樓價: |
$41,600,000.00 |
|
|
首期: |
$12,480,000.00 |
| |
貸款金額: |
$29,120,000.00 |
全期供款共: |
$46,716,910.71 |
每月供款額: |
$155,723.04 (4.125厘息計供300期) |
全期利息共: |
$17,596,910.71 |
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*: |
$29,800.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$416,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$1,768,000.00 |
* 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 |
$359,085.91 |
$255,103.20 |
$199,140.47 |
$174,281.60 |
$133,921.22 |
$109,745.26 |
$93,661.43 |
1.500 |
$365,401.53 |
$261,472.85 |
$205,574.07 |
$180,760.37 |
$140,517.22 |
$116,461.46 |
$100,499.01 |
2.000 |
$371,787.71 |
$267,943.18 |
$212,138.35 |
$187,389.73 |
$147,313.23 |
$123,426.38 |
$107,633.19 |
2.500 |
$378,244.34 |
$274,513.95 |
$218,832.85 |
$194,169.02 |
$154,307.72 |
$130,637.19 |
$115,059.21 |
3.000 |
$384,771.30 |
$281,184.89 |
$225,657.00 |
$201,097.37 |
$161,498.82 |
$138,090.33 |
$122,771.09 |
3.500 |
$391,368.45 |
$287,955.65 |
$232,610.12 |
$208,173.80 |
$168,884.27 |
$145,781.58 |
$130,761.81 |
4.000 |
$398,035.64 |
$294,825.84 |
$239,691.42 |
$215,397.12 |
$176,461.47 |
$153,706.09 |
$139,023.33 |
4.125 |
$399,713.36 |
$296,558.88 |
$241,481.68 |
$217,225.76 |
$178,385.40 |
|
$141,130.00 |
4.500 |
$404,772.70 |
$301,795.05 |
$246,900.04 |
$222,766.05 |
$184,227.50 |
$161,858.42 |
$147,546.76 |
5.000 |
$411,579.43 |
$308,862.78 |
$254,234.99 |
$230,279.10 |
$192,179.11 |
$170,232.62 |
$156,322.46 |
5.500 |
$418,455.64 |
$316,028.52 |
$261,695.18 |
$237,934.70 |
$200,312.78 |
$178,822.28 |
$165,340.16 |
6.000 |
$425,401.11 |
$323,291.70 |
$269,279.47 |
$245,731.11 |
$208,624.72 |
$187,620.57 |
$174,589.11 |
|
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。 |
|