樓價: |
$53,500,000.00 |
|
|
首期: |
$16,050,000.00 |
| |
貸款金額: |
$37,450,000.00 |
全期供款共: |
$60,080,642.38 |
每月供款額: |
$200,268.81 (4.125厘息計供300期) |
全期利息共: |
$22,630,642.38 |
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*: |
$35,750.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$535,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,273,750.00 |
* 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 |
$461,805.20 |
$328,077.43 |
$256,106.14 |
$224,136.20 |
$172,230.42 |
$141,138.73 |
$120,454.00 |
1.500 |
$469,927.45 |
$336,269.17 |
$264,380.11 |
$232,468.26 |
$180,713.26 |
$149,776.15 |
$129,247.52 |
2.000 |
$478,140.44 |
$344,590.38 |
$272,822.15 |
$240,994.01 |
$189,453.31 |
$158,733.45 |
$138,422.49 |
2.500 |
$486,444.04 |
$353,040.78 |
$281,431.67 |
$249,712.56 |
$198,448.63 |
$168,006.97 |
$147,972.78 |
3.000 |
$494,838.09 |
$361,619.99 |
$290,207.92 |
$258,622.82 |
$207,696.80 |
$177,592.14 |
$157,890.71 |
3.500 |
$503,322.41 |
$370,327.57 |
$299,150.03 |
$267,723.51 |
$217,194.91 |
$187,483.53 |
$168,167.24 |
4.000 |
$511,896.80 |
$379,163.04 |
$308,257.00 |
$277,013.13 |
$226,939.63 |
$197,674.90 |
$178,792.03 |
4.125 |
$514,054.44 |
$381,391.83 |
$310,559.37 |
$279,364.86 |
$229,413.91 |
|
$181,501.32 |
4.500 |
$520,561.04 |
$388,125.84 |
$317,527.70 |
$286,489.99 |
$236,927.19 |
$208,159.26 |
$189,753.65 |
5.000 |
$529,314.89 |
$397,215.35 |
$326,960.86 |
$296,152.21 |
$247,153.42 |
$218,928.97 |
$201,039.70 |
5.500 |
$538,158.10 |
$406,430.91 |
$336,555.10 |
$305,997.75 |
$257,613.80 |
$229,975.77 |
$212,636.98 |
6.000 |
$547,090.37 |
$415,771.78 |
$346,308.93 |
$316,024.38 |
$268,303.43 |
$241,290.87 |
$224,531.67 |
|
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。 |
|