| 楼价： |
$570,000,000.00 |
|
|
| 首期： |
$171,000,000.00 |
| |
| 贷款金额： |
$399,000,000.00 |
全期供款共： |
$640,111,516.96 |
| 每月供款额： |
$2,133,705.06 (4.125厘息计供300期) |
全期利息共： |
$241,111,516.96 |
| 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*： |
$294,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$5,700,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$24,225,000.00 |
| * 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 |
$4,920,167.51 |
$3,495,404.44 |
$2,728,607.44 |
$2,387,993.11 |
$1,834,978.28 |
$1,503,721.09 |
$1,283,341.69 |
| 1.500 |
$5,006,703.67 |
$3,582,680.84 |
$2,816,760.04 |
$2,476,764.65 |
$1,925,356.18 |
$1,595,745.94 |
$1,377,029.64 |
| 2.000 |
$5,094,206.58 |
$3,671,336.81 |
$2,906,703.30 |
$2,567,599.72 |
$2,018,474.51 |
$1,691,178.81 |
$1,474,781.70 |
| 2.500 |
$5,182,674.82 |
$3,761,369.08 |
$2,998,430.84 |
$2,660,488.94 |
$2,114,312.54 |
$1,789,980.77 |
$1,576,532.39 |
| 3.000 |
$5,272,106.73 |
$3,852,773.71 |
$3,091,934.81 |
$2,755,420.74 |
$2,212,844.42 |
$1,892,103.14 |
$1,682,200.09 |
| 3.500 |
$5,362,500.40 |
$3,945,546.11 |
$3,187,205.91 |
$2,852,381.34 |
$2,314,039.27 |
$1,997,488.05 |
$1,791,688.30 |
| 4.000 |
$5,453,853.73 |
$4,039,681.01 |
$3,284,233.46 |
$2,951,354.82 |
$2,417,861.51 |
$2,106,068.99 |
$1,904,887.03 |
| 4.125 |
$5,476,841.74 |
$4,063,426.95 |
$3,308,763.41 |
$2,976,410.65 |
$2,444,223.00 |
|
$1,933,752.43 |
| 4.500 |
$5,546,164.36 |
$4,135,172.51 |
$3,383,005.37 |
$3,052,323.22 |
$2,524,271.01 |
$2,217,771.59 |
$2,021,674.39 |
| 5.000 |
$5,639,429.72 |
$4,232,014.06 |
$3,483,508.21 |
$3,155,266.57 |
$2,633,223.40 |
$2,332,514.27 |
$2,141,918.28 |
| 5.500 |
$5,733,647.02 |
$4,330,198.49 |
$3,585,727.26 |
$3,260,162.98 |
$2,744,670.36 |
$2,450,209.09 |
$2,265,478.12 |
| 6.000 |
$5,828,813.24 |
$4,429,718.03 |
$3,689,646.54 |
$3,366,988.74 |
$2,858,559.92 |
$2,570,762.59 |
$2,392,206.60 |
| |
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
