樓價: |
$78,120,000.00 |
|
|
首期: |
$23,436,000.00 |
| |
貸款金額: |
$54,684,000.00 |
全期供款共: |
$87,728,967.90 |
每月供款額: |
$292,429.89 (4.125厘息計供300期) |
全期利息共: |
$33,044,967.90 |
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*: |
$48,060.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$781,200.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$3,320,100.00 |
* 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 |
$674,321.90 |
$479,054.38 |
$373,962.83 |
$327,280.74 |
$251,488.60 |
$206,088.93 |
$175,885.36 |
1.500 |
$686,181.91 |
$491,015.84 |
$386,044.38 |
$339,447.11 |
$263,875.13 |
$218,701.18 |
$188,725.54 |
2.000 |
$698,174.42 |
$503,166.37 |
$398,371.34 |
$351,896.30 |
$276,637.24 |
$231,780.51 |
$202,122.71 |
2.500 |
$710,299.22 |
$515,505.53 |
$410,942.84 |
$364,627.01 |
$289,772.10 |
$245,321.57 |
$216,067.91 |
3.000 |
$722,556.10 |
$528,032.78 |
$423,757.80 |
$377,637.66 |
$303,276.15 |
$259,317.71 |
$230,549.95 |
3.500 |
$734,944.79 |
$540,747.48 |
$436,814.96 |
$390,926.37 |
$317,145.17 |
$273,760.99 |
$245,555.60 |
4.000 |
$747,465.01 |
$553,648.91 |
$450,112.84 |
$404,490.95 |
$331,374.28 |
$288,642.30 |
$261,069.78 |
4.125 |
$750,615.57 |
$556,903.36 |
$453,474.73 |
$407,924.91 |
$334,987.19 |
|
$265,025.86 |
4.500 |
$760,116.42 |
$566,736.27 |
$463,649.79 |
$418,328.93 |
$345,957.98 |
$303,951.43 |
$277,075.79 |
5.000 |
$772,898.68 |
$580,008.66 |
$477,423.97 |
$432,437.59 |
$360,890.20 |
$319,677.22 |
$293,555.54 |
5.500 |
$785,811.41 |
$593,465.10 |
$491,433.36 |
$446,813.92 |
$376,164.30 |
$335,807.60 |
$310,489.74 |
6.000 |
$798,854.19 |
$607,104.51 |
$505,675.77 |
$461,454.67 |
$391,773.16 |
$352,329.78 |
$327,858.21 |
|
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。 |
|