樓價: |
$176,250,000.00 |
|
|
首期: |
$52,875,000.00 |
| |
貸款金額: |
$123,375,000.00 |
全期供款共: |
$197,929,219.06 |
每月供款額: |
$659,764.06 (4.125厘息計供300期) |
全期利息共: |
$74,554,219.06 |
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*: |
$97,125.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$1,762,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$7,490,625.00 |
* 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 |
$1,521,367.59 |
$1,080,815.85 |
$843,714.14 |
$738,392.61 |
$567,394.60 |
$464,966.39 |
$396,822.76 |
1.500 |
$1,548,125.48 |
$1,107,802.63 |
$870,971.85 |
$765,841.70 |
$595,340.40 |
$493,421.44 |
$425,792.06 |
2.000 |
$1,575,182.30 |
$1,135,215.99 |
$898,783.26 |
$793,928.86 |
$624,133.56 |
$522,930.29 |
$456,018.02 |
2.500 |
$1,602,537.61 |
$1,163,054.91 |
$927,146.38 |
$822,651.19 |
$653,767.69 |
$553,480.90 |
$487,480.41 |
3.000 |
$1,630,190.90 |
$1,191,318.19 |
$956,058.79 |
$852,005.10 |
$684,234.79 |
$585,058.21 |
$520,153.98 |
3.500 |
$1,658,141.57 |
$1,220,004.39 |
$985,517.62 |
$881,986.34 |
$715,525.30 |
$617,644.33 |
$554,008.88 |
4.000 |
$1,686,388.98 |
$1,249,111.89 |
$1,015,519.56 |
$912,589.98 |
$747,628.23 |
$651,218.70 |
$589,011.12 |
4.125 |
$1,693,497.12 |
$1,256,454.39 |
$1,023,104.47 |
$920,337.50 |
$755,779.48 |
|
$597,936.61 |
4.500 |
$1,714,932.40 |
$1,278,638.87 |
$1,046,060.87 |
$943,810.47 |
$780,531.17 |
$685,758.32 |
$625,123.00 |
5.000 |
$1,743,771.03 |
$1,308,583.29 |
$1,077,137.41 |
$975,641.64 |
$814,220.39 |
$721,237.96 |
$662,303.68 |
5.500 |
$1,772,904.01 |
$1,338,942.95 |
$1,108,744.61 |
$1,008,076.71 |
$848,680.97 |
$757,630.44 |
$700,509.68 |
6.000 |
$1,802,330.41 |
$1,369,715.44 |
$1,140,877.55 |
$1,041,108.36 |
$883,896.82 |
$794,906.85 |
$739,695.46 |
|
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。 |
|