楼价: |
$13,130,000.00 |
|
|
首期: |
$3,939,000.00 |
| |
贷款金额: |
$9,191,000.00 |
全期供款共: |
$14,745,024.94 |
每月供款额: |
$49,150.08 (4.125厘息计供300期) |
全期利息共: |
$5,554,024.94 |
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*: |
$15,565.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$131,300.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$492,375.00 |
* 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 |
$113,336.49 |
$80,516.95 |
$62,853.71 |
$55,007.63 |
$42,268.89 |
$34,638.35 |
$29,561.89 |
1.500 |
$115,329.86 |
$82,527.37 |
$64,884.31 |
$57,052.49 |
$44,350.75 |
$36,758.15 |
$31,720.00 |
2.000 |
$117,345.50 |
$84,569.57 |
$66,956.17 |
$59,144.88 |
$46,495.74 |
$38,956.45 |
$33,971.73 |
2.500 |
$119,383.37 |
$86,643.47 |
$69,069.12 |
$61,284.60 |
$48,703.37 |
$41,232.36 |
$36,315.56 |
3.000 |
$121,443.44 |
$88,748.98 |
$71,222.99 |
$63,471.36 |
$50,973.07 |
$43,584.76 |
$38,749.63 |
3.500 |
$123,525.67 |
$90,886.00 |
$73,417.57 |
$65,704.85 |
$53,304.10 |
$46,012.31 |
$41,271.70 |
4.000 |
$125,630.00 |
$93,054.41 |
$75,652.61 |
$67,984.72 |
$55,695.65 |
$48,513.48 |
$43,879.24 |
4.125 |
$126,159.53 |
$93,601.40 |
$76,217.66 |
$68,561.88 |
$56,302.89 |
|
$44,544.16 |
4.500 |
$127,756.38 |
$95,254.06 |
$77,927.83 |
$70,310.53 |
$58,146.80 |
$51,086.56 |
$46,569.45 |
5.000 |
$129,904.76 |
$97,484.82 |
$80,242.92 |
$72,681.84 |
$60,656.53 |
$53,729.67 |
$49,339.28 |
5.500 |
$132,075.06 |
$99,746.50 |
$82,597.54 |
$75,098.14 |
$63,223.72 |
$56,440.78 |
$52,185.49 |
6.000 |
$134,267.22 |
$102,038.94 |
$84,991.33 |
$77,558.88 |
$65,847.18 |
$59,217.74 |
$55,104.69 |
|
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。 |
|