楼价: |
$7,580,000.00 |
|
|
首期: |
$2,274,000.00 |
| |
贷款金额: |
$5,306,000.00 |
全期供款共: |
$8,512,360.17 |
每月供款额: |
$28,374.53 (4.125厘息计供300期) |
全期利息共: |
$3,206,360.17 |
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*: |
$12,790.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$75,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$227,400.00 |
* 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 |
$65,429.60 |
$46,482.75 |
$36,285.69 |
$31,756.12 |
$24,401.99 |
$19,996.85 |
$17,066.19 |
1.500 |
$66,580.38 |
$47,643.37 |
$37,457.97 |
$32,936.62 |
$25,603.86 |
$21,220.62 |
$18,312.08 |
2.000 |
$67,744.01 |
$48,822.34 |
$38,654.05 |
$34,144.57 |
$26,842.17 |
$22,489.71 |
$19,612.01 |
2.500 |
$68,920.48 |
$50,019.61 |
$39,873.87 |
$35,379.84 |
$28,116.65 |
$23,803.60 |
$20,965.11 |
3.000 |
$70,109.77 |
$51,235.13 |
$41,117.31 |
$36,642.26 |
$29,426.95 |
$25,161.65 |
$22,370.31 |
3.500 |
$71,311.85 |
$52,468.84 |
$42,384.25 |
$37,931.67 |
$30,772.66 |
$26,563.09 |
$23,826.31 |
4.000 |
$72,526.69 |
$53,720.67 |
$43,674.54 |
$39,247.84 |
$32,153.32 |
$28,007.02 |
$25,331.66 |
4.125 |
$72,832.39 |
$54,036.45 |
$44,000.75 |
$39,581.04 |
$32,503.88 |
|
$25,715.51 |
4.500 |
$73,754.26 |
$54,990.54 |
$44,988.04 |
$40,590.54 |
$33,568.38 |
$29,492.47 |
$26,884.72 |
5.000 |
$74,994.52 |
$56,278.36 |
$46,324.55 |
$41,959.51 |
$35,017.25 |
$31,018.35 |
$28,483.76 |
5.500 |
$76,247.45 |
$57,584.04 |
$47,683.88 |
$43,354.45 |
$36,499.30 |
$32,583.48 |
$30,126.88 |
6.000 |
$77,512.99 |
$58,907.48 |
$49,065.83 |
$44,775.04 |
$38,013.83 |
$34,186.63 |
$31,812.15 |
|
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。 |
|