樓價: |
$81,360,000.00 |
|
|
首期: |
$24,408,000.00 |
| |
貸款金額: |
$56,952,000.00 |
全期供款共: |
$91,367,496.53 |
每月供款額: |
$304,558.32 (4.125厘息計供300期) |
全期利息共: |
$34,415,496.53 |
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*: |
$49,680.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$813,600.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$3,457,800.00 |
* 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 |
$702,289.17 |
$498,922.99 |
$389,472.81 |
$340,854.60 |
$261,919.01 |
$214,636.40 |
$183,180.14 |
1.500 |
$714,641.07 |
$511,380.55 |
$402,055.43 |
$353,525.56 |
$274,819.26 |
$227,771.74 |
$196,552.86 |
2.000 |
$727,130.96 |
$524,035.02 |
$414,893.65 |
$366,491.08 |
$288,110.68 |
$241,393.52 |
$210,505.68 |
2.500 |
$739,758.64 |
$536,885.94 |
$427,986.55 |
$379,749.79 |
$301,790.30 |
$255,496.20 |
$225,029.25 |
3.000 |
$752,523.87 |
$549,932.75 |
$441,333.01 |
$393,300.06 |
$315,854.42 |
$270,072.83 |
$240,111.93 |
3.500 |
$765,426.37 |
$563,174.79 |
$454,931.71 |
$407,139.90 |
$330,298.66 |
$285,115.14 |
$255,739.93 |
4.000 |
$778,465.86 |
$576,611.31 |
$468,781.11 |
$421,267.07 |
$345,117.92 |
$300,613.64 |
$271,897.56 |
4.125 |
$781,747.09 |
$580,000.73 |
$472,282.44 |
$424,843.46 |
$348,880.67 |
|
$276,017.72 |
4.500 |
$791,641.99 |
$590,241.47 |
$482,879.50 |
$435,678.98 |
$360,306.47 |
$316,557.71 |
$288,567.42 |
5.000 |
$804,954.39 |
$604,064.32 |
$497,224.96 |
$450,372.79 |
$375,857.99 |
$332,935.72 |
$305,730.65 |
5.500 |
$818,402.67 |
$618,078.86 |
$511,815.39 |
$465,345.37 |
$391,765.58 |
$349,735.11 |
$323,367.19 |
6.000 |
$831,986.39 |
$632,283.96 |
$526,648.50 |
$480,593.34 |
$408,021.82 |
$366,942.53 |
$341,456.02 |
|
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。 |
|