楼价: |
$8,120,000.00 |
|
|
首期: |
$2,436,000.00 |
| |
贷款金额: |
$5,684,000.00 |
全期供款共: |
$9,118,781.61 |
每月供款额: |
$30,395.94 (4.125厘息计供300期) |
全期利息共: |
$3,434,781.61 |
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*: |
$13,060.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$81,200.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$243,600.00 |
* 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 |
$70,090.81 |
$49,794.18 |
$38,870.69 |
$34,018.43 |
$26,140.39 |
$21,421.43 |
$18,281.99 |
1.500 |
$71,323.57 |
$51,037.49 |
$40,126.48 |
$35,283.03 |
$27,427.88 |
$22,732.38 |
$19,616.63 |
2.000 |
$72,570.10 |
$52,300.45 |
$41,407.77 |
$36,577.03 |
$28,754.41 |
$24,091.88 |
$21,009.17 |
2.500 |
$73,830.39 |
$53,583.01 |
$42,714.49 |
$37,900.30 |
$30,119.68 |
$25,499.38 |
$22,458.67 |
3.000 |
$75,104.40 |
$54,885.13 |
$44,046.51 |
$39,252.66 |
$31,523.33 |
$26,954.17 |
$23,963.97 |
3.500 |
$76,392.11 |
$56,206.73 |
$45,403.71 |
$40,633.92 |
$32,964.91 |
$28,455.44 |
$25,523.70 |
4.000 |
$77,693.50 |
$57,547.74 |
$46,785.92 |
$42,043.86 |
$34,443.92 |
$30,002.25 |
$27,136.29 |
4.125 |
$78,020.97 |
$57,886.01 |
$47,135.37 |
$42,400.80 |
$34,819.46 |
|
$27,547.49 |
4.500 |
$79,008.52 |
$58,908.07 |
$48,192.99 |
$43,482.22 |
$35,959.79 |
$31,593.52 |
$28,799.99 |
5.000 |
$80,337.14 |
$60,287.64 |
$49,624.71 |
$44,948.71 |
$37,511.88 |
$33,228.10 |
$30,512.94 |
5.500 |
$81,679.32 |
$61,686.34 |
$51,080.89 |
$46,443.02 |
$39,099.51 |
$34,904.73 |
$32,273.13 |
6.000 |
$83,035.02 |
$63,104.05 |
$52,561.28 |
$47,964.82 |
$40,721.94 |
$36,622.09 |
$34,078.45 |
|
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。 |
|