楼价: |
$22,748,000.00 |
|
|
首期: |
$6,824,400.00 |
| |
贷款金额: |
$15,923,600.00 |
全期供款共: |
$25,546,064.54 |
每月供款额: |
$85,153.55 (4.125厘息计供300期) |
全期利息共: |
$9,622,464.54 |
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*: |
$20,374.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$227,480.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$966,790.00 |
* 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 |
$196,357.84 |
$139,497.30 |
$108,895.37 |
$95,301.87 |
$73,231.73 |
$60,011.66 |
$51,216.59 |
1.500 |
$199,811.39 |
$142,980.39 |
$112,413.43 |
$98,844.64 |
$76,838.60 |
$63,684.26 |
$54,955.56 |
2.000 |
$203,303.53 |
$146,518.54 |
$116,002.96 |
$102,469.75 |
$80,554.84 |
$67,492.87 |
$58,856.73 |
2.500 |
$206,834.19 |
$150,111.62 |
$119,663.69 |
$106,176.85 |
$84,379.62 |
$71,435.93 |
$62,917.47 |
3.000 |
$210,403.30 |
$153,759.47 |
$123,395.32 |
$109,965.46 |
$88,311.90 |
$75,511.51 |
$67,134.54 |
3.500 |
$214,010.81 |
$157,461.90 |
$127,197.47 |
$113,835.04 |
$92,350.47 |
$79,717.29 |
$71,504.08 |
4.000 |
$217,656.60 |
$161,218.71 |
$131,069.72 |
$117,784.95 |
$96,493.88 |
$84,050.63 |
$76,021.70 |
4.125 |
$218,574.03 |
$162,166.38 |
$132,048.68 |
$118,784.89 |
$97,545.94 |
|
$77,173.68 |
4.500 |
$221,340.61 |
$165,029.66 |
$135,011.59 |
$121,814.47 |
$100,740.56 |
$88,508.54 |
$80,682.54 |
5.000 |
$225,062.71 |
$168,894.48 |
$139,022.53 |
$125,922.81 |
$105,088.71 |
$93,087.78 |
$85,481.33 |
5.500 |
$228,822.81 |
$172,812.90 |
$143,101.97 |
$130,109.10 |
$109,536.42 |
$97,784.84 |
$90,412.45 |
6.000 |
$232,620.78 |
$176,784.61 |
$147,249.26 |
$134,372.39 |
$114,081.62 |
$102,595.98 |
$95,470.03 |
|
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。 |
|