樓價: |
$123,390,000.00 |
|
|
首期: |
$37,017,000.00 |
| |
貸款金額: |
$86,373,000.00 |
全期供款共: |
$138,567,298.38 |
每月供款額: |
$461,890.99 (4.125厘息計供300期) |
全期利息共: |
$52,194,298.38 |
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*: |
$70,695.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$1,233,900.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$5,244,075.00 |
* 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 |
$1,065,086.79 |
$756,663.08 |
$590,671.70 |
$516,937.67 |
$397,224.51 |
$325,516.04 |
$277,809.70 |
1.500 |
$1,083,819.59 |
$775,556.12 |
$609,754.42 |
$536,154.37 |
$416,788.95 |
$345,437.00 |
$298,090.68 |
2.000 |
$1,102,761.67 |
$794,747.80 |
$629,224.77 |
$555,817.77 |
$436,946.61 |
$366,095.71 |
$319,251.43 |
2.500 |
$1,121,912.71 |
$814,237.42 |
$649,081.37 |
$575,925.84 |
$457,693.03 |
$387,483.73 |
$341,277.77 |
3.000 |
$1,141,272.37 |
$834,024.12 |
$669,322.52 |
$596,476.08 |
$479,022.58 |
$409,590.54 |
$364,152.05 |
3.500 |
$1,160,840.22 |
$854,106.90 |
$689,946.21 |
$617,465.50 |
$500,928.61 |
$432,403.60 |
$387,853.37 |
4.000 |
$1,180,615.81 |
$874,484.63 |
$710,950.12 |
$638,890.65 |
$523,403.39 |
$455,908.51 |
$412,357.91 |
4.125 |
$1,185,592.11 |
$879,625.00 |
$716,260.20 |
$644,314.58 |
$529,109.96 |
|
$418,606.51 |
4.500 |
$1,200,598.63 |
$895,156.03 |
$732,331.64 |
$660,747.65 |
$546,438.25 |
$480,089.19 |
$437,639.30 |
5.000 |
$1,220,788.13 |
$916,119.67 |
$754,087.86 |
$683,032.18 |
$570,023.57 |
$504,927.96 |
$463,668.94 |
5.500 |
$1,241,183.69 |
$937,374.02 |
$776,215.59 |
$705,739.49 |
$594,148.90 |
$530,405.79 |
$490,416.39 |
6.000 |
$1,261,784.68 |
$958,917.38 |
$798,711.38 |
$728,864.46 |
$618,803.00 |
$556,502.45 |
$517,849.78 |
|
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。 |
|