楼价: |
$18,360,000.00 |
|
|
首期: |
$5,508,000.00 |
| |
贷款金额: |
$12,852,000.00 |
全期供款共: |
$20,618,328.86 |
每月供款额: |
$68,727.76 (4.125厘息计供300期) |
全期利息共: |
$7,766,328.86 |
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*: |
$18,180.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$183,600.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$688,500.00 |
* 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 |
$158,481.19 |
$112,588.82 |
$87,889.88 |
$76,918.52 |
$59,105.62 |
$48,435.65 |
$41,337.11 |
1.500 |
$161,268.56 |
$115,400.04 |
$90,729.32 |
$79,777.89 |
$62,016.74 |
$51,399.82 |
$44,354.85 |
2.000 |
$164,087.08 |
$118,255.69 |
$93,626.44 |
$82,703.74 |
$65,016.13 |
$54,473.76 |
$47,503.49 |
2.500 |
$166,936.68 |
$121,155.68 |
$96,581.04 |
$85,695.75 |
$68,103.12 |
$57,656.22 |
$50,780.94 |
3.000 |
$169,817.33 |
$124,099.87 |
$99,592.85 |
$88,753.55 |
$71,276.88 |
$60,945.64 |
$54,184.55 |
3.500 |
$172,728.96 |
$127,088.12 |
$102,661.58 |
$91,876.70 |
$74,536.42 |
$64,340.14 |
$57,711.22 |
4.000 |
$175,671.50 |
$130,120.25 |
$105,786.89 |
$95,064.69 |
$77,880.59 |
$67,837.59 |
$61,357.41 |
4.125 |
$176,411.95 |
$130,885.12 |
$106,577.01 |
$95,871.75 |
$78,729.71 |
|
$62,287.18 |
4.500 |
$178,644.87 |
$133,196.08 |
$108,968.38 |
$98,316.94 |
$81,308.10 |
$71,435.59 |
$65,119.20 |
5.000 |
$181,649.00 |
$136,315.40 |
$112,205.63 |
$101,632.80 |
$84,817.51 |
$75,131.51 |
$68,992.31 |
5.500 |
$184,683.79 |
$139,477.97 |
$115,498.16 |
$105,011.57 |
$88,407.28 |
$78,922.52 |
$72,972.24 |
6.000 |
$187,749.14 |
$142,683.55 |
$118,845.46 |
$108,452.48 |
$92,075.72 |
$82,805.62 |
$77,054.23 |
|
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。 |
|