樓價: |
$120,683,000.00 |
|
|
首期: |
$36,204,900.00 |
| |
貸款金額: |
$84,478,100.00 |
全期供款共: |
$135,527,330.18 |
每月供款額: |
$451,757.77 (4.125厘息計供300期) |
全期利息共: |
$51,049,230.18 |
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*: |
$69,341.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$1,206,830.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$5,129,028.00 |
* 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 |
$1,041,720.31 |
$740,062.97 |
$577,713.21 |
$505,596.79 |
$388,509.97 |
$318,374.69 |
$271,714.96 |
1.500 |
$1,060,042.14 |
$758,541.53 |
$596,377.28 |
$524,391.91 |
$407,645.19 |
$337,858.61 |
$291,551.00 |
2.000 |
$1,078,568.65 |
$777,312.18 |
$615,420.48 |
$543,623.92 |
$427,360.63 |
$358,064.09 |
$312,247.51 |
2.500 |
$1,097,299.55 |
$796,374.22 |
$634,841.45 |
$563,290.85 |
$447,651.90 |
$378,982.89 |
$333,790.63 |
3.000 |
$1,116,234.48 |
$815,726.82 |
$654,638.54 |
$583,390.25 |
$468,513.51 |
$400,604.71 |
$356,163.08 |
3.500 |
$1,135,373.05 |
$835,369.02 |
$674,809.77 |
$603,919.19 |
$489,938.95 |
$422,917.28 |
$379,344.42 |
4.000 |
$1,154,714.79 |
$855,299.69 |
$695,352.89 |
$624,874.31 |
$511,920.67 |
$445,906.53 |
$403,311.37 |
4.125 |
$1,159,581.91 |
$860,327.29 |
$700,546.48 |
$630,179.24 |
$517,502.04 |
|
$409,422.89 |
4.500 |
$1,174,259.22 |
$875,517.59 |
$716,265.33 |
$646,251.80 |
$534,450.17 |
$469,556.72 |
$428,038.12 |
5.000 |
$1,194,005.78 |
$896,021.32 |
$737,544.25 |
$668,047.43 |
$557,518.07 |
$493,850.56 |
$453,496.71 |
5.500 |
$1,213,953.90 |
$916,809.38 |
$759,186.53 |
$690,256.58 |
$581,114.13 |
$518,769.45 |
$479,657.36 |
6.000 |
$1,234,102.93 |
$937,880.11 |
$781,188.80 |
$712,874.22 |
$605,227.35 |
$544,293.58 |
$506,488.89 |
|
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。 |
|