楼价: |
$17,192,000.00 |
|
|
首期: |
$5,157,600.00 |
| |
贷款金额: |
$12,034,400.00 |
全期供款共: |
$19,306,661.75 |
每月供款额: |
$64,355.54 (4.125厘息计供300期) |
全期利息共: |
$7,272,261.75 |
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*: |
$17,596.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$171,920.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$644,700.00 |
* 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 |
$148,399.16 |
$105,426.30 |
$82,298.63 |
$72,025.22 |
$55,345.52 |
$45,354.34 |
$38,707.39 |
1.500 |
$151,009.21 |
$108,058.68 |
$84,957.44 |
$74,702.70 |
$58,071.44 |
$48,129.94 |
$41,533.15 |
2.000 |
$153,648.42 |
$110,732.67 |
$87,670.25 |
$77,442.41 |
$60,880.02 |
$51,008.33 |
$44,481.49 |
2.500 |
$156,316.75 |
$113,448.17 |
$90,436.88 |
$80,244.08 |
$63,770.63 |
$53,988.33 |
$47,550.43 |
3.000 |
$159,014.14 |
$116,205.06 |
$93,257.09 |
$83,107.36 |
$66,742.49 |
$57,068.49 |
$50,737.52 |
3.500 |
$161,740.54 |
$119,003.21 |
$96,130.60 |
$86,031.82 |
$69,794.67 |
$60,247.04 |
$54,039.83 |
4.000 |
$164,495.88 |
$121,842.45 |
$99,057.09 |
$89,017.00 |
$72,926.10 |
$63,522.00 |
$57,454.07 |
4.125 |
$165,189.23 |
$122,558.66 |
$99,796.95 |
$89,772.72 |
$73,721.20 |
|
$58,324.69 |
4.500 |
$167,280.10 |
$124,722.61 |
$102,036.19 |
$92,062.35 |
$76,135.56 |
$66,891.10 |
$60,976.54 |
5.000 |
$170,093.12 |
$127,643.48 |
$105,067.50 |
$95,167.27 |
$79,421.71 |
$70,351.90 |
$64,603.26 |
5.500 |
$172,934.84 |
$130,604.86 |
$108,150.57 |
$98,331.09 |
$82,783.11 |
$73,901.75 |
$68,330.00 |
6.000 |
$175,805.19 |
$133,606.51 |
$111,284.92 |
$101,553.11 |
$86,218.18 |
$77,537.81 |
$72,152.31 |
|
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。 |
|