樓價: |
$35,932,000.00 |
|
|
首期: |
$10,779,600.00 |
| |
貸款金額: |
$25,152,400.00 |
全期供款共: |
$40,351,731.63 |
每月供款額: |
$134,505.77 (4.125厘息計供300期) |
全期利息共: |
$15,199,331.63 |
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*: |
$26,966.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$359,320.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$1,527,110.00 |
* 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 |
$310,160.45 |
$220,345.39 |
$172,007.58 |
$150,535.73 |
$115,674.46 |
$94,792.47 |
$80,900.06 |
1.500 |
$315,615.57 |
$225,847.17 |
$177,564.60 |
$156,131.77 |
$121,371.75 |
$100,593.58 |
$86,806.02 |
2.000 |
$321,131.63 |
$231,435.92 |
$183,234.50 |
$161,857.88 |
$127,241.80 |
$106,609.54 |
$92,968.17 |
2.500 |
$326,708.55 |
$237,111.43 |
$189,016.87 |
$167,713.49 |
$133,283.30 |
$112,837.88 |
$99,382.39 |
3.000 |
$332,346.21 |
$242,873.45 |
$194,911.23 |
$173,697.86 |
$139,494.61 |
$119,275.53 |
$106,043.53 |
3.500 |
$338,044.50 |
$248,721.69 |
$200,916.99 |
$179,810.12 |
$145,873.79 |
$125,918.84 |
$112,945.52 |
4.000 |
$343,803.28 |
$254,655.82 |
$207,033.47 |
$186,049.27 |
$152,418.60 |
$132,763.63 |
$120,081.40 |
4.125 |
$345,252.42 |
$256,152.73 |
$208,579.80 |
$187,628.75 |
$154,080.39 |
|
$121,901.04 |
4.500 |
$349,622.42 |
$260,675.47 |
$213,259.91 |
$192,414.17 |
$159,126.50 |
$139,805.21 |
$127,443.52 |
5.000 |
$355,501.73 |
$266,780.23 |
$219,595.47 |
$198,903.58 |
$165,994.71 |
$147,038.43 |
$135,023.52 |
5.500 |
$361,441.06 |
$272,969.64 |
$226,039.21 |
$205,516.10 |
$173,020.17 |
$154,457.74 |
$142,812.56 |
6.000 |
$367,440.21 |
$279,243.21 |
$232,590.14 |
$212,250.24 |
$180,199.61 |
$162,057.27 |
$150,801.35 |
|
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。 |
|