楼价: |
$11,558,000.00 |
|
|
首期: |
$3,467,400.00 |
| |
贷款金额: |
$8,090,600.00 |
全期供款共: |
$12,979,664.76 |
每月供款额: |
$43,265.55 (4.125厘息计供300期) |
全期利息共: |
$4,889,064.76 |
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*: |
$14,779.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$115,580.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$433,425.00 |
* 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 |
$99,767.19 |
$70,876.99 |
$55,328.50 |
$48,421.80 |
$37,208.21 |
$30,491.24 |
$26,022.57 |
1.500 |
$101,521.90 |
$72,646.71 |
$57,115.99 |
$50,221.83 |
$39,040.82 |
$32,357.25 |
$27,922.30 |
2.000 |
$103,296.21 |
$74,444.40 |
$58,939.78 |
$52,063.71 |
$40,929.00 |
$34,292.36 |
$29,904.43 |
2.500 |
$105,090.10 |
$76,270.01 |
$60,799.76 |
$53,947.25 |
$42,872.32 |
$36,295.79 |
$31,967.65 |
3.000 |
$106,903.53 |
$78,123.44 |
$62,695.76 |
$55,872.20 |
$44,870.27 |
$38,366.54 |
$34,110.30 |
3.500 |
$108,736.46 |
$80,004.60 |
$64,627.59 |
$57,838.29 |
$46,922.22 |
$40,503.45 |
$36,330.41 |
4.000 |
$110,588.84 |
$81,913.39 |
$66,595.04 |
$59,845.19 |
$49,027.44 |
$42,705.17 |
$38,625.76 |
4.125 |
$111,054.98 |
$82,394.89 |
$67,092.43 |
$60,353.25 |
$49,561.98 |
|
$39,211.07 |
4.500 |
$112,460.65 |
$83,849.69 |
$68,597.85 |
$61,892.55 |
$51,185.13 |
$44,970.18 |
$40,993.88 |
5.000 |
$114,351.80 |
$85,813.37 |
$70,635.77 |
$63,979.95 |
$53,394.38 |
$47,296.84 |
$43,432.09 |
5.500 |
$116,262.27 |
$87,804.27 |
$72,708.48 |
$66,106.95 |
$55,654.21 |
$49,683.36 |
$45,937.54 |
6.000 |
$118,191.97 |
$89,822.25 |
$74,815.67 |
$68,273.08 |
$57,963.57 |
$52,127.85 |
$48,507.23 |
|
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。 |
|