楼价: |
$5,880,000.00 |
|
|
首期: |
$1,764,000.00 |
| |
贷款金额: |
$4,116,000.00 |
全期供款共: |
$6,603,255.65 |
每月供款额: |
$22,010.85 (4.125厘息计供300期) |
全期利息共: |
$2,487,255.65 |
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*: |
$11,940.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$58,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$132,300.00 |
* 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 |
$50,755.41 |
$36,057.86 |
$28,147.74 |
$24,634.03 |
$18,929.25 |
$15,512.07 |
$13,238.68 |
1.500 |
$51,648.10 |
$36,958.18 |
$29,057.10 |
$25,549.78 |
$19,861.57 |
$16,461.38 |
$14,205.15 |
2.000 |
$52,550.76 |
$37,872.74 |
$29,984.94 |
$26,486.82 |
$20,822.16 |
$17,445.84 |
$15,213.54 |
2.500 |
$53,463.38 |
$38,801.49 |
$30,931.18 |
$27,445.04 |
$21,810.80 |
$18,465.06 |
$16,263.18 |
3.000 |
$54,385.94 |
$39,744.40 |
$31,895.75 |
$28,424.34 |
$22,827.24 |
$19,518.54 |
$17,353.22 |
3.500 |
$55,318.43 |
$40,701.42 |
$32,878.55 |
$29,424.57 |
$23,871.14 |
$20,605.67 |
$18,482.68 |
4.000 |
$56,260.81 |
$41,672.50 |
$33,879.46 |
$30,445.56 |
$24,942.15 |
$21,725.76 |
$19,650.41 |
4.125 |
$56,497.95 |
$41,917.46 |
$34,132.51 |
$30,704.03 |
$25,214.09 |
|
$19,948.18 |
4.500 |
$57,213.06 |
$42,657.57 |
$34,898.37 |
$31,487.12 |
$26,039.85 |
$22,878.06 |
$20,855.17 |
5.000 |
$58,175.17 |
$43,656.57 |
$35,935.14 |
$32,549.07 |
$27,163.78 |
$24,061.73 |
$22,095.58 |
5.500 |
$59,147.10 |
$44,669.42 |
$36,989.61 |
$33,631.15 |
$28,313.44 |
$25,275.84 |
$23,370.20 |
6.000 |
$60,128.81 |
$45,696.04 |
$38,061.62 |
$34,733.15 |
$29,488.30 |
$26,519.45 |
$24,677.50 |
|
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。 |
|