楼价: |
$7,980,000.00 |
|
|
首期: |
$2,394,000.00 |
| |
贷款金额: |
$5,586,000.00 |
全期供款共: |
$8,961,561.24 |
每月供款额: |
$29,871.87 (4.125厘息计供300期) |
全期利息共: |
$3,375,561.24 |
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*: |
$12,990.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$79,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$239,400.00 |
* 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 |
$68,882.35 |
$48,935.66 |
$38,200.50 |
$33,431.90 |
$25,689.70 |
$21,052.10 |
$17,966.78 |
1.500 |
$70,093.85 |
$50,157.53 |
$39,434.64 |
$34,674.71 |
$26,954.99 |
$22,340.44 |
$19,278.41 |
2.000 |
$71,318.89 |
$51,398.72 |
$40,693.85 |
$35,946.40 |
$28,258.64 |
$23,676.50 |
$20,646.94 |
2.500 |
$72,557.45 |
$52,659.17 |
$41,978.03 |
$37,246.85 |
$29,600.38 |
$25,059.73 |
$22,071.45 |
3.000 |
$73,809.49 |
$53,938.83 |
$43,287.09 |
$38,575.89 |
$30,979.82 |
$26,489.44 |
$23,550.80 |
3.500 |
$75,075.01 |
$55,237.65 |
$44,620.88 |
$39,933.34 |
$32,396.55 |
$27,964.83 |
$25,083.64 |
4.000 |
$76,353.95 |
$56,555.53 |
$45,979.27 |
$41,318.97 |
$33,850.06 |
$29,484.97 |
$26,668.42 |
4.125 |
$76,675.78 |
$56,887.98 |
$46,322.69 |
$41,669.75 |
$34,219.12 |
|
$27,072.53 |
4.500 |
$77,646.30 |
$57,892.42 |
$47,362.08 |
$42,732.53 |
$35,339.79 |
$31,048.80 |
$28,303.44 |
5.000 |
$78,952.02 |
$59,248.20 |
$48,769.11 |
$44,173.73 |
$36,865.13 |
$32,655.20 |
$29,986.86 |
5.500 |
$80,271.06 |
$60,622.78 |
$50,200.18 |
$45,642.28 |
$38,425.39 |
$34,302.93 |
$31,716.69 |
6.000 |
$81,603.39 |
$62,016.05 |
$51,655.05 |
$47,137.84 |
$40,019.84 |
$35,990.68 |
$33,490.89 |
|
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。 |
|