楼价: |
$9,504,000.00 |
|
|
首期: |
$2,851,200.00 |
| |
贷款金额: |
$6,652,800.00 |
全期供款共: |
$10,673,017.29 |
每月供款额: |
$35,576.72 (4.125厘息计供300期) |
全期利息共: |
$4,020,217.29 |
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*: |
$13,752.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$95,040.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$320,400.00 |
* 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 |
$82,037.32 |
$58,281.27 |
$45,495.94 |
$39,816.64 |
$30,595.85 |
$25,072.57 |
$21,398.03 |
1.500 |
$83,480.20 |
$59,736.49 |
$46,965.77 |
$41,296.79 |
$32,102.78 |
$26,606.96 |
$22,960.16 |
2.000 |
$84,939.19 |
$61,214.71 |
$48,465.45 |
$42,811.35 |
$33,655.41 |
$28,198.18 |
$24,590.04 |
2.500 |
$86,414.28 |
$62,715.88 |
$49,994.89 |
$44,360.15 |
$35,253.38 |
$29,845.57 |
$26,286.60 |
3.000 |
$87,905.44 |
$64,239.93 |
$51,553.94 |
$45,943.02 |
$36,896.27 |
$31,548.33 |
$28,048.47 |
3.500 |
$89,412.64 |
$65,786.79 |
$53,142.46 |
$47,559.71 |
$38,583.56 |
$33,305.48 |
$29,874.04 |
4.000 |
$90,935.83 |
$67,356.37 |
$54,760.27 |
$49,209.96 |
$40,314.66 |
$35,115.93 |
$31,761.48 |
4.125 |
$91,319.13 |
$67,752.30 |
$55,169.28 |
$49,627.73 |
$40,754.20 |
|
$32,242.78 |
4.500 |
$92,474.99 |
$68,948.56 |
$56,407.16 |
$50,893.47 |
$42,088.90 |
$36,978.42 |
$33,708.76 |
5.000 |
$94,030.07 |
$70,563.27 |
$58,082.92 |
$52,609.92 |
$43,905.54 |
$38,891.61 |
$35,713.67 |
5.500 |
$95,601.02 |
$72,200.36 |
$59,787.28 |
$54,358.93 |
$45,763.77 |
$40,854.01 |
$37,773.87 |
6.000 |
$97,187.79 |
$73,859.72 |
$61,520.00 |
$56,140.11 |
$47,662.73 |
$42,864.08 |
$39,886.90 |
|
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。 |
|