| 楼价： |
$75,000,000.00 |
|
|
| 首期： |
$22,500,000.00 |
| |
| 贷款金额： |
$52,500,000.00 |
全期供款共： |
$69,669,747.14 |
| 每月供款额： |
$232,232.49 (2.375厘息计供300期) |
全期利息共： |
$17,169,747.14 |
| 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*： |
$205,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$750,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
$1,207,500 一次性付款 |
查册费： |
$30.00 |
|
印花税#： |
$3,187,500.00 (第一个住宅物业) |
|
|
$11,250,000.00 (第二个住宅物业) |
|
|
$3,187,500.00 (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 |
$647,390.46 |
$459,921.64 |
$359,027.29 |
$314,209.62 |
$241,444.51 |
$197,858.04 |
$168,860.75 |
| 1.500 |
$658,776.80 |
$471,405.37 |
$370,626.32 |
$325,890.09 |
$253,336.34 |
$209,966.57 |
$181,188.11 |
| 2.000 |
$670,290.34 |
$483,070.63 |
$382,460.96 |
$337,842.07 |
$265,588.75 |
$222,523.53 |
$194,050.22 |
| 2.375 |
$679,008.86 |
$491,938.45 |
$391,491.06 |
$346,983.51 |
$275,013.08 |
|
$204,042.64 |
| 2.500 |
$681,930.90 |
$494,916.98 |
$394,530.37 |
$350,064.33 |
$278,199.02 |
$235,523.79 |
$207,438.47 |
| 3.000 |
$693,698.25 |
$506,943.91 |
$406,833.53 |
$362,555.36 |
$291,163.74 |
$248,960.94 |
$221,342.12 |
| 3.500 |
$705,592.16 |
$519,150.80 |
$419,369.20 |
$375,313.33 |
$304,478.85 |
$262,827.37 |
$235,748.46 |
| 4.000 |
$717,612.33 |
$531,536.98 |
$432,135.98 |
$388,336.16 |
$318,139.67 |
$277,114.34 |
$250,643.03 |
| 4.500 |
$729,758.47 |
$544,101.65 |
$445,132.29 |
$401,621.48 |
$332,140.92 |
$291,812.05 |
$266,009.79 |
| 5.000 |
$742,030.23 |
$556,843.96 |
$458,356.34 |
$415,166.65 |
$346,476.76 |
$306,909.77 |
$281,831.35 |
| 5.500 |
$754,427.24 |
$569,762.96 |
$471,806.22 |
$428,968.81 |
$361,140.84 |
$322,395.93 |
$298,089.23 |
| 6.000 |
$766,949.11 |
$582,857.64 |
$485,479.81 |
$443,024.83 |
$376,126.31 |
$338,258.24 |
$314,764.03 |
| |
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
