樓價: |
$54,555,000.00 |
|
|
首期: |
$16,366,500.00 |
| |
貸款金額: |
$38,188,500.00 |
全期供款共: |
$61,265,410.19 |
每月供款額: |
$204,218.03 (4.125厘息計供300期) |
全期利息共: |
$23,076,910.19 |
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*: |
$36,277.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$545,550.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,318,588.00 |
* 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 |
$470,911.82 |
$334,547.00 |
$261,156.45 |
$228,556.08 |
$175,626.74 |
$143,921.94 |
$122,829.31 |
1.500 |
$479,194.24 |
$342,900.27 |
$269,593.59 |
$237,052.45 |
$184,276.85 |
$152,729.68 |
$131,796.23 |
2.000 |
$487,569.19 |
$351,385.58 |
$278,202.10 |
$245,746.32 |
$193,189.26 |
$161,863.61 |
$141,152.13 |
2.500 |
$496,036.53 |
$360,002.61 |
$286,981.39 |
$254,636.80 |
$202,361.97 |
$171,320.00 |
$150,890.74 |
3.000 |
$504,596.11 |
$368,751.00 |
$295,930.71 |
$263,722.77 |
$211,792.50 |
$181,094.19 |
$161,004.26 |
3.500 |
$513,247.74 |
$377,630.29 |
$305,049.16 |
$273,002.92 |
$221,477.92 |
$191,180.63 |
$171,483.43 |
4.000 |
$521,991.21 |
$386,640.00 |
$314,335.71 |
$282,475.72 |
$231,414.80 |
$201,572.97 |
$182,317.74 |
4.125 |
$524,191.41 |
$388,912.73 |
$316,683.49 |
$284,873.83 |
$233,937.87 |
|
$185,080.46 |
4.500 |
$530,826.31 |
$395,779.54 |
$323,789.22 |
$292,139.46 |
$241,599.31 |
$212,264.09 |
$193,495.52 |
5.000 |
$539,752.79 |
$405,048.29 |
$333,408.40 |
$301,992.22 |
$252,027.20 |
$223,246.17 |
$205,004.13 |
5.500 |
$548,770.37 |
$414,445.58 |
$343,191.84 |
$312,031.92 |
$262,693.84 |
$234,510.80 |
$216,830.10 |
6.000 |
$557,878.78 |
$423,970.64 |
$353,138.01 |
$322,256.26 |
$273,594.27 |
$246,049.04 |
$228,959.35 |
|
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。 |
|