楼价: |
$5,400,000.00 |
|
|
首期: |
$1,620,000.00 |
| |
贷款金额: |
$3,780,000.00 |
全期供款共: |
$6,064,214.37 |
每月供款额: |
$20,214.05 (4.125厘息计供300期) |
全期利息共: |
$2,284,214.37 |
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*: |
$11,700.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$54,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$121,500.00 |
* 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 |
$46,612.11 |
$33,114.36 |
$25,849.97 |
$22,623.09 |
$17,384.00 |
$14,245.78 |
$12,157.97 |
1.500 |
$47,431.93 |
$33,941.19 |
$26,685.10 |
$23,464.09 |
$18,240.22 |
$15,117.59 |
$13,045.54 |
2.000 |
$48,260.90 |
$34,781.09 |
$27,537.19 |
$24,324.63 |
$19,122.39 |
$16,021.69 |
$13,971.62 |
2.500 |
$49,099.02 |
$35,634.02 |
$28,406.19 |
$25,204.63 |
$20,030.33 |
$16,957.71 |
$14,935.57 |
3.000 |
$49,946.27 |
$36,499.96 |
$29,292.01 |
$26,103.99 |
$20,963.79 |
$17,925.19 |
$15,936.63 |
3.500 |
$50,802.64 |
$37,378.86 |
$30,194.58 |
$27,022.56 |
$21,922.48 |
$18,923.57 |
$16,973.89 |
4.000 |
$51,668.09 |
$38,270.66 |
$31,113.79 |
$27,960.20 |
$22,906.06 |
$19,952.23 |
$18,046.30 |
4.125 |
$51,885.87 |
$38,495.62 |
$31,346.18 |
$28,197.57 |
$23,155.80 |
|
$18,319.76 |
4.500 |
$52,542.61 |
$39,175.32 |
$32,049.52 |
$28,916.75 |
$23,914.15 |
$21,010.47 |
$19,152.70 |
5.000 |
$53,426.18 |
$40,092.76 |
$33,001.66 |
$29,892.00 |
$24,946.33 |
$22,097.50 |
$20,291.86 |
5.500 |
$54,318.76 |
$41,022.93 |
$33,970.05 |
$30,885.75 |
$26,002.14 |
$23,212.51 |
$21,462.42 |
6.000 |
$55,220.34 |
$41,965.75 |
$34,954.55 |
$31,897.79 |
$27,081.09 |
$24,354.59 |
$22,663.01 |
|
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。 |
|