楼价: |
$10,018,000.00 |
|
|
首期: |
$3,005,400.00 |
| |
贷款金额: |
$7,012,600.00 |
全期供款共: |
$11,250,240.66 |
每月供款额: |
$37,500.80 (4.125厘息计供300期) |
全期利息共: |
$4,237,640.66 |
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*: |
$14,009.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$100,180.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$371,800.00 |
* 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 |
$86,474.10 |
$61,433.27 |
$47,956.47 |
$41,970.03 |
$32,250.55 |
$26,428.56 |
$22,555.29 |
1.500 |
$87,995.01 |
$62,967.19 |
$49,505.79 |
$43,530.23 |
$33,838.98 |
$28,045.93 |
$24,201.90 |
2.000 |
$89,532.91 |
$64,525.35 |
$51,086.59 |
$45,126.69 |
$35,475.57 |
$29,723.21 |
$25,919.94 |
2.500 |
$91,087.78 |
$66,107.71 |
$52,698.74 |
$46,759.26 |
$37,159.97 |
$31,459.70 |
$27,708.25 |
3.000 |
$92,659.59 |
$67,714.19 |
$54,342.11 |
$48,427.73 |
$38,891.71 |
$33,254.54 |
$29,565.40 |
3.500 |
$94,248.30 |
$69,344.70 |
$56,016.54 |
$50,131.85 |
$40,670.26 |
$35,106.73 |
$31,489.71 |
4.000 |
$95,853.87 |
$70,999.17 |
$57,721.84 |
$51,871.36 |
$42,494.98 |
$37,015.09 |
$33,479.23 |
4.125 |
$96,257.90 |
$71,416.51 |
$58,152.97 |
$52,311.72 |
$42,958.29 |
|
$33,986.55 |
4.500 |
$97,476.27 |
$72,677.47 |
$59,457.80 |
$53,645.92 |
$44,365.17 |
$38,978.31 |
$35,531.81 |
5.000 |
$99,115.45 |
$74,379.50 |
$61,224.18 |
$55,455.19 |
$46,280.06 |
$40,994.96 |
$37,645.15 |
5.500 |
$100,771.36 |
$76,105.14 |
$63,020.73 |
$57,298.79 |
$48,238.79 |
$43,063.50 |
$39,816.77 |
6.000 |
$102,443.95 |
$77,854.24 |
$64,847.16 |
$59,176.30 |
$50,240.44 |
$45,182.28 |
$42,044.08 |
|
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。 |
|