樓價: |
$49,880,000.00 |
|
|
首期: |
$14,964,000.00 |
| |
貸款金額: |
$34,916,000.00 |
全期供款共: |
$56,015,372.75 |
每月供款額: |
$186,717.91 (4.125厘息計供300期) |
全期利息共: |
$21,099,372.75 |
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*: |
$33,940.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$498,800.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,119,900.00 |
* 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 |
$430,557.82 |
$305,878.55 |
$238,777.09 |
$208,970.34 |
$160,576.70 |
$131,588.79 |
$112,303.65 |
1.500 |
$438,130.49 |
$313,516.00 |
$246,491.21 |
$216,738.63 |
$168,485.55 |
$139,641.77 |
$120,502.17 |
2.000 |
$445,787.76 |
$321,274.18 |
$254,362.04 |
$224,687.50 |
$176,634.23 |
$147,992.98 |
$129,056.34 |
2.500 |
$453,529.51 |
$329,152.79 |
$262,389.00 |
$232,816.12 |
$185,020.89 |
$156,639.02 |
$137,960.41 |
3.000 |
$461,355.59 |
$337,151.50 |
$270,571.42 |
$241,123.49 |
$193,643.30 |
$165,575.62 |
$147,207.26 |
3.500 |
$469,265.82 |
$345,269.89 |
$278,908.48 |
$249,608.39 |
$202,498.74 |
$174,797.73 |
$156,788.44 |
4.000 |
$477,260.04 |
$353,507.52 |
$287,399.24 |
$258,269.44 |
$211,584.09 |
$184,299.51 |
$166,694.32 |
4.125 |
$479,271.69 |
$355,585.50 |
$289,545.82 |
$260,462.04 |
$213,890.95 |
|
$169,220.30 |
4.500 |
$485,338.03 |
$361,863.87 |
$296,042.65 |
$267,105.06 |
$220,895.86 |
$194,074.47 |
$176,914.24 |
5.000 |
$493,499.57 |
$370,338.35 |
$304,837.53 |
$276,113.50 |
$230,430.15 |
$204,115.46 |
$187,436.64 |
5.500 |
$501,744.41 |
$378,930.35 |
$313,782.59 |
$285,292.86 |
$240,182.73 |
$214,414.79 |
$198,249.21 |
6.000 |
$510,072.29 |
$387,639.18 |
$322,876.44 |
$294,641.05 |
$250,149.07 |
$224,964.28 |
$209,339.06 |
|
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。 |
|