楼价: |
$15,990,000.00 |
|
|
首期: |
$4,797,000.00 |
| |
贷款金额: |
$11,193,000.00 |
全期供款共: |
$17,956,812.55 |
每月供款额: |
$59,856.04 (4.125厘息计供300期) |
全期利息共: |
$6,763,812.55 |
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*: |
$16,995.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$159,900.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$599,625.00 |
* 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 |
$138,023.65 |
$98,055.29 |
$76,544.62 |
$66,989.49 |
$51,475.97 |
$42,183.33 |
$36,001.11 |
1.500 |
$140,451.21 |
$100,503.63 |
$79,017.53 |
$69,479.77 |
$54,011.31 |
$44,764.87 |
$38,629.31 |
2.000 |
$142,905.90 |
$102,990.66 |
$81,540.68 |
$72,027.93 |
$56,623.52 |
$47,442.02 |
$41,371.51 |
2.500 |
$145,387.67 |
$105,516.30 |
$84,113.88 |
$74,633.72 |
$59,312.03 |
$50,213.67 |
$44,225.88 |
3.000 |
$147,896.47 |
$108,080.44 |
$86,736.91 |
$77,296.80 |
$62,076.11 |
$53,078.47 |
$47,190.14 |
3.500 |
$150,432.25 |
$110,682.95 |
$89,409.51 |
$80,016.80 |
$64,914.89 |
$56,034.80 |
$50,261.57 |
4.000 |
$152,994.95 |
$113,323.68 |
$92,131.39 |
$82,793.27 |
$67,827.38 |
$59,080.78 |
$53,437.09 |
4.125 |
$153,639.82 |
$113,989.82 |
$92,819.52 |
$83,496.15 |
$68,566.89 |
|
$54,246.84 |
4.500 |
$155,584.51 |
$116,002.47 |
$94,902.20 |
$85,625.70 |
$70,812.44 |
$62,214.33 |
$56,713.29 |
5.000 |
$158,200.84 |
$118,719.13 |
$97,721.57 |
$88,513.53 |
$73,868.85 |
$65,433.16 |
$60,086.44 |
5.500 |
$160,843.89 |
$121,473.46 |
$100,589.09 |
$91,456.15 |
$76,995.23 |
$68,734.81 |
$63,552.62 |
6.000 |
$163,513.55 |
$124,265.25 |
$103,504.30 |
$94,452.89 |
$80,190.13 |
$72,116.66 |
$67,107.69 |
|
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。 |
|