楼价: |
$7,450,000.00 |
|
|
首期: |
$2,235,000.00 |
| |
贷款金额: |
$5,215,000.00 |
全期供款共: |
$8,366,369.83 |
每月供款额: |
$27,887.90 (4.125厘息计供300期) |
全期利息共: |
$3,151,369.83 |
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*: |
$12,725.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$74,500.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$223,500.00 |
* 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 |
$64,307.45 |
$45,685.55 |
$35,663.38 |
$31,211.49 |
$23,983.49 |
$19,653.90 |
$16,773.50 |
1.500 |
$65,438.50 |
$46,826.27 |
$36,815.55 |
$32,371.75 |
$25,164.74 |
$20,856.68 |
$17,998.02 |
2.000 |
$66,582.17 |
$47,985.02 |
$37,991.12 |
$33,558.98 |
$26,381.82 |
$22,104.00 |
$19,275.66 |
2.500 |
$67,738.47 |
$49,161.75 |
$39,190.02 |
$34,773.06 |
$27,634.44 |
$23,395.36 |
$20,605.55 |
3.000 |
$68,907.36 |
$50,356.43 |
$40,412.13 |
$36,013.83 |
$28,922.26 |
$24,730.12 |
$21,986.65 |
3.500 |
$70,088.82 |
$51,568.98 |
$41,657.34 |
$37,281.12 |
$30,244.90 |
$26,107.52 |
$23,417.68 |
4.000 |
$71,282.83 |
$52,799.34 |
$42,925.51 |
$38,574.73 |
$31,601.87 |
$27,526.69 |
$24,897.21 |
4.125 |
$71,583.28 |
$53,109.70 |
$43,246.12 |
$38,902.21 |
$31,946.42 |
|
$25,274.48 |
4.500 |
$72,489.34 |
$54,047.43 |
$44,216.47 |
$39,894.40 |
$32,992.66 |
$28,986.66 |
$26,423.64 |
5.000 |
$73,708.34 |
$55,313.17 |
$45,530.06 |
$41,239.89 |
$34,416.69 |
$30,486.37 |
$27,995.25 |
5.500 |
$74,939.77 |
$56,596.45 |
$46,866.08 |
$42,610.90 |
$35,873.32 |
$32,024.66 |
$29,610.20 |
6.000 |
$76,183.61 |
$57,897.19 |
$48,224.33 |
$44,007.13 |
$37,361.88 |
$33,600.32 |
$31,266.56 |
|
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。 |
|