楼价: |
$1,280,000,000.00 |
|
|
首期: |
$384,000,000.00 |
| |
贷款金额: |
$896,000,000.00 |
全期供款共: |
$1,437,443,406.50 |
每月供款额: |
$4,791,478.02 (4.125厘息计供300期) |
全期利息共: |
$541,443,406.50 |
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*: |
$649,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$12,800,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$54,400,000.00 |
* 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 |
$11,048,797.21 |
$7,849,329.27 |
$6,127,399.15 |
$5,362,510.85 |
$4,120,652.99 |
$3,376,777.19 |
$2,881,890.10 |
1.500 |
$11,243,124.03 |
$8,045,318.38 |
$6,325,355.87 |
$5,561,857.46 |
$4,323,606.86 |
$3,583,429.48 |
$3,092,277.09 |
2.000 |
$11,439,621.80 |
$8,244,405.46 |
$6,527,333.72 |
$5,765,837.96 |
$4,532,714.68 |
$3,797,734.87 |
$3,311,790.48 |
2.500 |
$11,638,287.32 |
$8,446,583.19 |
$6,733,318.37 |
$5,974,431.31 |
$4,747,929.92 |
$4,019,605.94 |
$3,540,283.25 |
3.000 |
$11,839,116.86 |
$8,651,842.72 |
$6,943,292.20 |
$6,187,611.50 |
$4,969,194.48 |
$4,248,933.37 |
$3,777,572.14 |
3.500 |
$12,042,106.17 |
$8,860,173.72 |
$7,157,234.33 |
$6,405,347.57 |
$5,196,439.07 |
$4,485,587.19 |
$4,023,440.40 |
4.000 |
$12,247,250.48 |
$9,071,564.38 |
$7,375,120.76 |
$6,627,603.81 |
$5,429,583.75 |
$4,729,418.09 |
$4,277,641.05 |
4.125 |
$12,298,872.67 |
$9,124,888.59 |
$7,430,205.54 |
$6,683,869.52 |
$5,488,781.46 |
|
$4,342,461.60 |
4.500 |
$12,454,544.52 |
$9,286,001.42 |
$7,596,924.33 |
$6,854,339.87 |
$5,668,538.41 |
$4,980,259.00 |
$4,539,900.38 |
5.000 |
$12,663,982.53 |
$9,503,470.17 |
$7,822,614.93 |
$7,085,510.90 |
$5,913,203.42 |
$5,237,926.77 |
$4,809,921.74 |
5.500 |
$12,875,558.22 |
$9,723,954.51 |
$8,052,159.47 |
$7,321,067.75 |
$6,163,470.28 |
$5,502,223.93 |
$5,087,389.45 |
6.000 |
$13,089,264.82 |
$9,947,436.97 |
$8,285,522.06 |
$7,560,957.18 |
$6,419,222.28 |
$5,772,940.56 |
$5,371,972.71 |
|
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。 |
|