樓價: |
$121,000,000.00 |
|
|
首期: |
$36,300,000.00 |
| |
貸款金額: |
$84,700,000.00 |
全期供款共: |
$135,883,322.02 |
每月供款額: |
$452,944.41 (4.125厘息計供300期) |
全期利息共: |
$51,183,322.02 |
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*: |
$69,500.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$1,210,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$5,142,500.00 |
* 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 |
$1,044,456.61 |
$742,006.91 |
$579,230.70 |
$506,924.85 |
$389,530.48 |
$319,210.97 |
$272,428.67 |
1.500 |
$1,062,826.57 |
$760,534.00 |
$597,943.80 |
$525,769.34 |
$408,715.96 |
$338,746.07 |
$292,316.82 |
2.000 |
$1,081,401.75 |
$779,353.95 |
$617,037.02 |
$545,051.87 |
$428,483.18 |
$359,004.62 |
$313,067.69 |
2.500 |
$1,100,181.85 |
$798,466.07 |
$636,509.00 |
$564,770.46 |
$448,827.75 |
$379,978.37 |
$334,667.40 |
3.000 |
$1,119,166.52 |
$817,869.51 |
$656,358.09 |
$584,922.65 |
$469,744.17 |
$401,656.98 |
$357,098.62 |
3.500 |
$1,138,355.35 |
$837,563.30 |
$676,582.31 |
$605,505.51 |
$491,225.88 |
$424,028.16 |
$380,340.85 |
4.000 |
$1,157,747.90 |
$857,546.32 |
$697,179.38 |
$626,515.67 |
$513,265.34 |
$447,077.80 |
$404,370.76 |
4.125 |
$1,162,627.81 |
$862,587.12 |
$702,386.62 |
$631,834.54 |
$518,861.37 |
|
$410,498.32 |
4.500 |
$1,177,343.66 |
$877,817.32 |
$718,146.75 |
$647,949.32 |
$535,854.02 |
$470,790.11 |
$429,162.46 |
5.000 |
$1,197,142.10 |
$898,374.91 |
$739,481.57 |
$669,802.20 |
$558,982.51 |
$495,147.77 |
$454,687.91 |
5.500 |
$1,217,142.61 |
$919,217.57 |
$761,180.70 |
$692,069.69 |
$582,640.55 |
$520,132.11 |
$480,917.28 |
6.000 |
$1,237,344.56 |
$940,343.65 |
$783,240.76 |
$714,746.73 |
$606,817.11 |
$545,723.29 |
$507,819.29 |
|
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。 |
|