樓價: |
$133,500,000.00 |
|
|
首期: |
$40,050,000.00 |
| |
貸款金額: |
$93,450,000.00 |
全期供款共: |
$149,920,855.29 |
每月供款額: |
$499,736.18 (4.125厘息計供300期) |
全期利息共: |
$56,470,855.29 |
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*: |
$75,750.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$1,335,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$5,673,750.00 |
* 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 |
$1,152,355.02 |
$818,660.51 |
$639,068.58 |
$559,293.12 |
$429,771.23 |
$352,187.31 |
$300,572.13 |
1.500 |
$1,172,622.70 |
$839,101.57 |
$659,714.85 |
$580,084.35 |
$450,938.68 |
$373,740.50 |
$322,514.84 |
2.000 |
$1,193,116.80 |
$859,865.73 |
$680,780.51 |
$601,358.88 |
$472,747.98 |
$396,091.88 |
$345,409.40 |
2.500 |
$1,213,837.00 |
$880,952.23 |
$702,264.06 |
$623,114.52 |
$495,194.25 |
$419,232.34 |
$369,240.48 |
3.000 |
$1,234,782.89 |
$902,360.16 |
$724,163.68 |
$645,348.54 |
$518,271.46 |
$443,150.47 |
$393,988.97 |
3.500 |
$1,255,954.04 |
$924,088.43 |
$746,477.17 |
$668,057.73 |
$541,972.36 |
$467,832.73 |
$419,632.26 |
4.000 |
$1,277,349.95 |
$946,135.82 |
$769,202.05 |
$691,238.37 |
$566,288.62 |
$493,263.53 |
$446,144.59 |
4.125 |
$1,282,733.99 |
$951,697.36 |
$774,947.22 |
$697,106.70 |
$572,462.75 |
|
$452,905.18 |
4.500 |
$1,298,970.07 |
$968,500.93 |
$792,335.47 |
$714,886.23 |
$591,210.84 |
$519,425.45 |
$473,497.42 |
5.000 |
$1,320,813.80 |
$991,182.24 |
$815,874.29 |
$738,996.64 |
$616,728.64 |
$546,299.39 |
$501,659.81 |
5.500 |
$1,342,880.49 |
$1,014,178.07 |
$839,815.07 |
$763,564.49 |
$642,830.69 |
$573,864.76 |
$530,598.82 |
6.000 |
$1,365,169.42 |
$1,037,486.59 |
$864,154.06 |
$788,584.21 |
$669,504.82 |
$602,099.66 |
$560,279.97 |
|
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。 |
|