楼价: |
$13,500,000,000.00 |
|
|
首期: |
$4,050,000,000.00 |
| |
贷款金额: |
$9,450,000,000.00 |
全期供款共: |
$15,160,535,927.90 |
每月供款额: |
$50,535,119.76 (4.125厘息计供300期) |
全期利息共: |
$5,710,535,927.90 |
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*: |
$6,759,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$135,000,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$573,750,000.00 |
* 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 |
$116,530,283.12 |
$82,785,894.69 |
$64,624,912.94 |
$56,557,731.62 |
$43,460,012.01 |
$35,614,446.92 |
$30,394,934.68 |
1.500 |
$118,579,823.74 |
$84,852,967.31 |
$66,712,737.71 |
$58,660,215.43 |
$45,600,541.14 |
$37,793,982.83 |
$32,613,859.89 |
2.000 |
$120,652,261.18 |
$86,952,713.88 |
$68,842,972.88 |
$60,811,572.20 |
$47,805,975.16 |
$40,054,235.00 |
$34,929,040.17 |
2.500 |
$122,747,561.59 |
$89,085,057.11 |
$71,015,467.24 |
$63,011,580.25 |
$50,075,823.39 |
$42,394,281.37 |
$37,338,924.94 |
3.000 |
$124,865,685.62 |
$91,249,903.74 |
$73,230,034.90 |
$65,259,965.01 |
$52,409,473.00 |
$44,812,969.16 |
$39,841,581.19 |
3.500 |
$127,006,588.46 |
$93,447,144.75 |
$75,486,455.87 |
$67,556,400.16 |
$54,806,193.35 |
$47,308,927.39 |
$42,434,723.00 |
4.000 |
$129,170,219.88 |
$95,676,655.57 |
$77,784,476.71 |
$69,900,508.97 |
$57,265,141.12 |
$49,880,581.41 |
$45,115,745.42 |
4.125 |
$129,714,672.68 |
$96,239,059.36 |
$78,365,449.08 |
$70,493,936.35 |
$57,889,492.00 |
|
$45,799,399.72 |
4.500 |
$131,356,524.28 |
$97,938,296.28 |
$80,123,811.32 |
$72,291,865.79 |
$59,785,366.05 |
$52,526,169.17 |
$47,881,761.78 |
5.000 |
$133,565,440.73 |
$100,231,911.90 |
$82,504,141.80 |
$74,729,997.73 |
$62,365,817.36 |
$55,243,758.92 |
$50,729,643.37 |
5.500 |
$135,796,903.06 |
$102,557,332.67 |
$84,925,119.39 |
$77,214,386.46 |
$65,005,350.59 |
$58,031,268.02 |
$53,656,060.63 |
6.000 |
$138,050,839.87 |
$104,914,374.33 |
$87,386,365.50 |
$79,744,470.25 |
$67,702,735.03 |
$60,886,482.44 |
$56,657,524.63 |
|
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。 |
|