樓價: |
$54,900,000.00 |
|
|
首期: |
$16,470,000.00 |
| |
貸款金額: |
$38,430,000.00 |
全期供款共: |
$61,652,846.11 |
每月供款額: |
$205,509.49 (4.125厘息計供300期) |
全期利息共: |
$23,222,846.11 |
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*: |
$36,450.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$549,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,333,250.00 |
* 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 |
$473,889.82 |
$336,662.64 |
$262,807.98 |
$230,001.44 |
$176,737.38 |
$144,832.08 |
$123,606.07 |
1.500 |
$482,224.62 |
$345,068.73 |
$271,298.47 |
$238,551.54 |
$185,442.20 |
$153,695.53 |
$132,629.70 |
2.000 |
$490,652.53 |
$353,607.70 |
$279,961.42 |
$247,300.39 |
$194,410.97 |
$162,887.22 |
$142,044.76 |
2.500 |
$499,173.42 |
$362,279.23 |
$288,796.23 |
$256,247.09 |
$203,641.68 |
$172,403.41 |
$151,844.96 |
3.000 |
$507,787.12 |
$371,082.94 |
$297,802.14 |
$265,390.52 |
$213,131.86 |
$182,239.41 |
$162,022.43 |
3.500 |
$516,493.46 |
$380,018.39 |
$306,978.25 |
$274,729.36 |
$222,878.52 |
$192,389.64 |
$172,567.87 |
4.000 |
$525,292.23 |
$389,085.07 |
$316,323.54 |
$284,262.07 |
$232,878.24 |
$202,847.70 |
$183,470.70 |
4.125 |
$527,506.34 |
$391,372.17 |
$318,686.16 |
$286,675.34 |
$235,417.27 |
|
$186,250.89 |
4.500 |
$534,183.20 |
$398,282.40 |
$325,836.83 |
$293,986.92 |
$243,127.16 |
$213,606.42 |
$194,719.16 |
5.000 |
$543,166.13 |
$407,609.78 |
$335,516.84 |
$303,901.99 |
$253,620.99 |
$224,657.95 |
$206,300.55 |
5.500 |
$552,240.74 |
$417,066.49 |
$345,362.15 |
$314,005.17 |
$264,355.09 |
$235,993.82 |
$218,201.31 |
6.000 |
$561,406.75 |
$426,651.79 |
$355,371.22 |
$324,294.18 |
$275,324.46 |
$247,605.03 |
$230,407.27 |
|
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。 |
|