| 楼价： |
$2,180,000,000.00 |
|
|
| 首期： |
$654,000,000.00 |
| |
| 贷款金额： |
$1,526,000,000.00 |
全期供款共： |
$2,448,145,801.69 |
| 每月供款额： |
$8,160,486.01 (4.125厘息计供300期) |
全期利息共： |
$922,145,801.69 |
| 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*： |
$1,099,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$21,800,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$92,650,000.00 |
| * 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 |
$18,817,482.76 |
$13,368,388.92 |
$10,435,726.68 |
$9,133,026.29 |
$7,017,987.12 |
$5,751,073.65 |
$4,908,219.08 |
| 1.500 |
$19,148,445.61 |
$13,702,182.87 |
$10,772,871.72 |
$9,472,538.49 |
$7,363,642.94 |
$6,103,028.34 |
$5,266,534.41 |
| 2.000 |
$19,483,105.88 |
$14,041,253.06 |
$11,116,865.25 |
$9,819,942.77 |
$7,719,779.69 |
$6,468,017.21 |
$5,640,393.15 |
| 2.500 |
$19,821,458.09 |
$14,385,587.00 |
$11,467,682.86 |
$10,175,203.33 |
$8,086,318.15 |
$6,845,891.36 |
$6,029,544.92 |
| 3.000 |
$20,163,495.90 |
$14,735,169.64 |
$11,825,294.52 |
$10,538,275.83 |
$8,463,159.34 |
$7,236,464.65 |
$6,433,677.55 |
| 3.500 |
$20,509,212.06 |
$15,089,983.37 |
$12,189,664.73 |
$10,909,107.58 |
$8,850,185.30 |
$7,639,515.68 |
$6,852,421.94 |
| 4.000 |
$20,858,598.47 |
$15,450,008.08 |
$12,560,752.54 |
$11,287,637.74 |
$9,247,259.83 |
$8,054,790.18 |
$7,285,357.41 |
| 4.125 |
$20,946,517.51 |
$15,540,825.88 |
$12,654,568.81 |
$11,383,465.28 |
$9,348,080.93 |
|
$7,395,754.92 |
| 4.500 |
$21,211,646.14 |
$15,815,221.18 |
$12,938,511.75 |
$11,673,797.59 |
$9,654,229.48 |
$8,482,003.61 |
$7,732,017.83 |
| 5.000 |
$21,568,345.24 |
$16,185,597.63 |
$13,322,891.05 |
$12,067,510.74 |
$10,070,924.58 |
$8,920,844.03 |
$8,191,897.97 |
| 5.500 |
$21,928,685.09 |
$16,561,110.02 |
$13,713,834.09 |
$12,468,693.52 |
$10,497,160.32 |
$9,370,975.13 |
$8,664,460.16 |
| 6.000 |
$22,292,654.14 |
$16,941,728.60 |
$14,111,279.76 |
$12,877,255.20 |
$10,932,737.95 |
$9,832,039.39 |
$9,149,141.01 |
| |
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
