楼价: |
$10,100,000.00 |
|
|
首期: |
$3,030,000.00 |
| |
贷款金额: |
$7,070,000.00 |
全期供款共: |
$11,342,326.88 |
每月供款额: |
$37,807.76 (4.125厘息计供300期) |
全期利息共: |
$4,272,326.88 |
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*: |
$14,050.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$101,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$378,750.00 |
* 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 |
$87,181.92 |
$61,936.11 |
$48,349.01 |
$42,313.56 |
$32,514.53 |
$26,644.88 |
$22,739.91 |
1.500 |
$88,715.28 |
$63,482.59 |
$49,911.01 |
$43,886.53 |
$34,115.96 |
$28,275.50 |
$24,400.00 |
2.000 |
$90,265.77 |
$65,053.51 |
$51,504.74 |
$45,496.07 |
$35,765.95 |
$29,966.50 |
$26,132.10 |
2.500 |
$91,833.36 |
$66,648.82 |
$53,130.09 |
$47,142.00 |
$37,464.13 |
$31,717.20 |
$27,935.05 |
3.000 |
$93,418.03 |
$68,268.45 |
$54,786.92 |
$48,824.12 |
$39,210.05 |
$33,526.74 |
$29,807.41 |
3.500 |
$95,019.74 |
$69,912.31 |
$56,475.05 |
$50,542.20 |
$41,003.15 |
$35,394.09 |
$31,747.46 |
4.000 |
$96,638.46 |
$71,580.31 |
$58,194.31 |
$52,295.94 |
$42,842.81 |
$37,318.06 |
$33,753.26 |
4.125 |
$97,045.79 |
$72,001.07 |
$58,628.97 |
$52,739.91 |
$43,309.92 |
|
$34,264.74 |
4.500 |
$98,274.14 |
$73,272.35 |
$59,944.48 |
$54,085.03 |
$44,728.31 |
$39,297.36 |
$35,822.65 |
5.000 |
$99,926.74 |
$74,988.32 |
$61,725.32 |
$55,909.11 |
$46,658.87 |
$41,330.52 |
$37,953.29 |
5.500 |
$101,596.20 |
$76,728.08 |
$63,536.57 |
$57,767.80 |
$48,633.63 |
$43,415.99 |
$40,142.68 |
6.000 |
$103,282.48 |
$78,491.49 |
$65,377.95 |
$59,660.68 |
$50,651.68 |
$45,552.11 |
$42,388.22 |
|
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。 |
|