楼价: |
$8,580,000.00 |
|
|
首期: |
$2,574,000.00 |
| |
贷款金额: |
$6,006,000.00 |
全期供款共: |
$9,635,362.83 |
每月供款额: |
$32,117.88 (4.125厘息计供300期) |
全期利息共: |
$3,629,362.83 |
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*: |
$13,290.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$85,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$257,400.00 |
* 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 |
$74,061.47 |
$52,615.04 |
$41,072.72 |
$35,945.58 |
$27,621.25 |
$22,634.96 |
$19,317.67 |
1.500 |
$75,364.07 |
$53,928.77 |
$42,399.65 |
$37,281.83 |
$28,981.68 |
$24,020.18 |
$20,727.92 |
2.000 |
$76,681.21 |
$55,263.28 |
$43,753.53 |
$38,649.13 |
$30,383.35 |
$25,456.69 |
$22,199.35 |
2.500 |
$78,012.89 |
$56,618.50 |
$45,134.27 |
$40,047.36 |
$31,825.97 |
$26,943.92 |
$23,730.96 |
3.000 |
$79,359.08 |
$57,994.38 |
$46,541.76 |
$41,476.33 |
$33,309.13 |
$28,481.13 |
$25,321.54 |
3.500 |
$80,719.74 |
$59,390.85 |
$47,975.84 |
$42,935.85 |
$34,832.38 |
$30,067.45 |
$26,969.62 |
4.000 |
$82,094.85 |
$60,807.83 |
$49,436.36 |
$44,425.66 |
$36,395.18 |
$31,701.88 |
$28,673.56 |
4.125 |
$82,440.88 |
$61,165.27 |
$49,805.60 |
$44,802.81 |
$36,791.99 |
|
$29,108.06 |
4.500 |
$83,484.37 |
$62,245.23 |
$50,923.13 |
$45,945.50 |
$37,996.92 |
$33,383.30 |
$30,431.52 |
5.000 |
$84,888.26 |
$63,702.95 |
$52,435.97 |
$47,495.07 |
$39,636.94 |
$35,110.48 |
$32,241.51 |
5.500 |
$86,306.48 |
$65,180.88 |
$53,974.63 |
$49,074.03 |
$41,314.51 |
$36,882.09 |
$34,101.41 |
6.000 |
$87,738.98 |
$66,678.91 |
$55,538.89 |
$50,682.04 |
$43,028.85 |
$38,696.74 |
$36,009.00 |
|
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。 |
|