樓價: |
$1,350,000,000.00 |
|
|
首期: |
$405,000,000.00 |
| |
貸款金額: |
$945,000,000.00 |
全期供款共: |
$1,516,053,592.79 |
每月供款額: |
$5,053,511.98 (4.125厘息計供300期) |
全期利息共: |
$571,053,592.79 |
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*: |
$684,000.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$13,500,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$57,375,000.00 |
* 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 |
$11,653,028.31 |
$8,278,589.47 |
$6,462,491.29 |
$5,655,773.16 |
$4,346,001.20 |
$3,561,444.69 |
$3,039,493.47 |
1.500 |
$11,857,982.37 |
$8,485,296.73 |
$6,671,273.77 |
$5,866,021.54 |
$4,560,054.11 |
$3,779,398.28 |
$3,261,385.99 |
2.000 |
$12,065,226.12 |
$8,695,271.39 |
$6,884,297.29 |
$6,081,157.22 |
$4,780,597.52 |
$4,005,423.50 |
$3,492,904.02 |
2.500 |
$12,274,756.16 |
$8,908,505.71 |
$7,101,546.72 |
$6,301,158.03 |
$5,007,582.34 |
$4,239,428.14 |
$3,733,892.49 |
3.000 |
$12,486,568.56 |
$9,124,990.37 |
$7,323,003.49 |
$6,525,996.50 |
$5,240,947.30 |
$4,481,296.92 |
$3,984,158.12 |
3.500 |
$12,700,658.85 |
$9,344,714.48 |
$7,548,645.59 |
$6,755,640.02 |
$5,480,619.33 |
$4,730,892.74 |
$4,243,472.30 |
4.000 |
$12,917,021.99 |
$9,567,665.56 |
$7,778,447.67 |
$6,990,050.90 |
$5,726,514.11 |
$4,988,058.14 |
$4,511,574.54 |
4.125 |
$12,971,467.27 |
$9,623,905.94 |
$7,836,544.91 |
$7,049,393.64 |
$5,788,949.20 |
|
$4,579,939.97 |
4.500 |
$13,135,652.43 |
$9,793,829.63 |
$8,012,381.13 |
$7,229,186.58 |
$5,978,536.61 |
$5,252,616.92 |
$4,788,176.18 |
5.000 |
$13,356,544.07 |
$10,023,191.19 |
$8,250,414.18 |
$7,472,999.77 |
$6,236,581.74 |
$5,524,375.89 |
$5,072,964.34 |
5.500 |
$13,579,690.31 |
$10,255,733.27 |
$8,492,511.94 |
$7,721,438.65 |
$6,500,535.06 |
$5,803,126.80 |
$5,365,606.06 |
6.000 |
$13,805,083.99 |
$10,491,437.43 |
$8,738,636.55 |
$7,974,447.03 |
$6,770,273.50 |
$6,088,648.24 |
$5,665,752.46 |
|
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。 |
|