樓價: |
$50,400,000.00 |
|
|
首期: |
$15,120,000.00 |
| |
貸款金額: |
$35,280,000.00 |
全期供款共: |
$56,599,334.13 |
每月供款額: |
$188,664.45 (4.125厘息計供300期) |
全期利息共: |
$21,319,334.13 |
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*: |
$34,200.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$504,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$2,142,000.00 |
* 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 |
$435,046.39 |
$309,067.34 |
$241,266.34 |
$211,148.86 |
$162,250.71 |
$132,960.60 |
$113,474.42 |
1.500 |
$442,698.01 |
$316,784.41 |
$249,060.89 |
$218,998.14 |
$170,242.02 |
$141,097.54 |
$121,758.41 |
2.000 |
$450,435.11 |
$324,623.47 |
$257,013.77 |
$227,029.87 |
$178,475.64 |
$149,535.81 |
$130,401.75 |
2.500 |
$458,257.56 |
$332,584.21 |
$265,124.41 |
$235,243.23 |
$186,949.74 |
$158,271.98 |
$139,398.65 |
3.000 |
$466,165.23 |
$340,666.31 |
$273,392.13 |
$243,637.20 |
$195,662.03 |
$167,301.75 |
$148,741.90 |
3.500 |
$474,157.93 |
$348,869.34 |
$281,816.10 |
$252,210.56 |
$204,609.79 |
$176,620.00 |
$158,422.97 |
4.000 |
$482,235.49 |
$357,192.85 |
$290,395.38 |
$260,961.90 |
$213,789.86 |
$186,220.84 |
$168,432.12 |
4.125 |
$484,268.11 |
$359,292.49 |
$292,564.34 |
$263,177.36 |
$216,120.77 |
|
$170,984.43 |
4.500 |
$490,397.69 |
$365,636.31 |
$299,128.90 |
$269,889.63 |
$223,198.70 |
$196,097.70 |
$178,758.58 |
5.000 |
$498,644.31 |
$374,199.14 |
$308,015.46 |
$278,991.99 |
$232,832.38 |
$206,243.37 |
$189,390.67 |
5.500 |
$506,975.10 |
$382,880.71 |
$317,053.78 |
$288,267.04 |
$242,686.64 |
$216,650.07 |
$200,315.96 |
6.000 |
$515,389.80 |
$391,680.33 |
$326,242.43 |
$297,712.69 |
$252,756.88 |
$227,309.53 |
$211,521.43 |
|
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。 |
|