樓價: |
$47,880,000.00 |
|
|
首期: |
$14,364,000.00 |
| |
貸款金額: |
$33,516,000.00 |
全期供款共: |
$53,769,367.42 |
每月供款額: |
$179,231.22 (4.125厘息計供300期) |
全期利息共: |
$20,253,367.42 |
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*: |
$32,940.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$478,800.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,034,900.00 |
* 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 |
$413,294.07 |
$293,613.97 |
$229,203.02 |
$200,591.42 |
$154,138.18 |
$126,312.57 |
$107,800.70 |
1.500 |
$420,563.11 |
$300,945.19 |
$236,607.84 |
$208,048.23 |
$161,729.92 |
$134,042.66 |
$115,670.49 |
2.000 |
$427,913.35 |
$308,392.29 |
$244,163.08 |
$215,678.38 |
$169,551.86 |
$142,059.02 |
$123,881.66 |
2.500 |
$435,344.69 |
$315,955.00 |
$251,868.19 |
$223,481.07 |
$177,602.25 |
$150,358.38 |
$132,428.72 |
3.000 |
$442,856.96 |
$323,632.99 |
$259,722.52 |
$231,455.34 |
$185,878.93 |
$158,936.66 |
$141,304.81 |
3.500 |
$450,450.03 |
$331,425.87 |
$267,725.30 |
$239,600.03 |
$194,379.30 |
$167,789.00 |
$150,501.82 |
4.000 |
$458,123.71 |
$339,333.21 |
$275,875.61 |
$247,913.81 |
$203,100.37 |
$176,909.80 |
$160,010.51 |
4.125 |
$460,054.71 |
$341,327.86 |
$277,936.13 |
$250,018.49 |
$205,314.73 |
|
$162,435.20 |
4.500 |
$465,877.81 |
$347,354.49 |
$284,172.45 |
$256,395.15 |
$212,038.76 |
$186,292.81 |
$169,820.65 |
5.000 |
$473,712.10 |
$355,489.18 |
$292,614.69 |
$265,042.39 |
$221,190.77 |
$195,931.20 |
$179,921.14 |
5.500 |
$481,626.35 |
$363,736.67 |
$301,201.09 |
$273,853.69 |
$230,552.31 |
$205,817.56 |
$190,300.16 |
6.000 |
$489,620.31 |
$372,096.31 |
$309,930.31 |
$282,827.05 |
$240,119.03 |
$215,944.06 |
$200,945.35 |
|
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。 |
|