樓價: |
$54,870,000.00 |
|
|
首期: |
$16,461,000.00 |
| |
貸款金額: |
$38,409,000.00 |
全期供款共: |
$61,619,156.03 |
每月供款額: |
$205,397.19 (4.125厘息計供300期) |
全期利息共: |
$23,210,156.03 |
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*: |
$36,435.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$548,700.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,331,975.00 |
* 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 |
$473,630.86 |
$336,478.67 |
$262,664.37 |
$229,875.76 |
$176,640.80 |
$144,752.94 |
$123,538.52 |
1.500 |
$481,961.11 |
$344,880.17 |
$271,150.22 |
$238,421.19 |
$185,340.87 |
$153,611.54 |
$132,557.22 |
2.000 |
$490,384.41 |
$353,414.47 |
$279,808.44 |
$247,165.26 |
$194,304.73 |
$162,798.21 |
$141,967.14 |
2.500 |
$498,900.64 |
$362,081.27 |
$288,638.42 |
$256,107.07 |
$203,530.40 |
$172,309.20 |
$151,761.99 |
3.000 |
$507,509.64 |
$370,880.16 |
$297,639.41 |
$265,245.50 |
$213,015.39 |
$182,139.82 |
$161,933.89 |
3.500 |
$516,211.22 |
$379,810.73 |
$306,810.51 |
$274,579.24 |
$222,756.73 |
$192,284.51 |
$172,473.57 |
4.000 |
$525,005.18 |
$388,872.45 |
$316,150.68 |
$284,106.74 |
$232,750.98 |
$202,736.85 |
$183,370.44 |
4.125 |
$527,218.08 |
$391,158.31 |
$318,512.01 |
$286,518.69 |
$235,288.62 |
|
$186,149.12 |
4.500 |
$533,891.30 |
$398,064.76 |
$325,658.78 |
$293,826.27 |
$242,994.30 |
$213,489.70 |
$194,612.76 |
5.000 |
$542,869.31 |
$407,387.04 |
$335,333.50 |
$303,735.92 |
$253,482.40 |
$224,535.19 |
$206,187.82 |
5.500 |
$551,938.97 |
$416,838.58 |
$345,173.43 |
$313,833.58 |
$264,210.64 |
$235,864.86 |
$218,082.08 |
6.000 |
$561,099.97 |
$426,418.65 |
$355,177.03 |
$324,116.97 |
$275,174.01 |
$247,469.73 |
$230,281.36 |
|
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。 |
|