| 楼价： |
$430,000,000.00 |
|
|
| 首期： |
$129,000,000.00 |
| |
| 贷款金额： |
$301,000,000.00 |
全期供款共： |
$482,891,144.37 |
| 每月供款额： |
$1,609,637.15 (4.125厘息计供300期) |
全期利息共： |
$181,891,144.37 |
| 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*： |
$224,000.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$4,300,000.00 |
注册费： |
$300.00 |
| 按揭保险费： |
-- |
查册费： |
$30.00 |
|
印花税#： |
$18,275,000.00 |
| * 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 |
$3,711,705.31 |
$2,636,884.05 |
$2,058,423.15 |
$1,801,468.49 |
$1,384,281.86 |
$1,134,386.09 |
$968,134.96 |
| 1.500 |
$3,776,986.98 |
$2,702,724.14 |
$2,124,924.24 |
$1,868,436.49 |
$1,452,461.68 |
$1,203,808.34 |
$1,038,811.83 |
| 2.000 |
$3,842,997.95 |
$2,769,604.96 |
$2,192,776.17 |
$1,936,961.19 |
$1,522,708.84 |
$1,275,801.56 |
$1,112,554.61 |
| 2.500 |
$3,909,737.15 |
$2,837,524.04 |
$2,261,974.14 |
$2,007,035.52 |
$1,595,007.71 |
$1,350,336.37 |
$1,189,313.91 |
| 3.000 |
$3,977,203.32 |
$2,906,478.42 |
$2,332,512.22 |
$2,078,650.74 |
$1,669,338.77 |
$1,427,376.05 |
$1,269,028.14 |
| 3.500 |
$4,045,395.04 |
$2,976,464.61 |
$2,404,383.41 |
$2,151,796.45 |
$1,745,678.75 |
$1,506,876.95 |
$1,351,624.51 |
| 4.000 |
$4,114,310.71 |
$3,047,478.66 |
$2,477,579.63 |
$2,226,460.66 |
$1,824,000.79 |
$1,588,788.89 |
$1,437,020.04 |
| 4.125 |
$4,131,652.54 |
$3,065,392.26 |
$2,496,084.67 |
$2,245,362.42 |
$1,843,887.52 |
|
$1,458,795.69 |
| 4.500 |
$4,183,948.55 |
$3,119,516.10 |
$2,552,091.77 |
$2,302,629.80 |
$1,904,274.62 |
$1,673,055.76 |
$1,525,122.78 |
| 5.000 |
$4,254,306.63 |
$3,192,572.01 |
$2,627,909.70 |
$2,380,288.82 |
$1,986,466.78 |
$1,759,616.02 |
$1,615,833.09 |
| 5.500 |
$4,325,382.84 |
$3,266,640.97 |
$2,705,022.32 |
$2,459,421.20 |
$2,070,540.80 |
$1,848,403.35 |
$1,709,044.89 |
| 6.000 |
$4,397,174.90 |
$3,341,717.11 |
$2,783,417.57 |
$2,540,009.05 |
$2,156,457.49 |
$1,939,347.22 |
$1,804,647.08 |
| |
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
