楼价: |
$5,680,000.00 |
|
|
首期: |
$1,704,000.00 |
| |
贷款金额: |
$3,976,000.00 |
全期供款共: |
$6,378,655.12 |
每月供款额: |
$21,262.18 (4.125厘息计供300期) |
全期利息共: |
$2,402,655.12 |
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*: |
$11,840.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$56,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$127,800.00 |
* 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 |
$49,029.04 |
$34,831.40 |
$27,190.33 |
$23,796.14 |
$18,285.40 |
$14,984.45 |
$12,788.39 |
1.500 |
$49,891.36 |
$35,701.10 |
$28,068.77 |
$24,680.74 |
$19,186.01 |
$15,901.47 |
$13,721.98 |
2.000 |
$50,763.32 |
$36,584.55 |
$28,965.04 |
$25,585.91 |
$20,113.92 |
$16,852.45 |
$14,696.07 |
2.500 |
$51,644.90 |
$37,481.71 |
$29,879.10 |
$26,511.54 |
$21,068.94 |
$17,837.00 |
$15,710.01 |
3.000 |
$52,536.08 |
$38,392.55 |
$30,810.86 |
$27,457.53 |
$22,050.80 |
$18,854.64 |
$16,762.98 |
3.500 |
$53,436.85 |
$39,317.02 |
$31,760.23 |
$28,423.73 |
$23,059.20 |
$19,904.79 |
$17,854.02 |
4.000 |
$54,347.17 |
$40,255.07 |
$32,727.10 |
$29,409.99 |
$24,093.78 |
$20,986.79 |
$18,982.03 |
4.125 |
$54,576.25 |
$40,491.69 |
$32,971.54 |
$29,659.67 |
$24,356.47 |
|
$19,269.67 |
4.500 |
$55,267.04 |
$41,206.63 |
$33,711.35 |
$30,416.13 |
$25,154.14 |
$22,099.90 |
$20,145.81 |
5.000 |
$56,196.42 |
$42,171.65 |
$34,712.85 |
$31,441.95 |
$26,239.84 |
$23,243.30 |
$21,344.03 |
5.500 |
$57,135.29 |
$43,150.05 |
$35,731.46 |
$32,487.24 |
$27,350.40 |
$24,416.12 |
$22,575.29 |
6.000 |
$58,083.61 |
$44,141.75 |
$36,767.00 |
$33,551.75 |
$28,485.30 |
$25,617.42 |
$23,838.13 |
|
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。 |
|