楼价: |
$7,680,000.00 |
|
|
首期: |
$2,304,000.00 |
| |
贷款金额: |
$5,376,000.00 |
全期供款共: |
$8,624,660.44 |
每月供款额: |
$28,748.87 (4.125厘息计供300期) |
全期利息共: |
$3,248,660.44 |
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*: |
$12,840.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$76,800.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$230,400.00 |
* 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 |
$66,292.78 |
$47,095.98 |
$36,764.39 |
$32,175.07 |
$24,723.92 |
$20,260.66 |
$17,291.34 |
1.500 |
$67,458.74 |
$48,271.91 |
$37,952.14 |
$33,371.14 |
$25,941.64 |
$21,500.58 |
$18,553.66 |
2.000 |
$68,637.73 |
$49,466.43 |
$39,164.00 |
$34,595.03 |
$27,196.29 |
$22,786.41 |
$19,870.74 |
2.500 |
$69,829.72 |
$50,679.50 |
$40,399.91 |
$35,846.59 |
$28,487.58 |
$24,117.64 |
$21,241.70 |
3.000 |
$71,034.70 |
$51,911.06 |
$41,659.75 |
$37,125.67 |
$29,815.17 |
$25,493.60 |
$22,665.43 |
3.500 |
$72,252.64 |
$53,161.04 |
$42,943.41 |
$38,432.09 |
$31,178.63 |
$26,913.52 |
$24,140.64 |
4.000 |
$73,483.50 |
$54,429.39 |
$44,250.72 |
$39,765.62 |
$32,577.50 |
$28,376.51 |
$25,665.85 |
4.125 |
$73,793.24 |
$54,749.33 |
$44,581.23 |
$40,103.22 |
$32,932.69 |
|
$26,054.77 |
4.500 |
$74,727.27 |
$55,716.01 |
$45,581.55 |
$41,126.04 |
$34,011.23 |
$29,881.55 |
$27,239.40 |
5.000 |
$75,983.90 |
$57,020.82 |
$46,935.69 |
$42,513.07 |
$35,479.22 |
$31,427.56 |
$28,859.53 |
5.500 |
$77,253.35 |
$58,343.73 |
$48,312.96 |
$43,926.41 |
$36,980.82 |
$33,013.34 |
$30,524.34 |
6.000 |
$78,535.59 |
$59,684.62 |
$49,713.13 |
$45,365.74 |
$38,515.33 |
$34,637.64 |
$32,231.84 |
|
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。 |
|