楼价: |
$10,450,000.00 |
|
|
首期: |
$3,135,000.00 |
| |
贷款金额: |
$7,315,000.00 |
全期供款共: |
$11,735,377.81 |
每月供款额: |
$39,117.93 (4.125厘息计供300期) |
全期利息共: |
$4,420,377.81 |
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*: |
$14,225.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$104,500.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$391,875.00 |
* 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 |
$90,203.07 |
$64,082.41 |
$50,024.47 |
$43,779.87 |
$33,641.27 |
$27,568.22 |
$23,527.93 |
1.500 |
$91,789.57 |
$65,682.48 |
$51,640.60 |
$45,407.35 |
$35,298.20 |
$29,255.34 |
$25,245.54 |
2.000 |
$93,393.79 |
$67,307.84 |
$53,289.56 |
$47,072.66 |
$37,005.37 |
$31,004.94 |
$27,037.66 |
2.500 |
$95,015.71 |
$68,958.43 |
$54,971.23 |
$48,775.63 |
$38,762.40 |
$32,816.31 |
$28,903.09 |
3.000 |
$96,655.29 |
$70,634.18 |
$56,685.47 |
$50,516.05 |
$40,568.81 |
$34,688.56 |
$30,840.34 |
3.500 |
$98,312.51 |
$72,335.01 |
$58,432.11 |
$52,293.66 |
$42,424.05 |
$36,620.61 |
$32,847.62 |
4.000 |
$99,987.32 |
$74,060.82 |
$60,210.95 |
$54,108.17 |
$44,327.46 |
$38,611.26 |
$34,922.93 |
4.125 |
$100,408.77 |
$74,496.16 |
$60,660.66 |
$54,567.53 |
$44,810.75 |
|
$35,452.13 |
4.500 |
$101,679.68 |
$75,811.50 |
$62,021.77 |
$55,959.26 |
$46,278.30 |
$40,659.15 |
$37,064.03 |
5.000 |
$103,389.54 |
$77,586.92 |
$63,864.32 |
$57,846.55 |
$48,275.76 |
$42,762.76 |
$39,268.50 |
5.500 |
$105,116.86 |
$79,386.97 |
$65,738.33 |
$59,769.65 |
$50,318.96 |
$44,920.50 |
$41,533.77 |
6.000 |
$106,861.58 |
$81,211.50 |
$67,643.52 |
$61,728.13 |
$52,406.93 |
$47,130.65 |
$43,857.12 |
|
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。 |
|