楼价: |
$7,120,000.00 |
|
|
首期: |
$2,136,000.00 |
| |
贷款金额: |
$4,984,000.00 |
全期供款共: |
$7,995,778.95 |
每月供款额: |
$26,652.60 (4.125厘息计供300期) |
全期利息共: |
$3,011,778.95 |
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*: |
$12,560.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$71,200.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$213,600.00 |
* 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 |
$61,458.93 |
$43,661.89 |
$34,083.66 |
$29,828.97 |
$22,921.13 |
$18,783.32 |
$16,030.51 |
1.500 |
$62,539.88 |
$44,752.08 |
$35,184.79 |
$30,937.83 |
$24,050.06 |
$19,932.83 |
$17,200.79 |
2.000 |
$63,632.90 |
$45,859.51 |
$36,308.29 |
$32,072.47 |
$25,213.23 |
$21,124.90 |
$18,421.83 |
2.500 |
$64,737.97 |
$46,984.12 |
$37,454.08 |
$33,232.77 |
$26,410.36 |
$22,359.06 |
$19,692.83 |
3.000 |
$65,855.09 |
$48,125.88 |
$38,622.06 |
$34,418.59 |
$27,641.14 |
$23,634.69 |
$21,012.75 |
3.500 |
$66,984.22 |
$49,284.72 |
$39,812.12 |
$35,629.75 |
$28,905.19 |
$24,951.08 |
$22,380.39 |
4.000 |
$68,125.33 |
$50,460.58 |
$41,024.11 |
$36,866.05 |
$30,202.06 |
$26,307.39 |
$23,794.38 |
4.125 |
$68,412.48 |
$50,757.19 |
$41,330.52 |
$37,179.02 |
$30,531.35 |
|
$24,154.94 |
4.500 |
$69,278.40 |
$51,653.38 |
$42,257.89 |
$38,127.27 |
$31,531.24 |
$27,702.69 |
$25,253.20 |
5.000 |
$70,443.40 |
$52,863.05 |
$43,513.30 |
$39,413.15 |
$32,892.19 |
$29,135.97 |
$26,755.19 |
5.500 |
$71,620.29 |
$54,089.50 |
$44,790.14 |
$40,723.44 |
$34,284.30 |
$30,606.12 |
$28,298.60 |
6.000 |
$72,809.04 |
$55,332.62 |
$46,088.22 |
$42,057.82 |
$35,706.92 |
$32,111.98 |
$29,881.60 |
|
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。 |
|