樓價: |
$20,380,000.00 |
|
|
首期: |
$6,114,000.00 |
| |
貸款金額: |
$14,266,000.00 |
全期供款共: |
$22,886,794.24 |
每月供款額: |
$76,289.31 (4.125厘息計供300期) |
全期利息共: |
$8,620,794.24 |
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*: |
$19,190.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$203,800.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$788,000.00 |
* 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 |
$175,917.57 |
$124,976.04 |
$97,559.68 |
$85,381.23 |
$65,608.52 |
$53,764.62 |
$45,885.09 |
1.500 |
$179,011.62 |
$128,096.55 |
$100,711.53 |
$88,555.20 |
$68,839.93 |
$57,054.92 |
$49,234.85 |
2.000 |
$182,140.23 |
$131,266.39 |
$103,927.39 |
$91,802.95 |
$72,169.32 |
$60,467.06 |
$52,729.91 |
2.500 |
$185,303.36 |
$134,485.44 |
$107,207.05 |
$95,124.15 |
$75,595.95 |
$63,999.66 |
$56,367.95 |
3.000 |
$188,500.94 |
$137,753.56 |
$110,550.23 |
$98,518.38 |
$79,118.89 |
$67,650.99 |
$60,146.03 |
3.500 |
$191,732.91 |
$141,070.58 |
$113,956.59 |
$101,985.14 |
$82,737.05 |
$71,418.96 |
$64,060.72 |
4.000 |
$194,999.19 |
$144,436.31 |
$117,425.75 |
$105,523.88 |
$86,449.15 |
$75,301.20 |
$68,108.07 |
4.125 |
$195,821.11 |
$145,285.34 |
$118,302.80 |
$106,419.74 |
$87,391.69 |
|
$69,140.13 |
4.500 |
$198,299.70 |
$147,850.55 |
$120,957.28 |
$109,133.94 |
$90,253.76 |
$79,295.06 |
$72,283.73 |
5.000 |
$201,634.35 |
$151,313.06 |
$124,550.70 |
$112,814.62 |
$94,149.29 |
$83,397.62 |
$76,582.97 |
5.500 |
$205,003.03 |
$154,823.59 |
$128,205.48 |
$116,565.13 |
$98,134.00 |
$87,605.72 |
$81,000.78 |
6.000 |
$208,405.64 |
$158,381.85 |
$131,921.05 |
$120,384.62 |
$102,206.05 |
$91,916.04 |
$85,531.88 |
|
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。 |
|