楼价: |
$16,300,000.00 |
|
|
首期: |
$4,890,000.00 |
| |
贷款金额: |
$11,410,000.00 |
全期供款共: |
$18,304,943.38 |
每月供款额: |
$61,016.48 (4.125厘息计供300期) |
全期利息共: |
$6,894,943.38 |
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*: |
$17,150.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$163,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$611,250.00 |
* 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 |
$140,699.53 |
$99,956.30 |
$78,028.60 |
$68,288.22 |
$52,473.94 |
$43,001.15 |
$36,699.07 |
1.500 |
$143,174.16 |
$102,452.10 |
$80,549.45 |
$70,826.78 |
$55,058.43 |
$45,632.73 |
$39,378.22 |
2.000 |
$145,676.43 |
$104,987.35 |
$83,121.52 |
$73,424.34 |
$57,721.29 |
$48,361.78 |
$42,173.58 |
2.500 |
$148,206.32 |
$107,561.96 |
$85,744.60 |
$76,080.65 |
$60,461.92 |
$51,187.17 |
$45,083.29 |
3.000 |
$150,763.75 |
$110,175.81 |
$88,418.49 |
$78,795.37 |
$63,279.59 |
$54,107.51 |
$48,105.02 |
3.500 |
$153,348.70 |
$112,828.77 |
$91,142.91 |
$81,568.10 |
$66,173.40 |
$57,121.15 |
$51,236.00 |
4.000 |
$155,961.08 |
$115,520.70 |
$93,917.55 |
$84,398.39 |
$69,142.36 |
$60,226.18 |
$54,473.09 |
4.125 |
$156,618.46 |
$116,199.75 |
$94,619.02 |
$85,114.90 |
$69,896.20 |
|
$55,298.53 |
4.500 |
$158,600.84 |
$118,251.42 |
$96,742.08 |
$87,285.73 |
$72,185.29 |
$63,420.49 |
$57,812.79 |
5.000 |
$161,267.90 |
$121,020.75 |
$99,616.11 |
$90,229.55 |
$75,300.95 |
$66,701.72 |
$61,251.35 |
5.500 |
$163,962.19 |
$123,828.48 |
$102,539.22 |
$93,229.22 |
$78,487.94 |
$70,067.38 |
$64,784.73 |
6.000 |
$166,683.61 |
$126,674.39 |
$105,510.95 |
$96,284.06 |
$81,744.78 |
$73,514.79 |
$68,408.71 |
|
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。 |
|