楼价: |
$12,188,000.00 |
|
|
首期: |
$3,656,400.00 |
| |
贷款金额: |
$8,531,600.00 |
全期供款共: |
$13,687,156.44 |
每月供款额: |
$45,623.85 (4.125厘息计供300期) |
全期利息共: |
$5,155,556.44 |
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*: |
$15,094.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$121,880.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$457,050.00 |
* 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 |
$105,205.27 |
$74,740.33 |
$58,344.33 |
$51,061.16 |
$39,236.34 |
$32,153.25 |
$27,441.00 |
1.500 |
$107,055.62 |
$76,606.52 |
$60,229.25 |
$52,959.31 |
$41,168.84 |
$34,120.97 |
$29,444.28 |
2.000 |
$108,926.65 |
$78,502.20 |
$62,152.46 |
$54,901.59 |
$43,159.94 |
$36,161.56 |
$31,534.45 |
2.500 |
$110,818.32 |
$80,427.31 |
$64,113.82 |
$56,887.79 |
$45,209.20 |
$38,274.19 |
$33,710.13 |
3.000 |
$112,730.59 |
$82,381.76 |
$66,113.16 |
$58,917.66 |
$47,316.05 |
$40,457.81 |
$35,969.57 |
3.500 |
$114,663.43 |
$84,365.47 |
$68,150.29 |
$60,990.92 |
$49,479.84 |
$42,711.20 |
$38,310.70 |
4.000 |
$116,616.79 |
$86,378.30 |
$70,224.98 |
$63,107.22 |
$51,699.82 |
$45,032.93 |
$40,731.16 |
4.125 |
$117,108.33 |
$86,886.05 |
$70,749.49 |
$63,642.97 |
$52,263.49 |
|
$41,348.38 |
4.500 |
$118,590.62 |
$88,420.14 |
$72,336.96 |
$65,266.17 |
$53,975.11 |
$47,421.40 |
$43,228.36 |
5.000 |
$120,584.86 |
$90,490.85 |
$74,485.96 |
$67,467.35 |
$56,304.78 |
$49,874.88 |
$45,799.47 |
5.500 |
$122,599.46 |
$92,590.28 |
$76,671.66 |
$69,710.29 |
$58,687.79 |
$52,391.49 |
$48,441.49 |
6.000 |
$124,634.34 |
$94,718.25 |
$78,893.71 |
$71,994.49 |
$61,123.03 |
$54,969.22 |
$51,151.25 |
|
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。 |
|