| 楼价： |
$82,000,000.00 |
|
|
| 首期： |
$24,600,000.00 |
| |
| 贷款金额： |
$57,400,000.00 |
全期供款共： |
$76,172,256.87 |
| 每月供款额： |
$253,907.52 (2.375厘息计供300期) |
全期利息共： |
$18,772,256.87 |
| 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*： |
$222,500.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$820,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$3,485,000.00 (第一个住宅物业) |
|
|
$6,150,000.00 (第二个住宅物业) |
|
|
$3,485,000.00 (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 |
$707,813.57 |
$502,847.66 |
$392,536.51 |
$343,535.85 |
$263,979.33 |
$216,324.79 |
$184,621.08 |
| 1.500 |
$720,262.63 |
$515,403.21 |
$405,218.11 |
$356,306.49 |
$276,981.06 |
$229,563.45 |
$198,099.00 |
| 2.000 |
$732,850.77 |
$528,157.23 |
$418,157.32 |
$369,373.99 |
$290,377.03 |
$243,292.39 |
$212,161.58 |
| 2.375 |
$742,383.02 |
$537,852.70 |
$428,030.23 |
$379,368.63 |
$300,680.96 |
|
$223,086.62 |
| 2.500 |
$745,577.78 |
$541,109.24 |
$431,353.21 |
$382,737.01 |
$304,164.26 |
$257,506.01 |
$226,799.40 |
| 3.000 |
$758,443.42 |
$554,258.67 |
$444,804.66 |
$396,393.86 |
$318,339.02 |
$272,197.29 |
$242,000.72 |
| 3.500 |
$771,447.43 |
$567,604.88 |
$458,510.32 |
$410,342.58 |
$332,896.88 |
$287,357.93 |
$257,751.65 |
| 4.000 |
$784,589.48 |
$581,147.09 |
$472,468.67 |
$424,580.87 |
$347,832.71 |
$302,978.35 |
$274,036.38 |
| 4.500 |
$797,869.26 |
$594,884.47 |
$486,677.97 |
$439,106.15 |
$363,140.74 |
$319,047.84 |
$290,837.37 |
| 5.000 |
$811,286.38 |
$608,816.06 |
$501,136.27 |
$453,915.54 |
$378,814.59 |
$335,554.68 |
$308,135.61 |
| 5.500 |
$824,840.45 |
$622,940.84 |
$515,841.47 |
$469,005.90 |
$394,847.31 |
$352,486.22 |
$325,910.89 |
| 6.000 |
$838,531.03 |
$637,257.68 |
$530,791.26 |
$484,373.82 |
$411,231.43 |
$369,829.00 |
$344,142.00 |
| |
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
