楼价: |
$21,800,000.00 |
|
|
首期: |
$6,540,000.00 |
| |
贷款金额: |
$15,260,000.00 |
全期供款共: |
$24,481,458.02 |
每月供款额: |
$81,604.86 (4.125厘息计供300期) |
全期利息共: |
$9,221,458.02 |
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*: |
$19,900.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$218,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$926,500.00 |
* 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 |
$188,174.83 |
$133,683.89 |
$104,357.27 |
$91,330.26 |
$70,179.87 |
$57,510.74 |
$49,082.19 |
1.500 |
$191,484.46 |
$137,021.83 |
$107,728.72 |
$94,725.38 |
$73,636.43 |
$61,030.28 |
$52,665.34 |
2.000 |
$194,831.06 |
$140,412.53 |
$111,168.65 |
$98,199.43 |
$77,197.80 |
$64,680.17 |
$56,403.93 |
2.500 |
$198,214.58 |
$143,855.87 |
$114,676.83 |
$101,752.03 |
$80,863.18 |
$68,458.91 |
$60,295.45 |
3.000 |
$201,634.96 |
$147,351.70 |
$118,252.95 |
$105,382.76 |
$84,631.59 |
$72,364.65 |
$64,336.78 |
3.500 |
$205,092.12 |
$150,899.83 |
$121,896.65 |
$109,091.08 |
$88,501.85 |
$76,395.16 |
$68,524.22 |
4.000 |
$208,585.98 |
$154,500.08 |
$125,607.53 |
$112,876.38 |
$92,472.60 |
$80,547.90 |
$72,853.57 |
4.125 |
$209,465.18 |
$155,408.26 |
$126,545.69 |
$113,834.65 |
$93,480.81 |
|
$73,957.55 |
4.500 |
$212,116.46 |
$158,152.21 |
$129,385.12 |
$116,737.98 |
$96,542.29 |
$84,820.04 |
$77,320.18 |
5.000 |
$215,683.45 |
$161,855.98 |
$133,228.91 |
$120,675.11 |
$100,709.25 |
$89,208.44 |
$81,918.98 |
5.500 |
$219,286.85 |
$165,611.10 |
$137,138.34 |
$124,686.94 |
$104,971.60 |
$93,709.75 |
$86,644.60 |
6.000 |
$222,926.54 |
$169,417.29 |
$141,112.80 |
$128,772.55 |
$109,327.38 |
$98,320.39 |
$91,491.41 |
|
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。 |
|