楼价: |
$13,980,000.00 |
|
|
首期: |
$4,194,000.00 |
| |
贷款金额: |
$9,786,000.00 |
全期供款共: |
$15,699,577.21 |
每月供款额: |
$52,331.92 (4.125厘息计供300期) |
全期利息共: |
$5,913,577.21 |
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*: |
$15,990.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$139,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$524,250.00 |
* 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 |
$120,673.58 |
$85,729.39 |
$66,922.69 |
$58,568.67 |
$45,005.26 |
$36,880.74 |
$31,475.64 |
1.500 |
$122,796.00 |
$87,869.96 |
$69,084.75 |
$60,745.91 |
$47,221.89 |
$39,137.77 |
$33,773.46 |
2.000 |
$124,942.12 |
$90,044.37 |
$71,290.72 |
$62,973.76 |
$49,505.74 |
$41,478.39 |
$36,170.96 |
2.500 |
$127,111.92 |
$92,252.53 |
$73,540.46 |
$65,251.99 |
$51,856.30 |
$43,901.63 |
$38,666.53 |
3.000 |
$129,305.35 |
$94,494.34 |
$75,833.77 |
$67,580.32 |
$54,272.92 |
$46,406.32 |
$41,258.17 |
3.500 |
$131,522.38 |
$96,769.71 |
$78,170.42 |
$69,958.41 |
$56,754.86 |
$48,991.02 |
$43,943.51 |
4.000 |
$133,762.94 |
$99,078.49 |
$80,550.15 |
$72,385.86 |
$59,301.24 |
$51,654.11 |
$46,719.86 |
4.125 |
$134,326.75 |
$99,660.89 |
$81,151.78 |
$73,000.39 |
$59,947.79 |
|
$47,427.82 |
4.500 |
$136,026.98 |
$101,420.55 |
$82,972.66 |
$74,862.24 |
$61,911.07 |
$54,393.77 |
$49,584.22 |
5.000 |
$138,314.43 |
$103,795.71 |
$85,437.62 |
$77,387.06 |
$64,583.27 |
$57,207.98 |
$52,533.36 |
5.500 |
$140,625.24 |
$106,203.82 |
$87,944.68 |
$79,959.79 |
$67,316.65 |
$60,094.60 |
$55,563.83 |
6.000 |
$142,959.31 |
$108,644.66 |
$90,493.44 |
$82,579.83 |
$70,109.94 |
$63,051.34 |
$58,672.01 |
|
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。 |
|