楼价: |
$10,380,000.00 |
|
|
首期: |
$3,114,000.00 |
| |
贷款金额: |
$7,266,000.00 |
全期供款共: |
$11,656,767.62 |
每月供款额: |
$38,855.89 (4.125厘息计供300期) |
全期利息共: |
$4,390,767.62 |
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*: |
$14,190.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$103,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$389,250.00 |
* 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 |
$89,598.84 |
$63,653.15 |
$49,689.38 |
$43,486.61 |
$33,415.92 |
$27,383.55 |
$23,370.33 |
1.500 |
$91,174.71 |
$65,242.50 |
$51,294.68 |
$45,103.19 |
$35,061.75 |
$29,059.37 |
$25,076.43 |
2.000 |
$92,768.18 |
$66,856.98 |
$52,932.60 |
$46,757.34 |
$36,757.48 |
$30,797.26 |
$26,856.55 |
2.500 |
$94,379.24 |
$68,496.51 |
$54,603.00 |
$48,448.90 |
$38,502.74 |
$32,596.49 |
$28,709.48 |
3.000 |
$96,007.84 |
$70,161.04 |
$56,305.76 |
$50,177.66 |
$40,297.06 |
$34,456.19 |
$30,633.75 |
3.500 |
$97,653.95 |
$71,850.47 |
$58,040.70 |
$51,943.37 |
$42,139.87 |
$36,375.31 |
$32,627.59 |
4.000 |
$99,317.55 |
$73,564.72 |
$59,807.62 |
$53,745.72 |
$44,030.53 |
$38,352.62 |
$34,689.00 |
4.125 |
$99,736.17 |
$73,997.14 |
$60,254.32 |
$54,202.00 |
$44,510.59 |
|
$35,214.65 |
4.500 |
$100,998.57 |
$75,303.67 |
$61,606.31 |
$55,584.41 |
$45,968.30 |
$40,386.79 |
$36,815.75 |
5.000 |
$102,696.98 |
$77,067.20 |
$63,436.52 |
$57,459.06 |
$47,952.38 |
$42,476.31 |
$39,005.46 |
5.500 |
$104,412.73 |
$78,855.19 |
$65,297.98 |
$59,369.28 |
$49,981.89 |
$44,619.60 |
$41,255.55 |
6.000 |
$106,145.76 |
$80,667.50 |
$67,190.41 |
$61,314.64 |
$52,055.88 |
$46,814.94 |
$43,563.34 |
|
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。 |
|