楼价: |
$6,818,000.00 |
|
|
首期: |
$2,045,400.00 |
| |
贷款金额: |
$4,772,600.00 |
全期供款共: |
$7,656,632.14 |
每月供款额: |
$25,522.11 (4.125厘息计供300期) |
全期利息共: |
$2,884,032.14 |
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*: |
$12,409.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$68,180.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$204,540.00 |
* 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 |
$58,852.11 |
$41,809.94 |
$32,637.97 |
$28,563.75 |
$21,948.92 |
$17,986.61 |
$15,350.57 |
1.500 |
$59,887.20 |
$42,853.89 |
$33,692.40 |
$29,625.58 |
$23,029.96 |
$19,087.36 |
$16,471.21 |
2.000 |
$60,933.86 |
$43,914.34 |
$34,768.25 |
$30,712.10 |
$24,143.79 |
$20,228.87 |
$17,640.46 |
2.500 |
$61,992.06 |
$44,991.25 |
$35,865.44 |
$31,823.18 |
$25,290.15 |
$21,410.68 |
$18,857.54 |
3.000 |
$63,061.80 |
$46,084.58 |
$36,983.88 |
$32,958.70 |
$26,468.72 |
$22,632.21 |
$20,121.47 |
3.500 |
$64,143.03 |
$47,194.27 |
$38,123.46 |
$34,118.48 |
$27,679.16 |
$23,892.76 |
$21,431.11 |
4.000 |
$65,235.75 |
$48,320.25 |
$39,284.04 |
$35,302.35 |
$28,921.02 |
$25,191.54 |
$22,785.12 |
4.125 |
$65,510.71 |
$48,604.29 |
$39,577.45 |
$35,602.05 |
$29,236.34 |
|
$23,130.39 |
4.500 |
$66,339.91 |
$49,462.47 |
$40,465.49 |
$36,510.07 |
$30,193.82 |
$26,527.66 |
$24,182.06 |
5.000 |
$67,455.49 |
$50,620.83 |
$41,667.65 |
$37,741.42 |
$31,497.05 |
$27,900.14 |
$25,620.35 |
5.500 |
$68,582.47 |
$51,795.25 |
$42,890.33 |
$38,996.12 |
$32,830.11 |
$29,307.94 |
$27,098.30 |
6.000 |
$69,720.79 |
$52,985.64 |
$44,133.35 |
$40,273.91 |
$34,192.39 |
$30,749.93 |
$28,614.15 |
|
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。 |
|