樓價: |
$23,310,000.00 |
|
|
首期: |
$6,993,000.00 |
| |
貸款金額: |
$16,317,000.00 |
全期供款共: |
$26,177,192.04 |
每月供款額: |
$87,257.31 (4.125厘息計供300期) |
全期利息共: |
$9,860,192.04 |
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*: |
$20,655.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$233,100.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$990,675.00 |
* 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 |
$201,208.96 |
$142,943.64 |
$111,585.68 |
$97,656.35 |
$75,040.95 |
$61,494.28 |
$52,481.92 |
1.500 |
$204,747.83 |
$146,512.79 |
$115,190.66 |
$101,286.64 |
$78,736.93 |
$65,257.61 |
$56,313.26 |
2.000 |
$208,326.24 |
$150,138.35 |
$118,868.87 |
$105,001.31 |
$82,544.98 |
$69,160.31 |
$60,310.81 |
2.500 |
$211,944.12 |
$153,820.20 |
$122,620.04 |
$108,800.00 |
$86,464.26 |
$73,200.79 |
$64,471.88 |
3.000 |
$215,601.42 |
$157,558.17 |
$126,443.86 |
$112,682.21 |
$90,493.69 |
$77,377.06 |
$68,793.13 |
3.500 |
$219,298.04 |
$161,352.07 |
$130,339.95 |
$116,647.38 |
$94,632.03 |
$81,686.75 |
$73,270.62 |
4.000 |
$223,033.91 |
$165,201.69 |
$134,307.86 |
$120,694.88 |
$98,877.81 |
$86,127.14 |
$77,899.85 |
4.125 |
$223,974.00 |
$166,172.78 |
$135,311.01 |
$121,719.53 |
$99,955.86 |
|
$79,080.30 |
4.500 |
$226,808.93 |
$169,106.79 |
$138,347.11 |
$124,823.95 |
$103,229.40 |
$90,695.19 |
$82,675.84 |
5.000 |
$230,622.99 |
$173,067.10 |
$142,457.15 |
$129,033.80 |
$107,684.98 |
$95,387.56 |
$87,593.18 |
5.500 |
$234,475.99 |
$177,082.33 |
$146,637.37 |
$133,323.51 |
$112,242.57 |
$100,200.66 |
$92,646.13 |
6.000 |
$238,367.78 |
$181,152.15 |
$150,887.12 |
$137,692.12 |
$116,900.06 |
$105,130.66 |
$97,828.66 |
|
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。 |
|