樓價: |
$27,990,000.00 |
|
|
首期: |
$8,397,000.00 |
| |
貸款金額: |
$19,593,000.00 |
全期供款共: |
$31,432,844.49 |
每月供款額: |
$104,776.15 (4.125厘息計供300期) |
全期利息共: |
$11,839,844.49 |
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*: |
$22,995.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$279,900.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$1,189,575.00 |
* 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 |
$241,606.12 |
$171,642.76 |
$133,988.99 |
$117,263.03 |
$90,107.09 |
$73,840.62 |
$63,018.83 |
1.500 |
$245,855.50 |
$175,928.49 |
$138,317.74 |
$121,622.18 |
$94,545.12 |
$78,359.52 |
$67,619.40 |
2.000 |
$250,152.35 |
$180,281.96 |
$142,734.43 |
$126,082.66 |
$99,117.72 |
$83,045.78 |
$72,419.54 |
2.500 |
$254,496.61 |
$184,703.02 |
$147,238.74 |
$130,644.01 |
$103,823.87 |
$87,897.48 |
$77,416.04 |
3.000 |
$258,888.19 |
$189,191.47 |
$151,830.27 |
$135,305.66 |
$108,662.31 |
$92,912.22 |
$82,604.88 |
3.500 |
$263,326.99 |
$193,747.08 |
$156,508.59 |
$140,066.94 |
$113,631.51 |
$98,087.18 |
$87,981.33 |
4.000 |
$267,812.92 |
$198,369.60 |
$161,273.15 |
$144,927.06 |
$118,729.73 |
$103,419.07 |
$93,539.98 |
4.125 |
$268,941.75 |
$199,535.65 |
$162,477.70 |
$146,157.43 |
$120,024.21 |
|
$94,957.42 |
4.500 |
$272,345.86 |
$203,058.73 |
$166,123.37 |
$149,885.14 |
$123,954.99 |
$108,904.26 |
$99,274.85 |
5.000 |
$276,925.68 |
$207,814.16 |
$171,058.59 |
$154,940.20 |
$129,305.13 |
$114,538.73 |
$105,179.46 |
5.500 |
$281,552.25 |
$212,635.54 |
$176,078.08 |
$160,091.16 |
$134,777.76 |
$120,318.16 |
$111,246.90 |
6.000 |
$286,225.41 |
$217,522.47 |
$181,181.06 |
$165,336.87 |
$140,370.34 |
$126,237.97 |
$117,469.93 |
|
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。 |
|