樓價: |
$2,180,000,000.00 |
|
|
首期: |
$654,000,000.00 |
| |
貸款金額: |
$1,526,000,000.00 |
全期供款共: |
$2,448,145,801.69 |
每月供款額: |
$8,160,486.01 (4.125厘息計供300期) |
全期利息共: |
$922,145,801.69 |
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*: |
$1,099,000.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$21,800,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$92,650,000.00 |
* 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 |
$18,817,482.76 |
$13,368,388.92 |
$10,435,726.68 |
$9,133,026.29 |
$7,017,987.12 |
$5,751,073.65 |
$4,908,219.08 |
1.500 |
$19,148,445.61 |
$13,702,182.87 |
$10,772,871.72 |
$9,472,538.49 |
$7,363,642.94 |
$6,103,028.34 |
$5,266,534.41 |
2.000 |
$19,483,105.88 |
$14,041,253.06 |
$11,116,865.25 |
$9,819,942.77 |
$7,719,779.69 |
$6,468,017.21 |
$5,640,393.15 |
2.500 |
$19,821,458.09 |
$14,385,587.00 |
$11,467,682.86 |
$10,175,203.33 |
$8,086,318.15 |
$6,845,891.36 |
$6,029,544.92 |
3.000 |
$20,163,495.90 |
$14,735,169.64 |
$11,825,294.52 |
$10,538,275.83 |
$8,463,159.34 |
$7,236,464.65 |
$6,433,677.55 |
3.500 |
$20,509,212.06 |
$15,089,983.37 |
$12,189,664.73 |
$10,909,107.58 |
$8,850,185.30 |
$7,639,515.68 |
$6,852,421.94 |
4.000 |
$20,858,598.47 |
$15,450,008.08 |
$12,560,752.54 |
$11,287,637.74 |
$9,247,259.83 |
$8,054,790.18 |
$7,285,357.41 |
4.125 |
$20,946,517.51 |
$15,540,825.88 |
$12,654,568.81 |
$11,383,465.28 |
$9,348,080.93 |
|
$7,395,754.92 |
4.500 |
$21,211,646.14 |
$15,815,221.18 |
$12,938,511.75 |
$11,673,797.59 |
$9,654,229.48 |
$8,482,003.61 |
$7,732,017.83 |
5.000 |
$21,568,345.24 |
$16,185,597.63 |
$13,322,891.05 |
$12,067,510.74 |
$10,070,924.58 |
$8,920,844.03 |
$8,191,897.97 |
5.500 |
$21,928,685.09 |
$16,561,110.02 |
$13,713,834.09 |
$12,468,693.52 |
$10,497,160.32 |
$9,370,975.13 |
$8,664,460.16 |
6.000 |
$22,292,654.14 |
$16,941,728.60 |
$14,111,279.76 |
$12,877,255.20 |
$10,932,737.95 |
$9,832,039.39 |
$9,149,141.01 |
|
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。 |
|