樓價: |
$31,560,000.00 |
|
|
首期: |
$9,468,000.00 |
| |
貸款金額: |
$22,092,000.00 |
全期供款共: |
$35,441,963.99 |
每月供款額: |
$118,139.88 (4.125厘息計供300期) |
全期利息共: |
$13,349,963.99 |
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*: |
$24,780.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$315,600.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$1,341,300.00 |
* 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 |
$272,421.91 |
$193,535.02 |
$151,078.69 |
$132,219.41 |
$101,599.85 |
$83,258.66 |
$71,056.60 |
1.500 |
$277,213.28 |
$198,367.38 |
$155,959.56 |
$137,134.55 |
$106,603.93 |
$88,353.93 |
$76,243.96 |
2.000 |
$282,058.18 |
$203,276.12 |
$160,939.57 |
$142,163.94 |
$111,759.75 |
$93,637.90 |
$81,656.33 |
2.500 |
$286,956.52 |
$208,261.07 |
$166,018.38 |
$147,307.07 |
$117,066.15 |
$99,108.41 |
$87,290.11 |
3.000 |
$291,908.23 |
$213,322.00 |
$171,195.55 |
$152,563.30 |
$122,521.70 |
$104,762.76 |
$93,140.76 |
3.500 |
$296,913.18 |
$218,458.66 |
$176,470.56 |
$157,931.85 |
$128,124.70 |
$110,597.76 |
$99,202.95 |
4.000 |
$301,971.27 |
$223,670.76 |
$181,842.82 |
$163,411.86 |
$133,873.17 |
$116,609.71 |
$105,470.59 |
4.125 |
$303,244.08 |
$224,985.53 |
$183,201.01 |
$164,799.16 |
$135,332.77 |
|
$107,068.82 |
4.500 |
$307,082.36 |
$228,957.97 |
$187,311.67 |
$169,002.32 |
$139,764.90 |
$122,794.51 |
$111,936.92 |
5.000 |
$312,246.32 |
$234,319.94 |
$192,876.35 |
$174,702.13 |
$145,797.42 |
$129,147.63 |
$118,594.63 |
5.500 |
$317,462.98 |
$239,756.25 |
$198,536.06 |
$180,510.08 |
$151,968.06 |
$135,664.21 |
$125,435.95 |
6.000 |
$322,732.19 |
$245,266.49 |
$204,289.90 |
$186,424.85 |
$158,273.95 |
$142,339.07 |
$132,452.70 |
|
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。 |
|