楼价: |
$5,340,000.00 |
|
|
首期: |
$1,602,000.00 |
| |
贷款金额: |
$3,738,000.00 |
全期供款共: |
$5,996,834.21 |
每月供款额: |
$19,989.45 (4.125厘息计供300期) |
全期利息共: |
$2,258,834.21 |
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*: |
$11,670.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$53,400.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$120,150.00 |
* 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 |
$46,094.20 |
$32,746.42 |
$25,562.74 |
$22,371.72 |
$17,190.85 |
$14,087.49 |
$12,022.89 |
1.500 |
$46,904.91 |
$33,564.06 |
$26,388.59 |
$23,203.37 |
$18,037.55 |
$14,949.62 |
$12,900.59 |
2.000 |
$47,724.67 |
$34,394.63 |
$27,231.22 |
$24,054.36 |
$18,909.92 |
$15,843.68 |
$13,816.38 |
2.500 |
$48,553.48 |
$35,238.09 |
$28,090.56 |
$24,924.58 |
$19,807.77 |
$16,769.29 |
$14,769.62 |
3.000 |
$49,391.32 |
$36,094.41 |
$28,966.55 |
$25,813.94 |
$20,730.86 |
$17,726.02 |
$15,759.56 |
3.500 |
$50,238.16 |
$36,963.54 |
$29,859.09 |
$26,722.31 |
$21,678.89 |
$18,713.31 |
$16,785.29 |
4.000 |
$51,094.00 |
$37,845.43 |
$30,768.08 |
$27,649.53 |
$22,651.54 |
$19,730.54 |
$17,845.78 |
4.125 |
$51,309.36 |
$38,067.89 |
$30,997.89 |
$27,884.27 |
$22,898.51 |
|
$18,116.21 |
4.500 |
$51,958.80 |
$38,740.04 |
$31,693.42 |
$28,595.45 |
$23,648.43 |
$20,777.02 |
$18,939.90 |
5.000 |
$52,832.55 |
$39,647.29 |
$32,634.97 |
$29,559.87 |
$24,669.15 |
$21,851.98 |
$20,066.39 |
5.500 |
$53,715.22 |
$40,567.12 |
$33,592.60 |
$30,542.58 |
$25,713.23 |
$22,954.59 |
$21,223.95 |
6.000 |
$54,606.78 |
$41,499.46 |
$34,566.16 |
$31,543.37 |
$26,780.19 |
$24,083.99 |
$22,411.20 |
|
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。 |
|