| 楼价： |
$1,028,000,000.00 |
|
|
| 首期： |
$308,400,000.00 |
| |
| 贷款金额： |
$719,600,000.00 |
全期供款共： |
$1,154,446,735.84 |
| 每月供款额： |
$3,848,155.79 (4.125厘息计供300期) |
全期利息共： |
$434,846,735.84 |
| 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*： |
$523,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$10,280,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$43,690,000.00 |
| * 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 |
$8,873,565.26 |
$6,303,992.57 |
$4,921,067.44 |
$4,306,766.53 |
$3,309,399.43 |
$2,711,974.18 |
$2,314,517.99 |
| 1.500 |
$9,029,633.99 |
$6,461,396.33 |
$5,080,051.43 |
$4,466,866.77 |
$3,472,396.76 |
$2,877,941.80 |
$2,483,485.03 |
| 2.000 |
$9,187,446.26 |
$6,621,288.14 |
$5,242,264.90 |
$4,630,688.61 |
$3,640,336.48 |
$3,050,055.82 |
$2,659,781.73 |
| 2.500 |
$9,346,999.50 |
$6,783,662.13 |
$5,407,696.32 |
$4,798,215.15 |
$3,813,181.22 |
$3,228,246.02 |
$2,843,289.99 |
| 3.000 |
$9,508,290.73 |
$6,948,511.19 |
$5,576,331.55 |
$4,969,425.48 |
$3,990,884.31 |
$3,412,424.61 |
$3,033,862.63 |
| 3.500 |
$9,671,316.51 |
$7,115,827.02 |
$5,748,153.83 |
$5,144,294.77 |
$4,173,390.13 |
$3,602,487.21 |
$3,231,325.57 |
| 4.000 |
$9,836,073.04 |
$7,285,600.14 |
$5,923,143.86 |
$5,322,794.31 |
$4,360,634.45 |
$3,798,313.90 |
$3,435,480.47 |
| 4.125 |
$9,877,532.11 |
$7,328,426.15 |
$5,967,383.83 |
$5,367,982.71 |
$4,408,177.61 |
|
$3,487,539.48 |
| 4.500 |
$10,002,556.07 |
$7,457,819.89 |
$6,101,279.85 |
$5,504,891.71 |
$4,552,544.91 |
$3,999,770.51 |
$3,646,107.49 |
| 5.000 |
$10,170,760.97 |
$7,632,474.48 |
$6,282,537.61 |
$5,690,550.94 |
$4,749,041.50 |
$4,206,709.94 |
$3,862,968.40 |
| 5.500 |
$10,340,682.69 |
$7,809,550.96 |
$6,466,890.57 |
$5,879,732.54 |
$4,950,037.07 |
$4,418,973.59 |
$4,085,809.65 |
| 6.000 |
$10,512,315.81 |
$7,989,035.32 |
$6,654,309.91 |
$6,072,393.73 |
$5,155,437.90 |
$4,636,392.89 |
$4,314,365.58 |
| |
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
