樓價: |
$1,400,000,000.00 |
|
|
首期: |
$420,000,000.00 |
| |
貸款金額: |
$980,000,000.00 |
全期供款共: |
$1,572,203,725.86 |
每月供款額: |
$5,240,679.09 (4.125厘息計供300期) |
全期利息共: |
$592,203,725.86 |
律 師 費 及 雜 費 |
田 土 廳 費 用 及 印 花 稅 |
買賣合約: |
$3,000.00 |
轉名契: |
$210.00 |
轉名契*: |
$709,000.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$14,000,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$59,500,000.00 |
* 因律師收費現已浮動, 請自行與律師行商議. |
# 收費以稅務局的公佈為準. |
利率 |
7年 |
10年 |
13年 |
15年 |
20年 |
25年 |
30年 |
1.000 |
$12,084,621.95 |
$8,585,203.89 |
$6,701,842.82 |
$5,865,246.24 |
$4,506,964.21 |
$3,693,350.05 |
$3,152,067.30 |
1.500 |
$12,297,166.91 |
$8,799,566.98 |
$6,918,357.98 |
$6,083,281.60 |
$4,728,945.01 |
$3,919,376.00 |
$3,382,178.06 |
2.000 |
$12,512,086.34 |
$9,017,318.48 |
$7,139,271.26 |
$6,306,385.27 |
$4,957,656.68 |
$4,153,772.52 |
$3,622,270.83 |
2.500 |
$12,729,376.76 |
$9,238,450.37 |
$7,364,566.97 |
$6,534,534.25 |
$5,193,048.35 |
$4,396,443.99 |
$3,872,184.81 |
3.000 |
$12,949,034.06 |
$9,462,952.98 |
$7,594,225.84 |
$6,767,700.07 |
$5,435,056.46 |
$4,647,270.88 |
$4,131,719.53 |
3.500 |
$13,171,053.62 |
$9,690,815.01 |
$7,828,225.05 |
$7,005,848.91 |
$5,683,605.24 |
$4,906,110.99 |
$4,400,637.94 |
4.000 |
$13,395,430.21 |
$9,922,023.54 |
$8,066,538.33 |
$7,248,941.67 |
$5,938,607.23 |
$5,172,801.03 |
$4,678,669.90 |
4.125 |
$13,451,891.98 |
$9,980,346.90 |
$8,126,787.31 |
$7,310,482.29 |
$6,003,354.73 |
|
$4,749,567.38 |
4.500 |
$13,622,158.07 |
$10,156,564.06 |
$8,309,135.99 |
$7,496,934.23 |
$6,199,963.89 |
$5,447,158.28 |
$4,965,516.04 |
5.000 |
$13,851,230.89 |
$10,394,420.49 |
$8,555,985.08 |
$7,749,777.54 |
$6,467,566.24 |
$5,728,982.41 |
$5,260,851.91 |
5.500 |
$14,082,641.80 |
$10,635,575.24 |
$8,807,049.42 |
$8,007,417.86 |
$6,741,295.62 |
$6,018,057.42 |
$5,564,332.21 |
6.000 |
$14,316,383.39 |
$10,880,009.19 |
$9,062,289.76 |
$8,269,796.91 |
$7,021,024.37 |
$6,314,153.73 |
$5,875,595.15 |
|
免責聲明:
以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的 數據結果只作模擬性參考,其準確性不被保證。 |
|