樓價: |
$20,890,000.00 |
|
|
首期: |
$6,267,000.00 |
| |
貸款金額: |
$14,623,000.00 |
全期供款共: |
$23,459,525.60 |
每月供款額: |
$78,198.42 (4.125厘息計供300期) |
全期利息共: |
$8,836,525.60 |
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*: |
$19,445.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$208,900.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$839,000.00 |
* 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 |
$180,319.82 |
$128,103.51 |
$100,001.07 |
$87,517.85 |
$67,250.34 |
$55,110.06 |
$47,033.35 |
1.500 |
$183,491.30 |
$131,302.11 |
$103,231.78 |
$90,771.25 |
$70,562.62 |
$58,482.69 |
$50,466.93 |
2.000 |
$186,698.20 |
$134,551.27 |
$106,528.13 |
$94,100.28 |
$73,975.32 |
$61,980.22 |
$54,049.46 |
2.500 |
$189,940.49 |
$137,850.88 |
$109,889.86 |
$97,504.59 |
$77,487.70 |
$65,601.23 |
$57,778.53 |
3.000 |
$193,218.09 |
$141,200.78 |
$113,316.70 |
$100,983.75 |
$81,098.81 |
$69,343.92 |
$61,651.16 |
3.500 |
$196,530.94 |
$144,600.80 |
$116,808.30 |
$104,537.27 |
$84,807.51 |
$73,206.18 |
$65,663.80 |
4.000 |
$199,878.96 |
$148,050.77 |
$120,364.28 |
$108,164.57 |
$88,612.50 |
$77,185.58 |
$69,812.44 |
4.125 |
$200,721.45 |
$148,921.03 |
$121,263.28 |
$109,082.84 |
$89,578.63 |
|
$70,870.33 |
4.500 |
$203,262.06 |
$151,550.45 |
$123,984.18 |
$111,864.97 |
$92,512.32 |
$81,279.38 |
$74,092.59 |
5.000 |
$206,680.15 |
$155,099.60 |
$127,667.52 |
$115,637.75 |
$96,505.33 |
$85,484.60 |
$78,499.43 |
5.500 |
$210,133.13 |
$158,697.98 |
$131,413.76 |
$119,482.11 |
$100,589.76 |
$89,798.01 |
$83,027.79 |
6.000 |
$213,620.89 |
$162,345.28 |
$135,222.31 |
$123,397.18 |
$104,763.71 |
$94,216.19 |
$87,672.27 |
|
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。 |
|