楼价: |
$500,000,000.00 |
|
|
首期: |
$150,000,000.00 |
| |
贷款金额: |
$350,000,000.00 |
全期供款共: |
$561,501,330.66 |
每月供款额: |
$1,871,671.10 (4.125厘息计供300期) |
全期利息共: |
$211,501,330.66 |
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*: |
$259,000.00 |
楼契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
经纪佣金: |
$5,000,000.00 |
注册费: |
$300.00 |
按揭保险费: |
-- |
查册费: |
$30.00 |
|
印花税#: |
$21,250,000.00 |
* 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 |
$4,315,936.41 |
$3,066,144.25 |
$2,393,515.29 |
$2,094,730.80 |
$1,609,630.07 |
$1,319,053.59 |
$1,125,738.32 |
1.500 |
$4,391,845.32 |
$3,142,702.49 |
$2,470,842.14 |
$2,172,600.57 |
$1,688,908.93 |
$1,399,777.14 |
$1,207,920.74 |
2.000 |
$4,468,602.27 |
$3,220,470.88 |
$2,549,739.74 |
$2,252,280.45 |
$1,770,591.67 |
$1,483,490.19 |
$1,293,668.15 |
2.500 |
$4,546,205.98 |
$3,299,446.56 |
$2,630,202.49 |
$2,333,762.23 |
$1,854,660.13 |
$1,570,158.57 |
$1,382,923.15 |
3.000 |
$4,624,655.02 |
$3,379,626.06 |
$2,712,223.51 |
$2,417,035.74 |
$1,941,091.59 |
$1,659,739.60 |
$1,475,614.12 |
3.500 |
$4,703,947.72 |
$3,461,005.36 |
$2,795,794.66 |
$2,502,088.89 |
$2,029,859.01 |
$1,752,182.50 |
$1,571,656.41 |
4.000 |
$4,784,082.22 |
$3,543,579.84 |
$2,880,906.54 |
$2,588,907.74 |
$2,120,931.15 |
$1,847,428.94 |
$1,670,953.53 |
4.125 |
$4,804,247.14 |
$3,564,409.61 |
$2,902,424.04 |
$2,610,886.53 |
$2,144,055.26 |
|
$1,696,274.06 |
4.500 |
$4,865,056.45 |
$3,627,344.31 |
$2,967,548.57 |
$2,677,476.51 |
$2,214,272.82 |
$1,945,413.67 |
$1,773,398.58 |
5.000 |
$4,946,868.18 |
$3,712,293.03 |
$3,055,708.96 |
$2,767,777.69 |
$2,309,845.09 |
$2,046,065.15 |
$1,878,875.68 |
5.500 |
$5,029,514.93 |
$3,798,419.73 |
$3,145,374.79 |
$2,859,792.09 |
$2,407,605.58 |
$2,149,306.22 |
$1,987,261.50 |
6.000 |
$5,112,994.07 |
$3,885,717.57 |
$3,236,532.06 |
$2,953,498.90 |
$2,507,508.70 |
$2,255,054.91 |
$2,098,426.84 |
|
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。 |
|