楼价: |
$9,230,000.00 |
|
|
首期: |
$2,769,000.00 |
| |
贷款金额: |
$6,461,000.00 |
全期供款共: |
$10,365,314.56 |
每月供款额: |
$34,551.05 (4.125厘息计供300期) |
全期利息共: |
$3,904,314.56 |
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*: |
$13,615.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$92,300.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$293,000.00 |
* 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 |
$79,672.19 |
$56,601.02 |
$44,184.29 |
$38,668.73 |
$29,713.77 |
$24,349.73 |
$20,781.13 |
1.500 |
$81,073.46 |
$58,014.29 |
$45,611.75 |
$40,106.21 |
$31,177.26 |
$25,839.89 |
$22,298.22 |
2.000 |
$82,490.40 |
$59,449.89 |
$47,068.20 |
$41,577.10 |
$32,685.12 |
$27,385.23 |
$23,881.11 |
2.500 |
$83,922.96 |
$60,907.78 |
$48,553.54 |
$43,081.25 |
$34,237.03 |
$28,985.13 |
$25,528.76 |
3.000 |
$85,371.13 |
$62,387.90 |
$50,067.65 |
$44,618.48 |
$35,832.55 |
$30,638.79 |
$27,239.84 |
3.500 |
$86,834.87 |
$63,890.16 |
$51,610.37 |
$46,188.56 |
$37,471.20 |
$32,345.29 |
$29,012.78 |
4.000 |
$88,314.16 |
$65,414.48 |
$53,181.53 |
$47,791.24 |
$39,152.39 |
$34,103.54 |
$30,845.80 |
4.125 |
$88,686.40 |
$65,799.00 |
$53,578.75 |
$48,196.97 |
$39,579.26 |
|
$31,313.22 |
4.500 |
$89,808.94 |
$66,960.78 |
$54,780.95 |
$49,426.22 |
$40,875.48 |
$35,912.34 |
$32,736.94 |
5.000 |
$91,319.19 |
$68,528.93 |
$56,408.39 |
$51,093.18 |
$42,639.74 |
$37,770.36 |
$34,684.05 |
5.500 |
$92,844.85 |
$70,118.83 |
$58,063.62 |
$52,791.76 |
$44,444.40 |
$39,676.19 |
$36,684.85 |
6.000 |
$94,385.87 |
$71,730.35 |
$59,746.38 |
$54,521.59 |
$46,288.61 |
$41,628.31 |
$38,736.96 |
|
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。 |
|