楼价: |
$5,299,000.00 |
|
|
首期: |
$1,589,700.00 |
| |
贷款金额: |
$3,709,300.00 |
全期供款共: |
$5,950,791.10 |
每月供款额: |
$19,835.97 (4.125厘息计供300期) |
全期利息共: |
$2,241,491.10 |
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*: |
$11,649.50 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$52,990.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$119,228.00 |
* 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 |
$45,740.29 |
$32,495.00 |
$25,366.48 |
$22,199.96 |
$17,058.86 |
$13,979.33 |
$11,930.57 |
1.500 |
$46,544.78 |
$33,306.36 |
$26,185.98 |
$23,025.22 |
$17,899.06 |
$14,834.84 |
$12,801.54 |
2.000 |
$47,358.25 |
$34,130.55 |
$27,022.14 |
$23,869.67 |
$18,764.73 |
$15,722.03 |
$13,710.30 |
2.500 |
$48,180.69 |
$34,967.53 |
$27,874.89 |
$24,733.21 |
$19,655.69 |
$16,640.54 |
$14,656.22 |
3.000 |
$49,012.09 |
$35,817.28 |
$28,744.14 |
$25,615.74 |
$20,571.69 |
$17,589.92 |
$15,638.56 |
3.500 |
$49,852.44 |
$36,679.73 |
$29,629.83 |
$26,517.14 |
$21,512.45 |
$18,569.63 |
$16,656.41 |
4.000 |
$50,701.70 |
$37,554.86 |
$30,531.85 |
$27,437.24 |
$22,477.63 |
$19,579.05 |
$17,708.77 |
4.125 |
$50,915.41 |
$37,775.61 |
$30,759.89 |
$27,670.18 |
$22,722.70 |
|
$17,977.11 |
4.500 |
$51,559.87 |
$38,442.59 |
$31,450.08 |
$28,375.90 |
$23,466.86 |
$20,617.49 |
$18,794.48 |
5.000 |
$52,426.91 |
$39,342.88 |
$32,384.40 |
$29,332.91 |
$24,479.74 |
$21,684.20 |
$19,912.32 |
5.500 |
$53,302.80 |
$40,255.65 |
$33,334.68 |
$30,308.08 |
$25,515.80 |
$22,778.35 |
$21,061.00 |
6.000 |
$54,187.51 |
$41,180.83 |
$34,300.77 |
$31,301.18 |
$26,574.58 |
$23,899.07 |
$22,239.13 |
|
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。 |
|