楼价: |
$8,100,000.00 |
|
|
首期: |
$2,430,000.00 |
| |
贷款金额: |
$5,670,000.00 |
全期供款共: |
$9,096,321.56 |
每月供款额: |
$30,321.07 (4.125厘息计供300期) |
全期利息共: |
$3,426,321.56 |
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*: |
$13,050.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$81,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$243,000.00 |
* 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 |
$69,918.17 |
$49,671.54 |
$38,774.95 |
$33,934.64 |
$26,076.01 |
$21,368.67 |
$18,236.96 |
1.500 |
$71,147.89 |
$50,911.78 |
$40,027.64 |
$35,196.13 |
$27,360.32 |
$22,676.39 |
$19,568.32 |
2.000 |
$72,391.36 |
$52,171.63 |
$41,305.78 |
$36,486.94 |
$28,683.59 |
$24,032.54 |
$20,957.42 |
2.500 |
$73,648.54 |
$53,451.03 |
$42,609.28 |
$37,806.95 |
$30,045.49 |
$25,436.57 |
$22,403.35 |
3.000 |
$74,919.41 |
$54,749.94 |
$43,938.02 |
$39,155.98 |
$31,445.68 |
$26,887.78 |
$23,904.95 |
3.500 |
$76,203.95 |
$56,068.29 |
$45,291.87 |
$40,533.84 |
$32,883.72 |
$28,385.36 |
$25,460.83 |
4.000 |
$77,502.13 |
$57,405.99 |
$46,670.69 |
$41,940.31 |
$34,359.08 |
$29,928.35 |
$27,069.45 |
4.125 |
$77,828.80 |
$57,743.44 |
$47,019.27 |
$42,296.36 |
$34,733.70 |
|
$27,479.64 |
4.500 |
$78,813.91 |
$58,762.98 |
$48,074.29 |
$43,375.12 |
$35,871.22 |
$31,515.70 |
$28,729.06 |
5.000 |
$80,139.26 |
$60,139.15 |
$49,502.49 |
$44,838.00 |
$37,419.49 |
$33,146.26 |
$30,437.79 |
5.500 |
$81,478.14 |
$61,534.40 |
$50,955.07 |
$46,328.63 |
$39,003.21 |
$34,818.76 |
$32,193.64 |
6.000 |
$82,830.50 |
$62,948.62 |
$52,431.82 |
$47,846.68 |
$40,621.64 |
$36,531.89 |
$33,994.51 |
|
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。 |
|