楼价: |
$10,646,000.00 |
|
|
首期: |
$3,193,800.00 |
| |
贷款金额: |
$7,452,200.00 |
全期供款共: |
$11,955,486.33 |
每月供款额: |
$39,851.62 (4.125厘息计供300期) |
全期利息共: |
$4,503,286.33 |
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*: |
$14,323.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$106,460.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$399,225.00 |
* 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 |
$91,894.92 |
$65,284.34 |
$50,962.73 |
$44,601.01 |
$34,272.24 |
$28,085.29 |
$23,969.22 |
1.500 |
$93,511.17 |
$66,914.42 |
$52,609.17 |
$46,259.01 |
$35,960.25 |
$29,804.05 |
$25,719.05 |
2.000 |
$95,145.48 |
$68,570.27 |
$54,289.06 |
$47,955.56 |
$37,699.44 |
$31,586.47 |
$27,544.78 |
2.500 |
$96,797.82 |
$70,251.82 |
$56,002.27 |
$49,690.47 |
$39,489.42 |
$33,431.82 |
$29,445.20 |
3.000 |
$98,468.15 |
$71,959.00 |
$57,748.66 |
$51,463.52 |
$41,329.72 |
$35,339.18 |
$31,418.78 |
3.500 |
$100,156.45 |
$73,691.73 |
$59,528.06 |
$53,274.48 |
$43,219.76 |
$37,307.47 |
$33,463.71 |
4.000 |
$101,862.68 |
$75,449.90 |
$61,340.26 |
$55,123.02 |
$45,158.87 |
$39,335.46 |
$35,577.94 |
4.125 |
$102,292.03 |
$75,893.41 |
$61,798.41 |
$55,591.00 |
$45,651.22 |
|
$36,117.07 |
4.500 |
$103,586.78 |
$77,233.41 |
$63,185.04 |
$57,008.83 |
$47,146.30 |
$41,421.75 |
$37,759.20 |
5.000 |
$105,328.72 |
$79,042.14 |
$65,062.16 |
$58,931.52 |
$49,181.22 |
$43,564.82 |
$40,005.02 |
5.500 |
$107,088.43 |
$80,875.95 |
$66,971.32 |
$60,890.69 |
$51,262.74 |
$45,763.03 |
$42,312.77 |
6.000 |
$108,865.87 |
$82,734.70 |
$68,912.24 |
$62,885.90 |
$53,389.88 |
$48,014.63 |
$44,679.70 |
|
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。 |
|