楼价: |
$9,480,000.00 |
|
|
首期: |
$2,844,000.00 |
| |
贷款金额: |
$6,636,000.00 |
全期供款共: |
$10,646,065.23 |
每月供款额: |
$35,486.88 (4.125厘息计供300期) |
全期利息共: |
$4,010,065.23 |
律 师 费 及 杂 费 |
田 土 厅 费 用 及 印 花 税 |
买卖合约: |
$2,500.00 |
转名契: |
$210.00 |
转名契*: |
$13,740.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$94,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$318,000.00 |
* 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 |
$81,830.15 |
$58,134.09 |
$45,381.05 |
$39,716.10 |
$30,518.59 |
$25,009.26 |
$21,344.00 |
1.500 |
$83,269.39 |
$59,585.64 |
$46,847.17 |
$41,192.51 |
$32,021.71 |
$26,539.77 |
$22,902.18 |
2.000 |
$84,724.70 |
$61,060.13 |
$48,343.07 |
$42,703.24 |
$33,570.42 |
$28,126.97 |
$24,527.95 |
2.500 |
$86,196.07 |
$62,557.51 |
$49,868.64 |
$44,248.13 |
$35,164.36 |
$29,770.21 |
$26,220.22 |
3.000 |
$87,683.46 |
$64,077.71 |
$51,423.76 |
$45,827.00 |
$36,803.10 |
$31,468.66 |
$27,977.64 |
3.500 |
$89,186.85 |
$65,620.66 |
$53,008.27 |
$47,439.61 |
$38,486.13 |
$33,221.38 |
$29,798.61 |
4.000 |
$90,706.20 |
$67,186.27 |
$54,621.99 |
$49,085.69 |
$40,212.85 |
$35,027.25 |
$31,681.28 |
4.125 |
$91,088.53 |
$67,581.21 |
$55,029.96 |
$49,502.41 |
$40,651.29 |
|
$32,161.36 |
4.500 |
$92,241.47 |
$68,774.45 |
$56,264.72 |
$50,764.95 |
$41,982.61 |
$36,885.04 |
$33,623.64 |
5.000 |
$93,792.62 |
$70,385.08 |
$57,936.24 |
$52,477.07 |
$43,794.66 |
$38,793.40 |
$35,623.48 |
5.500 |
$95,359.60 |
$72,018.04 |
$59,636.31 |
$54,221.66 |
$45,648.20 |
$40,750.85 |
$37,678.48 |
6.000 |
$96,942.37 |
$73,673.21 |
$61,364.65 |
$55,998.34 |
$47,542.37 |
$42,755.84 |
$39,786.17 |
|
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。 |
|