| 楼价： |
$48,000,000.00 |
|
|
| 首期： |
$14,400,000.00 |
| |
| 贷款金额： |
$33,600,000.00 |
全期供款共： |
$44,588,638.17 |
| 每月供款额： |
$148,628.79 (2.375厘息计供300期) |
全期利息共： |
$10,988,638.17 |
| 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*： |
$137,500.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$480,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
$772,800 一次性付款 |
查册费： |
$30.00 |
|
印花税#： |
$2,040,000.00 (第一个住宅物业) |
|
|
$7,200,000.00 (第二个住宅物业) |
|
|
$2,040,000.00 (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 |
$414,329.90 |
$294,349.85 |
$229,777.47 |
$201,094.16 |
$154,524.49 |
$126,629.14 |
$108,070.88 |
| 1.500 |
$421,617.15 |
$301,699.44 |
$237,200.85 |
$208,569.65 |
$162,135.26 |
$134,378.61 |
$115,960.39 |
| 2.000 |
$428,985.82 |
$309,165.20 |
$244,775.01 |
$216,218.92 |
$169,976.80 |
$142,415.06 |
$124,192.14 |
| 2.375 |
$434,565.67 |
$314,840.61 |
$250,554.28 |
$222,069.44 |
$176,008.37 |
|
$130,587.29 |
| 2.500 |
$436,435.77 |
$316,746.87 |
$252,499.44 |
$224,041.17 |
$178,047.37 |
$150,735.22 |
$132,760.62 |
| 3.000 |
$443,966.88 |
$324,444.10 |
$260,373.46 |
$232,035.43 |
$186,344.79 |
$159,335.00 |
$141,658.96 |
| 3.500 |
$451,578.98 |
$332,256.51 |
$268,396.29 |
$240,200.53 |
$194,866.47 |
$168,209.52 |
$150,879.02 |
| 4.000 |
$459,271.89 |
$340,183.66 |
$276,567.03 |
$248,535.14 |
$203,609.39 |
$177,353.18 |
$160,411.54 |
| 4.500 |
$467,045.42 |
$348,225.05 |
$284,884.66 |
$257,037.75 |
$212,570.19 |
$186,759.71 |
$170,246.26 |
| 5.000 |
$474,899.34 |
$356,380.13 |
$293,348.06 |
$265,706.66 |
$221,745.13 |
$196,422.25 |
$180,372.07 |
| 5.500 |
$482,833.43 |
$364,648.29 |
$301,955.98 |
$274,540.04 |
$231,130.14 |
$206,333.40 |
$190,777.10 |
| 6.000 |
$490,847.43 |
$373,028.89 |
$310,707.08 |
$283,535.89 |
$240,720.84 |
$216,485.27 |
$201,448.98 |
| |
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
