楼价: |
$700,000,000.00 |
|
|
首期: |
$210,000,000.00 |
| |
贷款金额: |
$490,000,000.00 |
全期供款共: |
$786,101,862.93 |
每月供款额: |
$2,620,339.54 (4.125厘息计供300期) |
全期利息共: |
$296,101,862.93 |
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*: |
$359,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$7,000,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$29,750,000.00 |
* 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 |
$6,042,310.98 |
$4,292,601.95 |
$3,350,921.41 |
$2,932,623.12 |
$2,253,482.10 |
$1,846,675.03 |
$1,576,033.65 |
1.500 |
$6,148,583.45 |
$4,399,783.49 |
$3,459,178.99 |
$3,041,640.80 |
$2,364,472.50 |
$1,959,688.00 |
$1,691,089.03 |
2.000 |
$6,256,043.17 |
$4,508,659.24 |
$3,569,635.63 |
$3,153,192.63 |
$2,478,828.34 |
$2,076,886.26 |
$1,811,135.42 |
2.500 |
$6,364,688.38 |
$4,619,225.18 |
$3,682,283.49 |
$3,267,267.12 |
$2,596,524.18 |
$2,198,222.00 |
$1,936,092.40 |
3.000 |
$6,474,517.03 |
$4,731,476.49 |
$3,797,112.92 |
$3,383,850.04 |
$2,717,528.23 |
$2,323,635.44 |
$2,065,859.77 |
3.500 |
$6,585,526.81 |
$4,845,407.51 |
$3,914,112.53 |
$3,502,924.45 |
$2,841,802.62 |
$2,453,055.49 |
$2,200,318.97 |
4.000 |
$6,697,715.10 |
$4,961,011.77 |
$4,033,269.16 |
$3,624,470.84 |
$2,969,303.61 |
$2,586,400.52 |
$2,339,334.95 |
4.125 |
$6,725,945.99 |
$4,990,173.45 |
$4,063,393.66 |
$3,655,241.14 |
$3,001,677.36 |
|
$2,374,783.69 |
4.500 |
$6,811,079.04 |
$5,078,282.03 |
$4,154,567.99 |
$3,748,467.12 |
$3,099,981.94 |
$2,723,579.14 |
$2,482,758.02 |
5.000 |
$6,925,615.45 |
$5,197,210.25 |
$4,277,992.54 |
$3,874,888.77 |
$3,233,783.12 |
$2,864,491.20 |
$2,630,425.95 |
5.500 |
$7,041,320.90 |
$5,317,787.62 |
$4,403,524.71 |
$4,003,708.93 |
$3,370,647.81 |
$3,009,028.71 |
$2,782,166.11 |
6.000 |
$7,158,191.70 |
$5,440,004.60 |
$4,531,144.88 |
$4,134,898.46 |
$3,510,512.19 |
$3,157,076.87 |
$2,937,797.57 |
|
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。 |
|