樓價: |
$36,000,000.00 |
|
|
首期: |
$10,800,000.00 |
| |
貸款金額: |
$25,200,000.00 |
全期供款共: |
$40,428,095.81 |
每月供款額: |
$134,760.32 (4.125厘息計供300期) |
全期利息共: |
$15,228,095.81 |
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*: |
$27,000.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$360,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$1,530,000.00 |
* 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 |
$310,747.42 |
$220,762.39 |
$172,333.10 |
$150,820.62 |
$115,893.37 |
$94,971.86 |
$81,053.16 |
1.500 |
$316,212.86 |
$226,274.58 |
$177,900.63 |
$156,427.24 |
$121,601.44 |
$100,783.95 |
$86,970.29 |
2.000 |
$321,739.36 |
$231,873.90 |
$183,581.26 |
$162,164.19 |
$127,482.60 |
$106,811.29 |
$93,144.11 |
2.500 |
$327,326.83 |
$237,560.15 |
$189,374.58 |
$168,030.88 |
$133,535.53 |
$113,051.42 |
$99,570.47 |
3.000 |
$332,975.16 |
$243,333.08 |
$195,280.09 |
$174,026.57 |
$139,758.59 |
$119,501.25 |
$106,244.22 |
3.500 |
$338,684.24 |
$249,192.39 |
$201,297.22 |
$180,150.40 |
$146,149.85 |
$126,157.14 |
$113,159.26 |
4.000 |
$344,453.92 |
$255,137.75 |
$207,425.27 |
$186,401.36 |
$152,707.04 |
$133,014.88 |
$120,308.65 |
4.125 |
$345,905.79 |
$256,637.49 |
$208,974.53 |
$187,983.83 |
$154,371.98 |
|
$122,131.73 |
4.500 |
$350,284.06 |
$261,168.79 |
$213,663.50 |
$192,778.31 |
$159,427.64 |
$140,069.78 |
$127,684.70 |
5.000 |
$356,174.51 |
$267,285.10 |
$220,011.04 |
$199,279.99 |
$166,308.85 |
$147,316.69 |
$135,279.05 |
5.500 |
$362,125.07 |
$273,486.22 |
$226,466.99 |
$205,905.03 |
$173,347.60 |
$154,750.05 |
$143,082.83 |
6.000 |
$368,135.57 |
$279,771.66 |
$233,030.31 |
$212,651.92 |
$180,540.63 |
$162,363.95 |
$151,086.73 |
|
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。 |
|