| 楼价： |
$72,000,000.00 |
|
|
| 首期： |
$21,600,000.00 |
| |
| 贷款金额： |
$50,400,000.00 |
全期供款共： |
$66,882,957.25 |
| 每月供款额： |
$222,943.19 (2.375厘息计供300期) |
全期利息共： |
$16,482,957.25 |
| 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*： |
$197,500.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$720,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
$1,159,200 一次性付款 |
查册费： |
$30.00 |
|
印花税#： |
$3,060,000.00 (第一个住宅物业) |
|
|
$10,800,000.00 (第二个住宅物业) |
|
|
$3,060,000.00 (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 |
$621,494.84 |
$441,524.77 |
$344,666.20 |
$301,641.24 |
$231,786.73 |
$189,943.72 |
$162,106.32 |
| 1.500 |
$632,425.73 |
$452,549.16 |
$355,801.27 |
$312,854.48 |
$243,202.89 |
$201,567.91 |
$173,940.59 |
| 2.000 |
$643,478.73 |
$463,747.81 |
$367,162.52 |
$324,328.39 |
$254,965.20 |
$213,622.59 |
$186,288.21 |
| 2.375 |
$651,848.51 |
$472,260.91 |
$375,831.42 |
$333,104.17 |
$264,012.55 |
|
$195,880.93 |
| 2.500 |
$654,653.66 |
$475,120.30 |
$378,749.16 |
$336,061.76 |
$267,071.06 |
$226,102.83 |
$199,140.93 |
| 3.000 |
$665,950.32 |
$486,666.15 |
$390,560.19 |
$348,053.15 |
$279,517.19 |
$239,002.50 |
$212,488.43 |
| 3.500 |
$677,368.47 |
$498,384.77 |
$402,594.43 |
$360,300.80 |
$292,299.70 |
$252,314.28 |
$226,318.52 |
| 4.000 |
$688,907.84 |
$510,275.50 |
$414,850.54 |
$372,802.71 |
$305,414.09 |
$266,029.77 |
$240,617.31 |
| 4.500 |
$700,568.13 |
$522,337.58 |
$427,326.99 |
$385,556.62 |
$318,855.29 |
$280,139.57 |
$255,369.40 |
| 5.000 |
$712,349.02 |
$534,570.20 |
$440,022.09 |
$398,559.99 |
$332,617.69 |
$294,633.38 |
$270,558.10 |
| 5.500 |
$724,250.15 |
$546,972.44 |
$452,933.97 |
$411,810.06 |
$346,695.20 |
$309,500.10 |
$286,165.66 |
| 6.000 |
$736,271.15 |
$559,543.33 |
$466,060.62 |
$425,303.84 |
$361,081.25 |
$324,727.91 |
$302,173.46 |
| |
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
