| 楼价： |
$38,380,000.00 |
|
|
| 首期： |
$11,514,000.00 |
| |
| 贷款金额： |
$26,866,000.00 |
全期供款共： |
$35,652,331.93 |
| 每月供款额： |
$118,841.11 (2.375厘息计供300期) |
全期利息共： |
$8,786,331.93 |
| 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*： |
$113,450.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$383,800.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$1,631,150.00 (第一个住宅物业) |
|
|
$5,757,000.00 (第二个住宅物业) |
|
|
$1,631,150.00 (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 |
$331,291.28 |
$235,357.23 |
$183,726.23 |
$160,791.54 |
$123,555.20 |
$101,250.55 |
$86,411.67 |
| 1.500 |
$337,118.05 |
$241,233.84 |
$189,661.84 |
$166,768.82 |
$129,640.65 |
$107,446.89 |
$92,720.00 |
| 2.000 |
$343,009.91 |
$247,203.35 |
$195,718.02 |
$172,885.05 |
$135,910.62 |
$113,872.71 |
$99,301.97 |
| 2.375 |
$347,471.47 |
$251,741.30 |
$200,339.03 |
$177,563.03 |
$140,733.36 |
|
$104,415.42 |
| 2.500 |
$348,966.77 |
$253,265.52 |
$201,894.34 |
$179,139.59 |
$142,363.71 |
$120,525.37 |
$106,153.18 |
| 3.000 |
$354,988.52 |
$259,420.10 |
$208,190.28 |
$185,531.66 |
$148,998.19 |
$127,401.61 |
$113,268.14 |
| 3.500 |
$361,075.03 |
$265,666.77 |
$214,605.20 |
$192,060.34 |
$155,811.98 |
$134,497.53 |
$120,640.35 |
| 4.000 |
$367,226.15 |
$272,005.19 |
$221,138.39 |
$198,724.56 |
$162,802.68 |
$141,808.65 |
$128,262.39 |
| 4.500 |
$373,441.73 |
$278,434.95 |
$227,789.03 |
$205,523.10 |
$169,967.58 |
$149,329.95 |
$136,126.08 |
| 5.000 |
$379,721.60 |
$284,955.61 |
$234,556.22 |
$212,454.62 |
$177,303.71 |
$157,055.96 |
$144,222.50 |
| 5.500 |
$386,065.57 |
$291,566.70 |
$241,438.97 |
$219,517.64 |
$184,807.80 |
$164,980.75 |
$152,542.19 |
| 6.000 |
$392,473.42 |
$298,267.68 |
$248,436.20 |
$226,710.58 |
$192,476.37 |
$173,098.01 |
$161,075.24 |
| |
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
