| 楼价： |
$3,000,000,000.00 |
|
|
| 首期： |
$900,000,000.00 |
| |
| 贷款金额： |
$2,100,000,000.00 |
全期供款共： |
$3,369,007,983.98 |
| 每月供款额： |
$11,230,026.61 (4.125厘息计供300期) |
全期利息共： |
$1,269,007,983.98 |
| 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*： |
$1,509,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$30,000,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$127,500,000.00 |
| * 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 |
$25,895,618.47 |
$18,396,865.49 |
$14,361,091.76 |
$12,568,384.80 |
$9,657,780.45 |
$7,914,321.54 |
$6,754,429.93 |
| 1.500 |
$26,351,071.94 |
$18,856,214.96 |
$14,825,052.82 |
$13,035,603.43 |
$10,133,453.59 |
$8,398,662.85 |
$7,247,524.42 |
| 2.000 |
$26,811,613.60 |
$19,322,825.31 |
$15,298,438.42 |
$13,513,682.71 |
$10,623,550.04 |
$8,900,941.11 |
$7,762,008.93 |
| 2.500 |
$27,277,235.91 |
$19,796,679.36 |
$15,781,214.94 |
$14,002,573.39 |
$11,127,960.75 |
$9,420,951.42 |
$8,297,538.88 |
| 3.000 |
$27,747,930.14 |
$20,277,756.39 |
$16,273,341.09 |
$14,502,214.45 |
$11,646,549.55 |
$9,958,437.59 |
$8,853,684.71 |
| 3.500 |
$28,223,686.32 |
$20,766,032.17 |
$16,774,767.97 |
$15,012,533.37 |
$12,179,154.08 |
$10,513,094.98 |
$9,429,938.44 |
| 4.000 |
$28,704,493.31 |
$21,261,479.01 |
$17,285,439.27 |
$15,533,446.44 |
$12,725,586.92 |
$11,084,573.65 |
$10,025,721.20 |
| 4.125 |
$28,825,482.82 |
$21,386,457.64 |
$17,414,544.24 |
$15,665,319.19 |
$12,864,331.56 |
|
$10,177,644.38 |
| 4.500 |
$29,190,338.73 |
$21,764,065.84 |
$17,805,291.41 |
$16,064,859.07 |
$13,285,636.90 |
$11,672,482.04 |
$10,640,391.51 |
| 5.000 |
$29,681,209.05 |
$22,273,758.20 |
$18,334,253.73 |
$16,606,666.16 |
$13,859,070.52 |
$12,276,390.87 |
$11,273,254.08 |
| 5.500 |
$30,177,089.57 |
$22,790,518.37 |
$18,872,248.75 |
$17,158,752.55 |
$14,445,633.47 |
$12,895,837.34 |
$11,923,569.03 |
| 6.000 |
$30,677,964.42 |
$23,314,305.41 |
$19,419,192.33 |
$17,720,993.39 |
$15,045,052.23 |
$13,530,329.43 |
$12,590,561.03 |
| |
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
