樓價: |
$47,184,000.00 |
|
|
首期: |
$14,155,200.00 |
| |
貸款金額: |
$33,028,800.00 |
全期供款共: |
$52,987,757.57 |
每月供款額: |
$176,625.86 (4.125厘息計供300期) |
全期利息共: |
$19,958,957.57 |
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*: |
$32,592.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$471,840.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,005,320.00 |
* 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 |
$407,286.29 |
$289,345.90 |
$225,871.25 |
$197,675.56 |
$151,897.57 |
$124,476.45 |
$106,233.67 |
1.500 |
$414,449.66 |
$296,570.55 |
$233,168.43 |
$205,023.97 |
$159,378.96 |
$132,094.17 |
$113,989.06 |
2.000 |
$421,693.06 |
$303,909.40 |
$240,613.84 |
$212,543.20 |
$167,087.19 |
$139,994.00 |
$122,080.88 |
2.500 |
$429,016.37 |
$311,362.17 |
$248,206.95 |
$220,232.47 |
$175,020.57 |
$148,172.72 |
$130,503.69 |
3.000 |
$436,419.45 |
$318,928.55 |
$255,947.11 |
$228,090.83 |
$183,176.93 |
$156,626.31 |
$139,250.75 |
3.500 |
$443,902.14 |
$326,608.15 |
$263,833.55 |
$236,117.12 |
$191,553.74 |
$165,349.96 |
$148,314.07 |
4.000 |
$451,464.27 |
$334,400.54 |
$271,865.39 |
$244,310.05 |
$200,148.03 |
$174,338.17 |
$157,684.54 |
4.125 |
$453,367.19 |
$336,366.21 |
$273,895.95 |
$246,384.14 |
$202,330.21 |
|
$160,073.99 |
4.500 |
$459,105.65 |
$342,305.23 |
$280,041.62 |
$252,668.10 |
$208,956.50 |
$183,584.80 |
$167,352.08 |
5.000 |
$466,826.06 |
$350,321.67 |
$288,361.14 |
$261,189.65 |
$217,975.46 |
$193,083.08 |
$177,305.74 |
5.500 |
$474,625.26 |
$358,449.27 |
$296,822.73 |
$269,872.86 |
$227,200.92 |
$202,825.73 |
$187,533.89 |
6.000 |
$482,503.02 |
$366,687.40 |
$305,425.06 |
$278,715.78 |
$236,628.58 |
$212,805.02 |
$198,024.34 |
|
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。 |
|