樓價: |
$35,430,000.00 |
|
|
首期: |
$10,629,000.00 |
| |
貸款金額: |
$24,801,000.00 |
全期供款共: |
$39,787,984.29 |
每月供款額: |
$132,626.61 (4.125厘息計供300期) |
全期利息共: |
$14,986,984.29 |
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*: |
$26,715.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$354,300.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$1,505,775.00 |
* 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 |
$305,827.25 |
$217,266.98 |
$169,604.49 |
$148,432.62 |
$114,058.39 |
$93,468.14 |
$79,769.82 |
1.500 |
$311,206.16 |
$222,691.90 |
$175,083.87 |
$153,950.48 |
$119,676.09 |
$99,188.21 |
$85,593.26 |
2.000 |
$316,645.16 |
$228,202.57 |
$180,674.56 |
$159,596.59 |
$125,464.13 |
$105,120.11 |
$91,669.33 |
2.500 |
$322,144.16 |
$233,798.78 |
$186,376.15 |
$165,370.39 |
$131,421.22 |
$111,261.44 |
$97,993.93 |
3.000 |
$327,703.05 |
$239,480.30 |
$192,188.16 |
$171,271.15 |
$137,545.75 |
$117,609.15 |
$104,562.02 |
3.500 |
$333,321.74 |
$245,246.84 |
$198,110.01 |
$177,298.02 |
$143,835.81 |
$124,159.65 |
$111,367.57 |
4.000 |
$339,000.07 |
$251,098.07 |
$204,141.04 |
$183,450.00 |
$150,289.18 |
$130,908.81 |
$118,403.77 |
4.125 |
$340,428.95 |
$252,574.06 |
$205,665.77 |
$185,007.42 |
$151,927.76 |
|
$120,197.98 |
4.500 |
$344,737.90 |
$257,033.62 |
$210,280.49 |
$189,725.99 |
$156,903.37 |
$137,852.01 |
$125,663.02 |
5.000 |
$350,535.08 |
$263,053.08 |
$216,527.54 |
$196,124.73 |
$163,675.62 |
$144,984.18 |
$133,137.13 |
5.500 |
$356,391.43 |
$269,156.02 |
$222,881.26 |
$202,644.87 |
$170,602.93 |
$152,299.84 |
$140,817.35 |
6.000 |
$362,306.76 |
$275,341.95 |
$229,340.66 |
$209,284.93 |
$177,682.07 |
$159,793.19 |
$148,694.53 |
|
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。 |
|