楼价: |
$22,800,000.00 |
|
|
首期: |
$6,840,000.00 |
| |
贷款金额: |
$15,960,000.00 |
全期供款共: |
$25,604,460.68 |
每月供款额: |
$85,348.20 (4.125厘息计供300期) |
全期利息共: |
$9,644,460.68 |
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*: |
$20,400.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$228,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$969,000.00 |
* 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 |
$196,806.70 |
$139,816.18 |
$109,144.30 |
$95,519.72 |
$73,399.13 |
$60,148.84 |
$51,333.67 |
1.500 |
$200,268.15 |
$143,307.23 |
$112,670.40 |
$99,070.59 |
$77,014.25 |
$63,829.84 |
$55,081.19 |
2.000 |
$203,768.26 |
$146,853.47 |
$116,268.13 |
$102,703.99 |
$80,738.98 |
$67,647.15 |
$58,991.27 |
2.500 |
$207,306.99 |
$150,454.76 |
$119,937.23 |
$106,419.56 |
$84,572.50 |
$71,599.23 |
$63,061.30 |
3.000 |
$210,884.27 |
$154,110.95 |
$123,677.39 |
$110,216.83 |
$88,513.78 |
$75,684.13 |
$67,288.00 |
3.500 |
$214,500.02 |
$157,821.84 |
$127,488.24 |
$114,095.25 |
$92,561.57 |
$79,899.52 |
$71,667.53 |
4.000 |
$218,154.15 |
$161,587.24 |
$131,369.34 |
$118,054.19 |
$96,714.46 |
$84,242.76 |
$76,195.48 |
4.125 |
$219,073.67 |
$162,537.08 |
$132,350.54 |
$119,056.43 |
$97,768.92 |
|
$77,350.10 |
4.500 |
$221,846.57 |
$165,406.90 |
$135,320.21 |
$122,092.93 |
$100,970.84 |
$88,710.86 |
$80,866.98 |
5.000 |
$225,577.19 |
$169,280.56 |
$139,340.33 |
$126,210.66 |
$105,328.94 |
$93,300.57 |
$85,676.73 |
5.500 |
$229,345.88 |
$173,207.94 |
$143,429.09 |
$130,406.52 |
$109,786.81 |
$98,008.36 |
$90,619.12 |
6.000 |
$233,152.53 |
$177,188.72 |
$147,585.86 |
$134,679.55 |
$114,342.40 |
$102,830.50 |
$95,688.26 |
|
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。 |
|