楼价: |
$580,000,000.00 |
|
|
首期: |
$174,000,000.00 |
| |
贷款金额: |
$406,000,000.00 |
全期供款共: |
$651,341,543.57 |
每月供款额: |
$2,171,138.48 (4.125厘息计供300期) |
全期利息共: |
$245,341,543.57 |
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*: |
$299,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$5,800,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$24,650,000.00 |
* 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 |
$5,006,486.24 |
$3,556,727.33 |
$2,776,477.74 |
$2,429,887.73 |
$1,867,170.89 |
$1,530,102.16 |
$1,305,856.45 |
1.500 |
$5,094,540.58 |
$3,645,534.89 |
$2,866,176.88 |
$2,520,216.66 |
$1,959,134.36 |
$1,623,741.48 |
$1,401,188.05 |
2.000 |
$5,183,578.63 |
$3,735,746.23 |
$2,957,698.09 |
$2,612,645.32 |
$2,053,886.34 |
$1,720,848.61 |
$1,500,655.06 |
2.500 |
$5,273,598.94 |
$3,827,358.01 |
$3,051,034.89 |
$2,707,164.19 |
$2,151,405.75 |
$1,821,383.94 |
$1,604,190.85 |
3.000 |
$5,364,599.83 |
$3,920,366.23 |
$3,146,179.28 |
$2,803,761.46 |
$2,251,666.25 |
$1,925,297.93 |
$1,711,712.38 |
3.500 |
$5,456,579.36 |
$4,014,766.22 |
$3,243,121.81 |
$2,902,423.12 |
$2,354,636.46 |
$2,032,531.70 |
$1,823,121.43 |
4.000 |
$5,549,535.37 |
$4,110,552.61 |
$3,341,851.59 |
$3,003,132.98 |
$2,460,280.14 |
$2,143,017.57 |
$1,938,306.10 |
4.125 |
$5,572,926.68 |
$4,134,715.14 |
$3,366,811.89 |
$3,028,628.38 |
$2,487,104.10 |
|
$1,967,677.91 |
4.500 |
$5,643,465.49 |
$4,207,719.40 |
$3,442,356.34 |
$3,105,872.75 |
$2,568,556.47 |
$2,256,679.86 |
$2,057,142.36 |
5.000 |
$5,738,367.08 |
$4,306,259.92 |
$3,544,622.39 |
$3,210,622.12 |
$2,679,420.30 |
$2,373,435.57 |
$2,179,495.79 |
5.500 |
$5,834,237.32 |
$4,406,166.89 |
$3,648,634.76 |
$3,317,358.83 |
$2,792,822.47 |
$2,493,195.22 |
$2,305,223.35 |
6.000 |
$5,931,073.12 |
$4,507,432.38 |
$3,754,377.18 |
$3,426,058.72 |
$2,908,710.10 |
$2,615,863.69 |
$2,434,175.13 |
|
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。 |
|