樓價: |
$48,570,000.00 |
|
|
首期: |
$14,571,000.00 |
| |
貸款金額: |
$33,999,000.00 |
全期供款共: |
$54,544,239.26 |
每月供款額: |
$181,814.13 (4.125厘息計供300期) |
全期利息共: |
$20,545,239.26 |
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*: |
$33,285.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$485,700.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,064,225.00 |
* 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 |
$419,250.06 |
$297,845.25 |
$232,506.08 |
$203,482.15 |
$156,359.47 |
$128,132.87 |
$109,354.22 |
1.500 |
$426,623.85 |
$305,282.12 |
$240,017.61 |
$211,046.42 |
$164,060.61 |
$135,974.35 |
$117,337.42 |
2.000 |
$434,080.02 |
$312,836.54 |
$247,681.72 |
$218,786.52 |
$171,995.28 |
$144,106.24 |
$125,666.92 |
2.500 |
$441,618.45 |
$320,508.24 |
$255,497.87 |
$226,701.66 |
$180,161.68 |
$152,525.20 |
$134,337.15 |
3.000 |
$449,238.99 |
$328,296.88 |
$263,465.39 |
$234,790.85 |
$188,557.64 |
$161,227.10 |
$143,341.16 |
3.500 |
$456,941.48 |
$336,202.06 |
$271,583.49 |
$243,052.92 |
$197,180.50 |
$170,207.01 |
$152,670.70 |
4.000 |
$464,725.75 |
$344,223.35 |
$279,851.26 |
$251,486.50 |
$206,027.25 |
$179,459.25 |
$162,316.43 |
4.125 |
$466,684.57 |
$346,246.75 |
$281,941.47 |
$253,621.52 |
$208,273.53 |
|
$164,776.06 |
4.500 |
$472,591.58 |
$352,360.23 |
$288,267.67 |
$260,090.07 |
$215,094.46 |
$188,977.48 |
$172,267.94 |
5.000 |
$480,538.77 |
$360,612.15 |
$296,831.57 |
$268,861.93 |
$224,378.35 |
$198,754.77 |
$182,513.98 |
5.500 |
$488,567.08 |
$368,978.49 |
$305,541.71 |
$277,800.20 |
$233,874.81 |
$208,783.61 |
$193,042.58 |
6.000 |
$496,676.24 |
$377,458.60 |
$314,396.72 |
$286,902.88 |
$243,579.40 |
$219,056.03 |
$203,841.18 |
|
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。 |
|