| 楼价： |
$31,800,000.00 |
|
|
| 首期： |
$9,540,000.00 |
| |
| 贷款金额： |
$22,260,000.00 |
全期供款共： |
$29,539,972.79 |
| 每月供款额： |
$98,466.58 (2.375厘息计供300期) |
全期利息共： |
$7,279,972.79 |
| 律 师 费 及 杂 费 |
田 土 厅 费 用 及 印 花 税 |
| 买卖合约： |
$3,000.00 |
转名契： |
$210.00 |
| 转名契*： |
$97,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$318,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
$511,980 一次性付款 |
查册费： |
$30.00 |
|
印花税#： |
$1,351,500.00 (第一个住宅物业) |
|
|
$4,770,000.00 (第二个住宅物业) |
|
|
$1,351,500.00 (非住宅物业) |
| * 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 |
$274,493.56 |
$195,006.77 |
$152,227.57 |
$133,224.88 |
$102,372.47 |
$83,891.81 |
$71,596.96 |
| 1.500 |
$279,321.36 |
$199,875.88 |
$157,145.56 |
$138,177.40 |
$107,414.61 |
$89,025.83 |
$76,823.76 |
| 2.000 |
$284,203.10 |
$204,821.95 |
$162,163.45 |
$143,245.04 |
$112,609.63 |
$94,349.98 |
$82,277.29 |
| 2.375 |
$287,899.76 |
$208,581.90 |
$165,992.21 |
$147,121.01 |
$116,605.54 |
|
$86,514.08 |
| 2.500 |
$289,138.70 |
$209,844.80 |
$167,280.88 |
$148,427.28 |
$117,956.38 |
$99,862.09 |
$87,953.91 |
| 3.000 |
$294,128.06 |
$214,944.22 |
$172,497.42 |
$153,723.47 |
$123,453.43 |
$105,559.44 |
$93,849.06 |
| 3.500 |
$299,171.08 |
$220,119.94 |
$177,812.54 |
$159,132.85 |
$129,099.03 |
$111,438.81 |
$99,957.35 |
| 4.000 |
$304,267.63 |
$225,371.68 |
$183,225.66 |
$164,654.53 |
$134,891.22 |
$117,496.48 |
$106,272.64 |
| 4.500 |
$309,417.59 |
$230,699.10 |
$188,736.09 |
$170,287.51 |
$140,827.75 |
$123,728.31 |
$112,788.15 |
| 5.000 |
$314,620.82 |
$236,101.84 |
$194,343.09 |
$176,030.66 |
$146,906.15 |
$130,129.74 |
$119,496.49 |
| 5.500 |
$319,877.15 |
$241,579.49 |
$200,045.84 |
$181,882.78 |
$153,123.71 |
$136,695.88 |
$126,389.83 |
| 6.000 |
$325,186.42 |
$247,131.64 |
$205,843.44 |
$187,842.53 |
$159,477.55 |
$143,421.49 |
$133,459.95 |
| |
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。 |
|
App下载
