楼价: |
$5,450,000.00 |
|
|
首期: |
$1,635,000.00 |
| |
贷款金额: |
$3,815,000.00 |
全期供款共: |
$6,120,364.50 |
每月供款额: |
$20,401.22 (4.125厘息计供300期) |
全期利息共: |
$2,305,364.50 |
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*: |
$11,725.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$54,500.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$122,625.00 |
* 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 |
$47,043.71 |
$33,420.97 |
$26,089.32 |
$22,832.57 |
$17,544.97 |
$14,377.68 |
$12,270.55 |
1.500 |
$47,871.11 |
$34,255.46 |
$26,932.18 |
$23,681.35 |
$18,409.11 |
$15,257.57 |
$13,166.34 |
2.000 |
$48,707.76 |
$35,103.13 |
$27,792.16 |
$24,549.86 |
$19,299.45 |
$16,170.04 |
$14,100.98 |
2.500 |
$49,553.65 |
$35,963.97 |
$28,669.21 |
$25,438.01 |
$20,215.80 |
$17,114.73 |
$15,073.86 |
3.000 |
$50,408.74 |
$36,837.92 |
$29,563.24 |
$26,345.69 |
$21,157.90 |
$18,091.16 |
$16,084.19 |
3.500 |
$51,273.03 |
$37,724.96 |
$30,474.16 |
$27,272.77 |
$22,125.46 |
$19,098.79 |
$17,131.05 |
4.000 |
$52,146.50 |
$38,625.02 |
$31,401.88 |
$28,219.09 |
$23,118.15 |
$20,136.98 |
$18,213.39 |
4.125 |
$52,366.29 |
$38,852.06 |
$31,636.42 |
$28,458.66 |
$23,370.20 |
|
$18,489.39 |
4.500 |
$53,029.12 |
$39,538.05 |
$32,346.28 |
$29,184.49 |
$24,135.57 |
$21,205.01 |
$19,330.04 |
5.000 |
$53,920.86 |
$40,463.99 |
$33,307.23 |
$30,168.78 |
$25,177.31 |
$22,302.11 |
$20,479.74 |
5.500 |
$54,821.71 |
$41,402.78 |
$34,284.59 |
$31,171.73 |
$26,242.90 |
$23,427.44 |
$21,661.15 |
6.000 |
$55,731.64 |
$42,354.32 |
$35,278.20 |
$32,193.14 |
$27,331.84 |
$24,580.10 |
$22,872.85 |
|
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。 |
|