樓價: |
$59,404,000.00 |
|
|
首期: |
$17,821,200.00 |
| |
貸款金額: |
$41,582,800.00 |
全期供款共: |
$66,710,850.09 |
每月供款額: |
$222,369.50 (4.125厘息計供300期) |
全期利息共: |
$25,128,050.09 |
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*: |
$38,702.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$594,040.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,524,670.00 |
* 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 |
$512,767.77 |
$364,282.47 |
$284,368.77 |
$248,870.78 |
$191,236.93 |
$156,714.12 |
$133,746.72 |
1.500 |
$521,786.36 |
$373,378.20 |
$293,555.81 |
$258,122.33 |
$200,655.89 |
$166,304.72 |
$143,510.65 |
2.000 |
$530,905.70 |
$382,617.70 |
$302,929.48 |
$267,588.94 |
$210,360.46 |
$176,250.50 |
$153,698.13 |
2.500 |
$540,125.64 |
$392,000.65 |
$312,489.10 |
$277,269.62 |
$220,348.46 |
$186,547.40 |
$164,302.33 |
3.000 |
$549,446.01 |
$401,526.61 |
$322,233.85 |
$287,163.18 |
$230,617.21 |
$197,190.34 |
$175,314.76 |
3.500 |
$558,866.62 |
$411,195.12 |
$332,162.77 |
$297,268.18 |
$241,163.49 |
$208,173.30 |
$186,725.35 |
4.000 |
$568,387.24 |
$421,005.63 |
$342,274.74 |
$307,582.95 |
$251,983.59 |
$219,489.34 |
$198,522.65 |
4.125 |
$570,782.99 |
$423,480.38 |
$344,831.20 |
$310,194.21 |
$254,730.92 |
|
$201,530.93 |
4.500 |
$578,007.63 |
$430,957.52 |
$352,568.51 |
$318,105.63 |
$263,073.32 |
$231,130.71 |
$210,693.94 |
5.000 |
$587,727.51 |
$441,050.11 |
$363,042.67 |
$328,834.13 |
$274,428.08 |
$243,088.91 |
$223,225.46 |
5.500 |
$597,546.61 |
$451,282.65 |
$373,695.69 |
$339,766.18 |
$286,042.80 |
$255,354.77 |
$236,102.56 |
6.000 |
$607,464.60 |
$461,654.33 |
$384,525.90 |
$350,899.30 |
$297,912.09 |
$267,918.56 |
$249,309.90 |
|
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。 |
|