楼价: |
$698,000,000.00 |
|
|
首期: |
$209,400,000.00 |
| |
贷款金额: |
$488,600,000.00 |
全期供款共: |
$783,855,857.61 |
每月供款额: |
$2,612,852.86 (4.125厘息计供300期) |
全期利息共: |
$295,255,857.61 |
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*: |
$358,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$6,980,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$29,665,000.00 |
* 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 |
$6,025,047.23 |
$4,280,337.37 |
$3,341,347.35 |
$2,924,244.20 |
$2,247,043.58 |
$1,841,398.81 |
$1,571,530.70 |
1.500 |
$6,131,016.07 |
$4,387,212.68 |
$3,449,295.62 |
$3,032,950.40 |
$2,357,716.87 |
$1,954,088.89 |
$1,686,257.35 |
2.000 |
$6,238,168.76 |
$4,495,777.35 |
$3,559,436.67 |
$3,144,183.51 |
$2,471,745.98 |
$2,070,952.30 |
$1,805,960.74 |
2.500 |
$6,346,503.55 |
$4,606,027.40 |
$3,671,762.68 |
$3,257,932.08 |
$2,589,105.54 |
$2,191,941.36 |
$1,930,560.71 |
3.000 |
$6,456,018.41 |
$4,717,957.99 |
$3,786,264.03 |
$3,374,181.89 |
$2,709,763.86 |
$2,316,996.48 |
$2,059,957.31 |
3.500 |
$6,566,711.02 |
$4,831,563.48 |
$3,902,929.35 |
$3,492,916.10 |
$2,833,683.18 |
$2,446,046.76 |
$2,194,032.34 |
4.000 |
$6,678,578.78 |
$4,946,837.45 |
$4,021,745.54 |
$3,614,115.20 |
$2,960,819.89 |
$2,579,010.80 |
$2,332,651.13 |
4.125 |
$6,706,729.00 |
$4,975,915.81 |
$4,051,783.96 |
$3,644,797.60 |
$2,993,101.14 |
|
$2,367,998.59 |
4.500 |
$6,791,618.81 |
$5,063,772.65 |
$4,142,697.80 |
$3,737,757.21 |
$3,091,124.85 |
$2,715,797.49 |
$2,475,664.42 |
5.000 |
$6,905,827.97 |
$5,182,361.07 |
$4,265,769.70 |
$3,863,817.66 |
$3,224,543.74 |
$2,856,306.94 |
$2,622,910.45 |
5.500 |
$7,021,202.84 |
$5,302,593.94 |
$4,390,943.21 |
$3,992,269.76 |
$3,361,017.39 |
$3,000,431.49 |
$2,774,217.06 |
6.000 |
$7,137,739.72 |
$5,424,461.72 |
$4,518,198.75 |
$4,123,084.46 |
$3,500,482.15 |
$3,148,056.65 |
$2,929,403.87 |
|
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。 |
|