楼价: |
$17,447,000.00 |
|
|
首期: |
$5,234,100.00 |
| |
贷款金额: |
$12,212,900.00 |
全期供款共: |
$19,593,027.43 |
每月供款额: |
$65,310.09 (4.125厘息计供300期) |
全期利息共: |
$7,380,127.43 |
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*: |
$17,723.50 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$174,470.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$654,263.00 |
* 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 |
$150,600.29 |
$106,990.04 |
$83,519.32 |
$73,093.54 |
$56,166.43 |
$46,027.06 |
$39,281.51 |
1.500 |
$153,249.05 |
$109,661.46 |
$86,217.57 |
$75,810.72 |
$58,932.79 |
$48,843.82 |
$42,149.19 |
2.000 |
$155,927.41 |
$112,375.11 |
$88,970.62 |
$78,591.07 |
$61,783.03 |
$51,764.91 |
$45,141.26 |
2.500 |
$158,635.31 |
$115,130.89 |
$91,778.29 |
$81,434.30 |
$64,716.51 |
$54,789.11 |
$48,255.72 |
3.000 |
$161,372.71 |
$117,928.67 |
$94,640.33 |
$84,340.05 |
$67,732.45 |
$57,914.95 |
$51,490.08 |
3.500 |
$164,139.55 |
$120,768.32 |
$97,556.46 |
$87,307.89 |
$70,829.90 |
$61,140.66 |
$54,841.38 |
4.000 |
$166,935.76 |
$123,649.67 |
$100,526.35 |
$90,337.35 |
$74,007.77 |
$64,464.19 |
$58,306.25 |
4.125 |
$167,639.40 |
$124,376.51 |
$101,277.18 |
$91,104.27 |
$74,814.66 |
|
$59,189.79 |
4.500 |
$169,761.28 |
$126,572.55 |
$103,549.64 |
$93,427.87 |
$77,264.84 |
$67,883.26 |
$61,880.97 |
5.000 |
$172,616.02 |
$129,536.75 |
$106,625.91 |
$96,578.83 |
$80,599.73 |
$71,395.40 |
$65,561.49 |
5.500 |
$175,499.89 |
$132,542.06 |
$109,754.71 |
$99,789.59 |
$84,010.99 |
$74,997.89 |
$69,343.50 |
6.000 |
$178,412.82 |
$135,588.23 |
$112,935.55 |
$103,059.39 |
$87,497.01 |
$78,687.89 |
$73,222.51 |
|
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。 |
|