樓價: |
$53,660,000.00 |
|
|
首期: |
$16,098,000.00 |
| |
貸款金額: |
$37,562,000.00 |
全期供款共: |
$60,260,322.81 |
每月供款額: |
$200,867.74 (4.125厘息計供300期) |
全期利息共: |
$22,698,322.81 |
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*: |
$35,830.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$536,600.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,280,550.00 |
* 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 |
$463,186.30 |
$329,058.60 |
$256,872.06 |
$224,806.51 |
$172,745.50 |
$141,560.83 |
$120,814.24 |
1.500 |
$471,332.84 |
$337,274.83 |
$265,170.78 |
$233,163.49 |
$181,253.71 |
$150,224.08 |
$129,634.05 |
2.000 |
$479,570.40 |
$345,620.94 |
$273,638.07 |
$241,714.74 |
$190,019.90 |
$159,208.17 |
$138,836.47 |
2.500 |
$487,898.83 |
$354,096.60 |
$282,273.33 |
$250,459.36 |
$199,042.12 |
$168,509.42 |
$148,415.31 |
3.000 |
$496,317.98 |
$362,701.47 |
$291,075.83 |
$259,396.28 |
$208,317.95 |
$178,123.25 |
$158,362.91 |
3.500 |
$504,827.67 |
$371,435.10 |
$300,044.68 |
$268,524.18 |
$217,844.47 |
$188,044.23 |
$168,670.17 |
4.000 |
$513,427.70 |
$380,296.99 |
$309,178.89 |
$277,841.58 |
$227,618.33 |
$198,266.07 |
$179,326.73 |
4.125 |
$515,591.80 |
$382,532.44 |
$311,488.15 |
$280,200.34 |
$230,100.01 |
|
$182,044.13 |
4.500 |
$522,117.86 |
$389,286.59 |
$318,477.31 |
$287,346.78 |
$237,635.76 |
$208,781.80 |
$190,321.14 |
5.000 |
$530,897.89 |
$398,403.29 |
$327,938.69 |
$297,037.90 |
$247,892.57 |
$219,583.71 |
$201,640.94 |
5.500 |
$539,767.54 |
$407,646.41 |
$337,561.62 |
$306,912.89 |
$258,384.23 |
$230,663.54 |
$213,272.90 |
6.000 |
$548,726.52 |
$417,015.21 |
$347,344.62 |
$316,969.50 |
$269,105.83 |
$242,012.49 |
$225,203.17 |
|
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。 |
|