樓價: |
$25,500,000.00 |
|
|
首期: |
$7,650,000.00 |
| |
貸款金額: |
$17,850,000.00 |
全期供款共: |
$28,636,567.86 |
每月供款額: |
$95,455.23 (4.125厘息計供300期) |
全期利息共: |
$10,786,567.86 |
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*: |
$21,750.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$255,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$1,083,750.00 |
* 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 |
$220,112.76 |
$156,373.36 |
$122,069.28 |
$106,831.27 |
$82,091.13 |
$67,271.73 |
$57,412.65 |
1.500 |
$223,984.11 |
$160,277.83 |
$126,012.95 |
$110,802.63 |
$86,134.36 |
$71,388.63 |
$61,603.96 |
2.000 |
$227,898.72 |
$164,244.02 |
$130,036.73 |
$114,866.30 |
$90,300.18 |
$75,658.00 |
$65,977.08 |
2.500 |
$231,856.51 |
$168,271.77 |
$134,140.33 |
$119,021.87 |
$94,587.67 |
$80,078.09 |
$70,529.08 |
3.000 |
$235,857.41 |
$172,360.93 |
$138,323.40 |
$123,268.82 |
$98,995.67 |
$84,646.72 |
$75,256.32 |
3.500 |
$239,901.33 |
$176,511.27 |
$142,585.53 |
$127,606.53 |
$103,522.81 |
$89,361.31 |
$80,154.48 |
4.000 |
$243,988.19 |
$180,722.57 |
$146,926.23 |
$132,034.29 |
$108,167.49 |
$94,218.88 |
$85,218.63 |
4.125 |
$245,016.60 |
$181,784.89 |
$148,023.63 |
$133,155.21 |
$109,346.82 |
|
$86,509.98 |
4.500 |
$248,117.88 |
$184,994.56 |
$151,344.98 |
$136,551.30 |
$112,927.91 |
$99,216.10 |
$90,443.33 |
5.000 |
$252,290.28 |
$189,326.94 |
$155,841.16 |
$141,156.66 |
$117,802.10 |
$104,349.32 |
$95,822.66 |
5.500 |
$256,505.26 |
$193,719.41 |
$160,414.11 |
$145,849.40 |
$122,787.88 |
$109,614.62 |
$101,350.34 |
6.000 |
$260,762.70 |
$198,171.60 |
$165,063.13 |
$150,628.44 |
$127,882.94 |
$115,007.80 |
$107,019.77 |
|
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。 |
|