楼价: |
$7,392,000.00 |
|
|
首期: |
$2,217,600.00 |
| |
贷款金额: |
$5,174,400.00 |
全期供款共: |
$8,301,235.67 |
每月供款额: |
$27,670.79 (4.125厘息计供300期) |
全期利息共: |
$3,126,835.67 |
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*: |
$12,696.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$73,920.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$221,760.00 |
* 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 |
$63,806.80 |
$45,329.88 |
$35,385.73 |
$30,968.50 |
$23,796.77 |
$19,500.89 |
$16,642.92 |
1.500 |
$64,929.04 |
$46,461.71 |
$36,528.93 |
$32,119.73 |
$24,968.83 |
$20,694.31 |
$17,857.90 |
2.000 |
$66,063.82 |
$47,611.44 |
$37,695.35 |
$33,297.71 |
$26,176.43 |
$21,931.92 |
$19,125.59 |
2.500 |
$67,211.11 |
$48,779.02 |
$38,884.91 |
$34,502.34 |
$27,419.30 |
$23,213.22 |
$20,445.14 |
3.000 |
$68,370.90 |
$49,964.39 |
$40,097.51 |
$35,733.46 |
$28,697.10 |
$24,537.59 |
$21,815.48 |
3.500 |
$69,543.16 |
$51,167.50 |
$41,333.03 |
$36,990.88 |
$30,009.44 |
$25,904.27 |
$23,235.37 |
4.000 |
$70,727.87 |
$52,388.28 |
$42,591.32 |
$38,274.41 |
$31,355.85 |
$27,312.39 |
$24,703.38 |
4.125 |
$71,025.99 |
$52,696.23 |
$42,909.44 |
$38,599.35 |
$31,697.71 |
|
$25,077.72 |
4.500 |
$71,924.99 |
$53,626.66 |
$43,872.24 |
$39,583.81 |
$32,735.81 |
$28,761.00 |
$26,217.92 |
5.000 |
$73,134.50 |
$54,882.54 |
$45,175.60 |
$40,918.83 |
$34,148.75 |
$30,249.03 |
$27,777.30 |
5.500 |
$74,356.35 |
$56,155.84 |
$46,501.22 |
$42,279.17 |
$35,594.04 |
$31,775.34 |
$29,379.67 |
6.000 |
$75,590.50 |
$57,446.45 |
$47,848.89 |
$43,664.53 |
$37,071.01 |
$33,338.73 |
$31,023.14 |
|
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。 |
|