楼价: |
$5,760,000.00 |
|
|
首期: |
$1,728,000.00 |
| |
贷款金额: |
$4,032,000.00 |
全期供款共: |
$6,468,495.33 |
每月供款额: |
$21,561.65 (4.125厘息计供300期) |
全期利息共: |
$2,436,495.33 |
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*: |
$11,880.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$57,600.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$129,600.00 |
* 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 |
$49,719.59 |
$35,321.98 |
$27,573.30 |
$24,131.30 |
$18,542.94 |
$15,195.50 |
$12,968.51 |
1.500 |
$50,594.06 |
$36,203.93 |
$28,464.10 |
$25,028.36 |
$19,456.23 |
$16,125.43 |
$13,915.25 |
2.000 |
$51,478.30 |
$37,099.82 |
$29,373.00 |
$25,946.27 |
$20,397.22 |
$17,089.81 |
$14,903.06 |
2.500 |
$52,372.29 |
$38,009.62 |
$30,299.93 |
$26,884.94 |
$21,365.68 |
$18,088.23 |
$15,931.27 |
3.000 |
$53,276.03 |
$38,933.29 |
$31,244.81 |
$27,844.25 |
$22,361.38 |
$19,120.20 |
$16,999.07 |
3.500 |
$54,189.48 |
$39,870.78 |
$32,207.55 |
$28,824.06 |
$23,383.98 |
$20,185.14 |
$18,105.48 |
4.000 |
$55,112.63 |
$40,822.04 |
$33,188.04 |
$29,824.22 |
$24,433.13 |
$21,282.38 |
$19,249.38 |
4.125 |
$55,344.93 |
$41,062.00 |
$33,435.92 |
$30,077.41 |
$24,699.52 |
|
$19,541.08 |
4.500 |
$56,045.45 |
$41,787.01 |
$34,186.16 |
$30,844.53 |
$25,508.42 |
$22,411.17 |
$20,429.55 |
5.000 |
$56,987.92 |
$42,765.62 |
$35,201.77 |
$31,884.80 |
$26,609.42 |
$23,570.67 |
$21,644.65 |
5.500 |
$57,940.01 |
$43,757.80 |
$36,234.72 |
$32,944.80 |
$27,735.62 |
$24,760.01 |
$22,893.25 |
6.000 |
$58,901.69 |
$44,763.47 |
$37,284.85 |
$34,024.31 |
$28,886.50 |
$25,978.23 |
$24,173.88 |
|
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。 |
|