |
$139,660.68 |
$99,937.94 |
$78,572.78 |
$69,088.70 |
$53,707.30 |
$44,512.91 |
$38,411.88 |
2.000 |
$142,101.55 |
$102,410.97 |
$81,081.72 |
$71,622.52 |
$56,304.82 |
$47,174.99 |
$41,138.65 |
2.500 |
$144,569.35 |
$104,922.40 |
$83,640.44 |
$74,213.64 |
$58,978.19 |
$49,931.04 |
$43,976.96 |
3.000 |
$147,064.03 |
$107,472.11 |
$86,248.71 |
$76,861.74 |
$61,726.71 |
$52,779.72 |
$46,924.53 |
3.500 |
$149,585.54 |
$110,059.97 |
$88,906.27 |
$79,566.43 |
$64,549.52 |
$55,719.40 |
$49,978.67 |
4.000 |
$152,133.81 |
$112,685.84 |
$91,612.83 |
$82,327.27 |
$67,445.61 |
$58,748.24 |
$53,136.32 |
4.125 |
$152,775.06 |
$113,348.23 |
$92,297.08 |
$83,026.19 |
$68,180.96 |
|
$53,941.52 |
4.500 |
$154,708.80 |
$115,349.55 |
$94,368.04 |
$85,143.75 |
$70,413.88 |
$61,864.15 |
$56,394.07 |
5.000 |
$157,310.41 |
$118,050.92 |
$97,171.54 |
$88,015.33 |
$73,453.07 |
$65,064.87 |
$59,748.25 |
5.500 |
$159,938.57 |
$120,789.75 |
$100,022.92 |
$90,941.39 |
$76,561.86 |
$68,347.94 |
$63,194.92 |
6.000 |
$162,593.21 |
$123,565.82 |
$102,921.72 |
$93,921.26 |
$79,738.78 |
$71,710.75 |
$66,729.97 |
|
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。 |
|