樓價: |
$1,650,000,000.00 |
|
|
首期: |
$495,000,000.00 |
| |
貸款金額: |
$1,155,000,000.00 |
全期供款共: |
$1,852,954,391.19 |
每月供款額: |
$6,176,514.64 (4.125厘息計供300期) |
全期利息共: |
$697,954,391.19 |
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*: |
$834,000.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$16,500,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$70,125,000.00 |
* 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 |
$14,242,590.16 |
$10,118,276.02 |
$7,898,600.47 |
$6,912,611.64 |
$5,311,779.25 |
$4,352,876.85 |
$3,714,936.46 |
1.500 |
$14,493,089.57 |
$10,370,918.23 |
$8,153,779.05 |
$7,169,581.89 |
$5,573,399.47 |
$4,619,264.57 |
$3,986,138.43 |
2.000 |
$14,746,387.48 |
$10,627,553.92 |
$8,414,141.13 |
$7,432,525.49 |
$5,842,952.52 |
$4,895,517.61 |
$4,269,104.91 |
2.500 |
$15,002,479.75 |
$10,888,173.65 |
$8,679,668.22 |
$7,701,415.36 |
$6,120,378.41 |
$5,181,523.28 |
$4,563,646.38 |
3.000 |
$15,261,361.58 |
$11,152,766.01 |
$8,950,337.60 |
$7,976,217.95 |
$6,405,602.26 |
$5,477,140.68 |
$4,869,526.59 |
3.500 |
$15,523,027.48 |
$11,421,317.69 |
$9,226,122.38 |
$8,256,893.35 |
$6,698,534.74 |
$5,782,202.24 |
$5,186,466.14 |
4.000 |
$15,787,471.32 |
$11,693,813.46 |
$9,506,991.60 |
$8,543,395.54 |
$6,999,072.80 |
$6,096,515.51 |
$5,514,146.66 |
4.125 |
$15,854,015.55 |
$11,762,551.70 |
$9,577,999.33 |
$8,615,925.55 |
$7,075,382.36 |
|
$5,597,704.41 |
4.500 |
$16,054,686.30 |
$11,970,236.21 |
$9,792,910.27 |
$8,835,672.49 |
$7,307,100.30 |
$6,419,865.12 |
$5,852,215.33 |
5.000 |
$16,324,664.98 |
$12,250,567.01 |
$10,083,839.55 |
$9,133,666.39 |
$7,622,488.79 |
$6,752,014.98 |
$6,200,289.75 |
5.500 |
$16,597,399.26 |
$12,534,785.10 |
$10,379,736.81 |
$9,437,313.90 |
$7,945,098.41 |
$7,092,710.54 |
$6,557,962.97 |
6.000 |
$16,872,880.43 |
$12,822,867.97 |
$10,680,555.78 |
$9,746,546.36 |
$8,274,778.73 |
$7,441,681.19 |
$6,924,808.57 |
|
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。 |
|