樓價: |
$1,180,000,000.00 |
|
|
首期: |
$354,000,000.00 |
| |
貸款金額: |
$826,000,000.00 |
全期供款共: |
$1,325,143,140.36 |
每月供款額: |
$4,417,143.80 (4.125厘息計供300期) |
全期利息共: |
$499,143,140.36 |
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*: |
$599,000.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$11,800,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$50,150,000.00 |
* 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 |
$10,185,609.93 |
$7,236,100.43 |
$5,648,696.09 |
$4,943,564.69 |
$3,798,726.98 |
$3,112,966.47 |
$2,656,742.44 |
1.500 |
$10,364,754.96 |
$7,416,777.88 |
$5,831,187.44 |
$5,127,337.35 |
$3,985,825.08 |
$3,303,474.05 |
$2,850,692.94 |
2.000 |
$10,545,901.35 |
$7,600,311.29 |
$6,017,385.78 |
$5,315,381.87 |
$4,178,596.35 |
$3,501,036.84 |
$3,053,056.84 |
2.500 |
$10,729,046.12 |
$7,786,693.88 |
$6,207,277.88 |
$5,507,678.87 |
$4,376,997.90 |
$3,705,574.22 |
$3,263,698.62 |
3.000 |
$10,914,185.85 |
$7,975,917.51 |
$6,400,847.50 |
$5,704,204.35 |
$4,580,976.16 |
$3,916,985.45 |
$3,482,449.32 |
3.500 |
$11,101,316.62 |
$8,167,972.65 |
$6,598,075.40 |
$5,904,929.79 |
$4,790,467.27 |
$4,135,150.69 |
$3,709,109.12 |
4.000 |
$11,290,434.03 |
$8,362,848.41 |
$6,798,939.45 |
$6,109,822.27 |
$5,005,397.52 |
$4,359,932.30 |
$3,943,450.34 |
4.125 |
$11,338,023.24 |
$8,412,006.67 |
$6,849,720.73 |
$6,161,692.21 |
$5,059,970.41 |
|
$4,003,206.79 |
4.500 |
$11,481,533.23 |
$8,560,532.56 |
$7,003,414.62 |
$6,318,844.57 |
$5,225,683.85 |
$4,591,176.27 |
$4,185,220.66 |
5.000 |
$11,674,608.89 |
$8,761,011.56 |
$7,211,473.14 |
$6,531,955.36 |
$5,451,234.41 |
$4,828,713.74 |
$4,434,146.61 |
5.500 |
$11,869,655.23 |
$8,964,270.56 |
$7,423,084.51 |
$6,749,109.34 |
$5,681,949.16 |
$5,072,362.69 |
$4,689,937.15 |
6.000 |
$12,066,666.00 |
$9,170,293.46 |
$7,638,215.65 |
$6,970,257.40 |
$5,917,720.54 |
$5,321,929.58 |
$4,952,287.34 |
|
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。 |
|