樓價: |
$170,500,000.00 |
|
|
首期: |
$51,150,000.00 |
| |
貸款金額: |
$119,350,000.00 |
全期供款共: |
$186,529,518.64 |
每月供款額: |
$621,765.06 (3.875厘息計供300期) |
全期利息共: |
$67,179,518.64 |
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*: |
$94,250.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$1,705,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$7,246,250.00 |
* 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 |
$1,471,734.32 |
$1,045,555.19 |
$816,188.72 |
$714,303.20 |
$548,883.86 |
$449,797.27 |
$383,876.77 |
1.500 |
$1,497,619.26 |
$1,071,661.55 |
$842,557.17 |
$740,856.79 |
$575,917.95 |
$477,324.01 |
$411,900.97 |
2.000 |
$1,523,793.37 |
$1,098,180.57 |
$869,461.25 |
$768,027.63 |
$603,771.76 |
$505,870.15 |
$441,140.84 |
2.500 |
$1,550,256.24 |
$1,125,111.28 |
$896,899.05 |
$795,812.92 |
$632,439.10 |
$535,424.07 |
$471,576.79 |
3.000 |
$1,577,007.36 |
$1,152,452.49 |
$924,868.22 |
$824,209.19 |
$661,912.23 |
$565,971.20 |
$503,184.41 |
3.500 |
$1,604,046.17 |
$1,180,202.83 |
$953,365.98 |
$853,212.31 |
$692,181.92 |
$597,494.23 |
$535,934.83 |
3.875 |
$1,624,513.70 |
$1,201,283.14 |
$975,084.28 |
$875,360.07 |
$715,400.58 |
|
$561,227.96 |
4.000 |
$1,631,372.04 |
$1,208,360.72 |
$982,389.13 |
$882,817.54 |
$723,237.52 |
$629,973.27 |
$569,795.16 |
4.500 |
$1,658,984.25 |
$1,236,924.41 |
$1,011,934.06 |
$913,019.49 |
$755,067.03 |
$663,386.06 |
$604,728.92 |
5.000 |
$1,686,882.05 |
$1,265,891.92 |
$1,041,996.75 |
$943,812.19 |
$787,657.17 |
$697,708.21 |
$640,696.61 |
5.500 |
$1,715,064.59 |
$1,295,261.13 |
$1,072,572.80 |
$975,189.10 |
$820,993.50 |
$732,913.42 |
$677,656.17 |
6.000 |
$1,743,530.98 |
$1,325,029.69 |
$1,103,657.43 |
$1,007,143.12 |
$855,060.47 |
$768,973.72 |
$715,563.55 |
|
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。 |
|