楼价: |
$11,750,000.00 |
|
|
首期: |
$3,525,000.00 |
| |
贷款金额: |
$8,225,000.00 |
全期供款共: |
$13,195,281.27 |
每月供款额: |
$43,984.27 (4.125厘息计供300期) |
全期利息共: |
$4,970,281.27 |
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*: |
$14,875.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$117,500.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$440,625.00 |
* 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 |
$101,424.51 |
$72,054.39 |
$56,247.61 |
$49,226.17 |
$37,826.31 |
$30,997.76 |
$26,454.85 |
1.500 |
$103,208.37 |
$73,853.51 |
$58,064.79 |
$51,056.11 |
$39,689.36 |
$32,894.76 |
$28,386.14 |
2.000 |
$105,012.15 |
$75,681.07 |
$59,918.88 |
$52,928.59 |
$41,608.90 |
$34,862.02 |
$30,401.20 |
2.500 |
$106,835.84 |
$77,536.99 |
$61,809.76 |
$54,843.41 |
$43,584.51 |
$36,898.73 |
$32,498.69 |
3.000 |
$108,679.39 |
$79,421.21 |
$63,737.25 |
$56,800.34 |
$45,615.65 |
$39,003.88 |
$34,676.93 |
3.500 |
$110,542.77 |
$81,333.63 |
$65,701.17 |
$58,799.09 |
$47,701.69 |
$41,176.29 |
$36,933.93 |
4.000 |
$112,425.93 |
$83,274.13 |
$67,701.30 |
$60,839.33 |
$49,841.88 |
$43,414.58 |
$39,267.41 |
4.125 |
$112,899.81 |
$83,763.63 |
$68,206.96 |
$61,355.83 |
$50,385.30 |
|
$39,862.44 |
4.500 |
$114,328.83 |
$85,242.59 |
$69,737.39 |
$62,920.70 |
$52,035.41 |
$45,717.22 |
$41,674.87 |
5.000 |
$116,251.40 |
$87,238.89 |
$71,809.16 |
$65,042.78 |
$54,281.36 |
$48,082.53 |
$44,153.58 |
5.500 |
$118,193.60 |
$89,262.86 |
$73,916.31 |
$67,205.11 |
$56,578.73 |
$50,508.70 |
$46,700.65 |
6.000 |
$120,155.36 |
$91,314.36 |
$76,058.50 |
$69,407.22 |
$58,926.45 |
$52,993.79 |
$49,313.03 |
|
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。 |
|