| 楼价： |
$35,000,000.00 |
|
|
| 首期： |
$10,500,000.00 |
| |
| 贷款金额： |
$24,500,000.00 |
全期供款共： |
$32,512,548.66 |
| 每月供款额： |
$108,375.16 (2.375厘息计供300期) |
全期利息共： |
$8,012,548.66 |
| 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*： |
$105,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$350,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
$563,500 一次性付款 |
查册费： |
$30.00 |
|
印花税#： |
$1,487,500.00 (第一个住宅物业) |
|
|
$5,250,000.00 (第二个住宅物业) |
|
|
$1,487,500.00 (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 |
$302,115.55 |
$214,630.10 |
$167,546.07 |
$146,631.16 |
$112,674.11 |
$92,333.75 |
$78,801.68 |
| 1.500 |
$307,429.17 |
$219,989.17 |
$172,958.95 |
$152,082.04 |
$118,223.63 |
$97,984.40 |
$84,554.45 |
| 2.000 |
$312,802.16 |
$225,432.96 |
$178,481.78 |
$157,659.63 |
$123,941.42 |
$103,844.31 |
$90,556.77 |
| 2.375 |
$316,870.80 |
$229,571.27 |
$182,695.83 |
$161,925.64 |
$128,339.44 |
|
$95,219.90 |
| 2.500 |
$318,234.42 |
$230,961.26 |
$184,114.17 |
$163,363.36 |
$129,826.21 |
$109,911.10 |
$96,804.62 |
| 3.000 |
$323,725.85 |
$236,573.82 |
$189,855.65 |
$169,192.50 |
$135,876.41 |
$116,181.77 |
$103,292.99 |
| 3.500 |
$329,276.34 |
$242,270.38 |
$195,705.63 |
$175,146.22 |
$142,090.13 |
$122,652.77 |
$110,015.95 |
| 4.000 |
$334,885.76 |
$248,050.59 |
$201,663.46 |
$181,223.54 |
$148,465.18 |
$129,320.03 |
$116,966.75 |
| 4.500 |
$340,553.95 |
$253,914.10 |
$207,728.40 |
$187,423.36 |
$154,999.10 |
$136,178.96 |
$124,137.90 |
| 5.000 |
$346,280.77 |
$259,860.51 |
$213,899.63 |
$193,744.44 |
$161,689.16 |
$143,224.56 |
$131,521.30 |
| 5.500 |
$352,066.04 |
$265,889.38 |
$220,176.24 |
$200,185.45 |
$168,532.39 |
$150,451.44 |
$139,108.31 |
| 6.000 |
$357,909.58 |
$272,000.23 |
$226,557.24 |
$206,744.92 |
$175,525.61 |
$157,853.84 |
$146,889.88 |
| |
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
