楼价: |
$18,800,000.00 |
|
|
首期: |
$5,640,000.00 |
| |
贷款金额: |
$13,160,000.00 |
全期供款共: |
$21,112,450.03 |
每月供款额: |
$70,374.83 (4.125厘息计供300期) |
全期利息共: |
$7,952,450.03 |
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*: |
$18,400.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$188,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$705,000.00 |
* 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 |
$162,279.21 |
$115,287.02 |
$89,996.18 |
$78,761.88 |
$60,522.09 |
$49,596.41 |
$42,327.76 |
1.500 |
$165,133.38 |
$118,165.61 |
$92,903.66 |
$81,689.78 |
$63,502.98 |
$52,631.62 |
$45,417.82 |
2.000 |
$168,019.45 |
$121,089.71 |
$95,870.21 |
$84,685.74 |
$66,574.25 |
$55,779.23 |
$48,641.92 |
2.500 |
$170,937.35 |
$124,059.19 |
$98,895.61 |
$87,749.46 |
$69,735.22 |
$59,037.96 |
$51,997.91 |
3.000 |
$173,887.03 |
$127,073.94 |
$101,979.60 |
$90,880.54 |
$72,985.04 |
$62,406.21 |
$55,483.09 |
3.500 |
$176,868.43 |
$130,133.80 |
$105,121.88 |
$94,078.54 |
$76,322.70 |
$65,882.06 |
$59,094.28 |
4.000 |
$179,881.49 |
$133,238.60 |
$108,322.09 |
$97,342.93 |
$79,747.01 |
$69,463.33 |
$62,827.85 |
4.125 |
$180,639.69 |
$134,021.80 |
$109,131.14 |
$98,169.33 |
$80,616.48 |
|
$63,779.90 |
4.500 |
$182,926.12 |
$136,388.15 |
$111,579.83 |
$100,673.12 |
$83,256.66 |
$73,147.55 |
$66,679.79 |
5.000 |
$186,002.24 |
$139,582.22 |
$114,894.66 |
$104,068.44 |
$86,850.18 |
$76,932.05 |
$70,645.73 |
5.500 |
$189,109.76 |
$142,820.58 |
$118,266.09 |
$107,528.18 |
$90,525.97 |
$80,813.91 |
$74,721.03 |
6.000 |
$192,248.58 |
$146,102.98 |
$121,693.61 |
$111,051.56 |
$94,282.33 |
$84,790.06 |
$78,900.85 |
|
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。 |
|