楼价: |
$13,620,000.00 |
|
|
首期: |
$4,086,000.00 |
| |
贷款金额: |
$9,534,000.00 |
全期供款共: |
$15,295,296.25 |
每月供款额: |
$50,984.32 (4.125厘息计供300期) |
全期利息共: |
$5,761,296.25 |
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*: |
$15,810.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$136,200.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$510,750.00 |
* 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 |
$117,566.11 |
$83,521.77 |
$65,199.36 |
$57,060.47 |
$43,846.32 |
$35,931.02 |
$30,665.11 |
1.500 |
$119,633.87 |
$85,607.22 |
$67,305.74 |
$59,181.64 |
$46,005.88 |
$38,129.93 |
$32,903.76 |
2.000 |
$121,724.73 |
$87,725.63 |
$69,454.91 |
$61,352.12 |
$48,230.92 |
$40,410.27 |
$35,239.52 |
2.500 |
$123,838.65 |
$89,876.92 |
$71,646.72 |
$63,571.68 |
$50,520.94 |
$42,771.12 |
$37,670.83 |
3.000 |
$125,975.60 |
$92,061.01 |
$73,880.97 |
$65,840.05 |
$52,875.33 |
$45,211.31 |
$40,195.73 |
3.500 |
$128,135.54 |
$94,277.79 |
$76,157.45 |
$68,156.90 |
$55,293.36 |
$47,729.45 |
$42,811.92 |
4.000 |
$130,318.40 |
$96,527.11 |
$78,475.89 |
$70,521.85 |
$57,774.16 |
$50,323.96 |
$45,516.77 |
4.125 |
$130,867.69 |
$97,094.52 |
$79,062.03 |
$71,120.55 |
$58,404.07 |
|
$46,206.51 |
4.500 |
$132,524.14 |
$98,808.86 |
$80,836.02 |
$72,934.46 |
$60,316.79 |
$52,993.07 |
$48,307.38 |
5.000 |
$134,752.69 |
$101,122.86 |
$83,237.51 |
$75,394.26 |
$62,920.18 |
$55,734.81 |
$51,180.57 |
5.500 |
$137,003.99 |
$103,468.95 |
$85,680.01 |
$77,900.74 |
$65,583.18 |
$58,547.10 |
$54,133.00 |
6.000 |
$139,277.96 |
$105,846.95 |
$88,163.13 |
$80,453.31 |
$68,304.54 |
$61,427.70 |
$57,161.15 |
|
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。 |
|