楼价: |
$16,500,000.00 |
|
|
首期: |
$4,950,000.00 |
| |
贷款金额: |
$11,550,000.00 |
全期供款共: |
$18,529,543.91 |
每月供款额: |
$61,765.15 (4.125厘息计供300期) |
全期利息共: |
$6,979,543.91 |
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*: |
$17,250.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$165,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$618,750.00 |
* 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 |
$142,425.90 |
$101,182.76 |
$78,986.00 |
$69,126.12 |
$53,117.79 |
$43,528.77 |
$37,149.36 |
1.500 |
$144,930.90 |
$103,709.18 |
$81,537.79 |
$71,695.82 |
$55,733.99 |
$46,192.65 |
$39,861.38 |
2.000 |
$147,463.87 |
$106,275.54 |
$84,141.41 |
$74,325.25 |
$58,429.53 |
$48,955.18 |
$42,691.05 |
2.500 |
$150,024.80 |
$108,881.74 |
$86,796.68 |
$77,014.15 |
$61,203.78 |
$51,815.23 |
$45,636.46 |
3.000 |
$152,613.62 |
$111,527.66 |
$89,503.38 |
$79,762.18 |
$64,056.02 |
$54,771.41 |
$48,695.27 |
3.500 |
$155,230.27 |
$114,213.18 |
$92,261.22 |
$82,568.93 |
$66,985.35 |
$57,822.02 |
$51,864.66 |
4.000 |
$157,874.71 |
$116,938.13 |
$95,069.92 |
$85,433.96 |
$69,990.73 |
$60,965.16 |
$55,141.47 |
4.125 |
$158,540.16 |
$117,625.52 |
$95,779.99 |
$86,159.26 |
$70,753.82 |
|
$55,977.04 |
4.500 |
$160,546.86 |
$119,702.36 |
$97,929.10 |
$88,356.72 |
$73,071.00 |
$64,198.65 |
$58,522.15 |
5.000 |
$163,246.65 |
$122,505.67 |
$100,838.40 |
$91,336.66 |
$76,224.89 |
$67,520.15 |
$62,002.90 |
5.500 |
$165,973.99 |
$125,347.85 |
$103,797.37 |
$94,373.14 |
$79,450.98 |
$70,927.11 |
$65,579.63 |
6.000 |
$168,728.80 |
$128,228.68 |
$106,805.56 |
$97,465.46 |
$82,747.79 |
$74,416.81 |
$69,248.09 |
|
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。 |
|