| 楼价： |
$54,800,000.00 |
|
|
| 首期： |
$16,440,000.00 |
| |
| 贷款金额： |
$38,360,000.00 |
全期供款共： |
$50,905,361.91 |
| 每月供款额： |
$169,684.54 (2.375厘息计供300期) |
全期利息共： |
$12,545,361.91 |
| 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*： |
$154,500.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$548,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
$882,280 一次性付款 |
查册费： |
$30.00 |
|
印花税#： |
$2,329,000.00 (第一个住宅物业) |
|
|
$8,220,000.00 (第二个住宅物业) |
|
|
$2,329,000.00 (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 |
$473,026.63 |
$336,049.41 |
$262,329.28 |
$229,582.50 |
$176,415.46 |
$144,568.27 |
$123,380.92 |
| 1.500 |
$481,346.25 |
$344,440.19 |
$270,804.30 |
$238,117.02 |
$185,104.42 |
$153,415.57 |
$132,388.11 |
| 2.000 |
$489,758.81 |
$352,963.61 |
$279,451.48 |
$246,849.94 |
$194,056.85 |
$162,590.52 |
$141,786.03 |
| 2.375 |
$496,129.14 |
$359,443.02 |
$286,049.47 |
$253,529.28 |
$200,942.89 |
|
$149,087.15 |
| 2.500 |
$498,264.18 |
$361,619.34 |
$288,270.19 |
$255,780.34 |
$203,270.75 |
$172,089.38 |
$151,568.38 |
| 3.000 |
$506,862.19 |
$370,407.02 |
$297,259.70 |
$264,907.12 |
$212,743.64 |
$181,907.46 |
$161,727.31 |
| 3.500 |
$515,552.67 |
$379,326.19 |
$306,419.09 |
$274,228.94 |
$222,472.55 |
$192,039.20 |
$172,253.54 |
| 4.000 |
$524,335.41 |
$388,376.35 |
$315,747.36 |
$283,744.29 |
$232,454.05 |
$202,478.21 |
$183,136.51 |
| 4.500 |
$533,210.19 |
$397,556.94 |
$325,243.32 |
$293,451.43 |
$242,684.30 |
$213,217.34 |
$194,364.48 |
| 5.000 |
$542,176.75 |
$406,867.32 |
$334,905.70 |
$303,348.44 |
$253,159.02 |
$224,248.74 |
$205,924.77 |
| 5.500 |
$551,234.84 |
$416,306.80 |
$344,733.08 |
$313,433.21 |
$263,873.57 |
$235,563.96 |
$217,803.86 |
| 6.000 |
$560,384.15 |
$425,874.65 |
$354,723.91 |
$323,703.48 |
$274,822.95 |
$247,154.02 |
$229,987.58 |
| |
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
