樓價: |
$528,000,000.00 |
|
|
首期: |
$158,400,000.00 |
| |
貸款金額: |
$369,600,000.00 |
全期供款共: |
$592,945,405.18 |
每月供款額: |
$1,976,484.68 (4.125厘息計供300期) |
全期利息共: |
$223,345,405.18 |
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*: |
$273,000.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$5,280,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$22,440,000.00 |
* 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 |
$4,557,628.85 |
$3,237,848.33 |
$2,527,552.15 |
$2,212,035.73 |
$1,699,769.36 |
$1,392,920.59 |
$1,188,779.67 |
1.500 |
$4,637,788.66 |
$3,318,693.83 |
$2,609,209.30 |
$2,294,266.20 |
$1,783,487.83 |
$1,478,164.66 |
$1,275,564.30 |
2.000 |
$4,718,843.99 |
$3,400,817.25 |
$2,692,525.16 |
$2,378,408.16 |
$1,869,744.81 |
$1,566,565.64 |
$1,366,113.57 |
2.500 |
$4,800,793.52 |
$3,484,215.57 |
$2,777,493.83 |
$2,464,452.92 |
$1,958,521.09 |
$1,658,087.45 |
$1,460,366.84 |
3.000 |
$4,883,635.70 |
$3,568,885.12 |
$2,864,108.03 |
$2,552,389.74 |
$2,049,792.72 |
$1,752,685.02 |
$1,558,248.51 |
3.500 |
$4,967,368.79 |
$3,654,821.66 |
$2,952,359.16 |
$2,642,205.87 |
$2,143,531.12 |
$1,850,304.72 |
$1,659,669.17 |
4.000 |
$5,051,990.82 |
$3,742,020.31 |
$3,042,237.31 |
$2,733,886.57 |
$2,239,703.30 |
$1,950,884.96 |
$1,764,526.93 |
4.125 |
$5,073,284.98 |
$3,764,016.54 |
$3,064,959.79 |
$2,757,096.18 |
$2,264,122.35 |
|
$1,791,265.41 |
4.500 |
$5,137,499.62 |
$3,830,475.59 |
$3,133,731.29 |
$2,827,415.20 |
$2,338,272.09 |
$2,054,356.84 |
$1,872,708.91 |
5.000 |
$5,223,892.79 |
$3,920,181.44 |
$3,226,828.66 |
$2,922,773.24 |
$2,439,196.41 |
$2,160,644.79 |
$1,984,092.72 |
5.500 |
$5,311,167.76 |
$4,011,131.23 |
$3,321,515.78 |
$3,019,940.45 |
$2,542,431.49 |
$2,269,667.37 |
$2,098,548.15 |
6.000 |
$5,399,321.74 |
$4,103,317.75 |
$3,417,777.85 |
$3,118,894.84 |
$2,647,929.19 |
$2,381,337.98 |
$2,215,938.74 |
|
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。 |
|