楼价: |
$7,912,000.00 |
|
|
首期: |
$2,373,600.00 |
| |
贷款金额: |
$5,538,400.00 |
全期供款共: |
$8,885,197.06 |
每月供款额: |
$29,617.32 (4.125厘息计供300期) |
全期利息共: |
$3,346,797.06 |
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*: |
$12,956.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$79,120.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$237,360.00 |
* 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 |
$68,295.38 |
$48,518.67 |
$37,874.99 |
$33,147.02 |
$25,470.79 |
$20,872.70 |
$17,813.68 |
1.500 |
$69,496.56 |
$49,730.12 |
$39,098.61 |
$34,379.23 |
$26,725.29 |
$22,150.07 |
$19,114.14 |
2.000 |
$70,711.16 |
$50,960.73 |
$40,347.08 |
$35,640.09 |
$28,017.84 |
$23,474.75 |
$20,471.00 |
2.500 |
$71,939.16 |
$52,210.44 |
$41,620.32 |
$36,929.45 |
$29,348.14 |
$24,846.19 |
$21,883.38 |
3.000 |
$73,180.54 |
$53,479.20 |
$42,918.22 |
$38,247.17 |
$30,715.83 |
$26,263.72 |
$23,350.12 |
3.500 |
$74,435.27 |
$54,766.95 |
$44,240.65 |
$39,593.05 |
$32,120.49 |
$27,726.54 |
$24,869.89 |
4.000 |
$75,703.32 |
$56,073.61 |
$45,587.47 |
$40,966.88 |
$33,561.61 |
$29,233.72 |
$26,441.17 |
4.125 |
$76,022.41 |
$56,403.22 |
$45,927.96 |
$41,314.67 |
$33,927.53 |
|
$26,841.84 |
4.500 |
$76,984.65 |
$57,399.10 |
$46,958.49 |
$42,368.39 |
$35,038.65 |
$30,784.23 |
$28,062.26 |
5.000 |
$78,279.24 |
$58,743.32 |
$48,353.54 |
$43,797.31 |
$36,550.99 |
$32,376.93 |
$29,731.33 |
5.500 |
$79,587.04 |
$60,106.19 |
$49,772.41 |
$45,253.35 |
$38,097.95 |
$34,010.62 |
$31,446.43 |
6.000 |
$80,908.02 |
$61,487.59 |
$51,214.88 |
$46,736.17 |
$39,678.82 |
$35,683.99 |
$33,205.51 |
|
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。 |
|