楼价: |
$8,310,000.00 |
|
|
首期: |
$2,493,000.00 |
| |
贷款金额: |
$5,817,000.00 |
全期供款共: |
$9,332,152.12 |
每月供款额: |
$31,107.17 (4.125厘息计供300期) |
全期利息共: |
$3,515,152.12 |
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*: |
$13,155.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$83,100.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$249,300.00 |
* 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 |
$71,730.86 |
$50,959.32 |
$39,780.22 |
$34,814.43 |
$26,752.05 |
$21,922.67 |
$18,709.77 |
1.500 |
$72,992.47 |
$52,231.72 |
$41,065.40 |
$36,108.62 |
$28,069.67 |
$23,264.30 |
$20,075.64 |
2.000 |
$74,268.17 |
$53,524.23 |
$42,376.67 |
$37,432.90 |
$29,427.23 |
$24,655.61 |
$21,500.76 |
2.500 |
$75,557.94 |
$54,836.80 |
$43,713.97 |
$38,787.13 |
$30,824.45 |
$26,096.04 |
$22,984.18 |
3.000 |
$76,861.77 |
$56,169.39 |
$45,077.15 |
$40,171.13 |
$32,260.94 |
$27,584.87 |
$24,524.71 |
3.500 |
$78,179.61 |
$57,521.91 |
$46,466.11 |
$41,584.72 |
$33,736.26 |
$29,121.27 |
$26,120.93 |
4.000 |
$79,511.45 |
$58,894.30 |
$47,880.67 |
$43,027.65 |
$35,249.88 |
$30,704.27 |
$27,771.25 |
4.125 |
$79,846.59 |
$59,240.49 |
$48,238.29 |
$43,392.93 |
$35,634.20 |
|
$28,192.07 |
4.500 |
$80,857.24 |
$60,286.46 |
$49,320.66 |
$44,499.66 |
$36,801.21 |
$32,332.78 |
$29,473.88 |
5.000 |
$82,216.95 |
$61,698.31 |
$50,785.88 |
$46,000.47 |
$38,389.63 |
$34,005.60 |
$31,226.91 |
5.500 |
$83,590.54 |
$63,129.74 |
$52,276.13 |
$47,529.74 |
$40,014.40 |
$35,721.47 |
$33,028.29 |
6.000 |
$84,977.96 |
$64,580.63 |
$53,791.16 |
$49,087.15 |
$41,674.79 |
$37,479.01 |
$34,875.85 |
|
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。 |
|