樓價: |
$51,210,000.00 |
|
|
首期: |
$15,363,000.00 |
| |
貸款金額: |
$35,847,000.00 |
全期供款共: |
$57,508,966.29 |
每月供款額: |
$191,696.55 (4.125厘息計供300期) |
全期利息共: |
$21,661,966.29 |
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*: |
$34,605.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$512,100.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,176,425.00 |
* 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 |
$442,038.21 |
$314,034.49 |
$245,143.84 |
$214,542.33 |
$164,858.31 |
$135,097.47 |
$115,298.12 |
1.500 |
$449,812.80 |
$321,875.59 |
$253,063.65 |
$222,517.75 |
$172,978.05 |
$143,365.17 |
$123,715.24 |
2.000 |
$457,674.24 |
$329,840.63 |
$261,144.34 |
$230,678.56 |
$181,344.00 |
$151,939.06 |
$132,497.49 |
2.500 |
$465,622.42 |
$337,929.32 |
$269,385.34 |
$239,023.93 |
$189,954.29 |
$160,815.64 |
$141,638.99 |
3.000 |
$473,657.17 |
$346,141.30 |
$277,785.93 |
$247,552.80 |
$198,806.60 |
$169,990.53 |
$151,132.40 |
3.500 |
$481,778.33 |
$354,476.17 |
$286,345.29 |
$256,263.94 |
$207,898.16 |
$179,458.53 |
$160,969.05 |
4.000 |
$489,985.70 |
$362,933.45 |
$295,062.45 |
$265,155.93 |
$217,225.77 |
$189,213.67 |
$171,139.06 |
4.125 |
$492,050.99 |
$365,066.83 |
$297,266.27 |
$267,407.00 |
$219,594.14 |
|
$173,732.39 |
4.500 |
$498,279.08 |
$371,512.60 |
$303,936.32 |
$274,227.14 |
$226,785.82 |
$199,249.27 |
$181,631.48 |
5.000 |
$506,658.24 |
$380,213.05 |
$312,965.71 |
$283,475.79 |
$236,574.33 |
$209,557.99 |
$192,434.45 |
5.500 |
$515,122.92 |
$389,034.15 |
$322,149.29 |
$292,899.91 |
$246,586.96 |
$220,131.94 |
$203,535.32 |
6.000 |
$523,672.85 |
$397,975.19 |
$331,485.61 |
$302,497.36 |
$256,819.04 |
$230,962.72 |
$214,920.88 |
|
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。 |
|