| 楼价： |
$425,000,000.00 |
|
|
| 首期： |
$127,500,000.00 |
| |
| 贷款金额： |
$297,500,000.00 |
全期供款共： |
$477,276,131.06 |
| 每月供款额： |
$1,590,920.44 (4.125厘息计供300期) |
全期利息共： |
$179,776,131.06 |
| 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*： |
$221,500.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$4,250,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$18,062,500.00 |
| * 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 |
$3,668,545.95 |
$2,606,222.61 |
$2,034,488.00 |
$1,780,521.18 |
$1,368,185.56 |
$1,121,195.55 |
$956,877.57 |
| 1.500 |
$3,733,068.53 |
$2,671,297.12 |
$2,100,215.82 |
$1,846,710.49 |
$1,435,572.59 |
$1,189,810.57 |
$1,026,732.63 |
| 2.000 |
$3,798,311.93 |
$2,737,400.25 |
$2,167,278.78 |
$1,914,438.38 |
$1,505,002.92 |
$1,260,966.66 |
$1,099,617.93 |
| 2.500 |
$3,864,275.09 |
$2,804,529.58 |
$2,235,672.12 |
$1,983,697.90 |
$1,576,461.11 |
$1,334,634.78 |
$1,175,484.67 |
| 3.000 |
$3,930,956.77 |
$2,872,682.15 |
$2,305,389.99 |
$2,054,480.38 |
$1,649,927.85 |
$1,410,778.66 |
$1,254,272.00 |
| 3.500 |
$3,998,355.56 |
$2,941,854.56 |
$2,376,425.46 |
$2,126,775.56 |
$1,725,380.16 |
$1,489,355.12 |
$1,335,907.95 |
| 4.000 |
$4,066,469.89 |
$3,012,042.86 |
$2,448,770.56 |
$2,200,571.58 |
$1,802,791.48 |
$1,570,314.60 |
$1,420,310.50 |
| 4.125 |
$4,083,610.07 |
$3,029,748.17 |
$2,467,060.43 |
$2,219,253.55 |
$1,822,446.97 |
|
$1,441,832.95 |
| 4.500 |
$4,135,297.99 |
$3,083,242.66 |
$2,522,416.28 |
$2,275,855.03 |
$1,882,131.89 |
$1,653,601.62 |
$1,507,388.80 |
| 5.000 |
$4,204,837.95 |
$3,155,449.08 |
$2,597,352.61 |
$2,352,611.04 |
$1,963,368.32 |
$1,739,155.37 |
$1,597,044.33 |
| 5.500 |
$4,275,087.69 |
$3,228,656.77 |
$2,673,568.57 |
$2,430,823.28 |
$2,046,464.74 |
$1,826,910.29 |
$1,689,172.28 |
| 6.000 |
$4,346,044.96 |
$3,302,859.93 |
$2,751,052.25 |
$2,510,474.06 |
$2,131,382.40 |
$1,916,796.67 |
$1,783,662.81 |
| |
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
