樓價: |
$20,761,000.00 |
|
|
首期: |
$6,228,300.00 |
| |
貸款金額: |
$14,532,700.00 |
全期供款共: |
$23,314,658.25 |
每月供款額: |
$77,715.53 (4.125厘息計供300期) |
全期利息共: |
$8,781,958.25 |
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*: |
$19,380.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$207,610.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$826,100.00 |
* 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 |
$179,206.31 |
$127,312.44 |
$99,383.54 |
$86,977.41 |
$66,835.06 |
$54,769.74 |
$46,742.91 |
1.500 |
$182,358.20 |
$130,491.29 |
$102,594.31 |
$90,210.72 |
$70,126.88 |
$58,121.55 |
$50,155.28 |
2.000 |
$185,545.30 |
$133,720.39 |
$105,870.29 |
$93,519.19 |
$73,518.51 |
$61,597.48 |
$53,715.69 |
2.500 |
$188,767.56 |
$136,999.62 |
$109,211.27 |
$96,902.48 |
$77,009.20 |
$65,196.12 |
$57,421.73 |
3.000 |
$192,024.93 |
$140,328.83 |
$112,616.94 |
$100,360.16 |
$80,598.01 |
$68,915.71 |
$61,270.45 |
3.500 |
$195,317.32 |
$143,707.86 |
$116,086.99 |
$103,891.74 |
$84,283.81 |
$72,754.12 |
$65,258.32 |
4.000 |
$198,644.66 |
$147,136.52 |
$119,621.00 |
$107,496.63 |
$88,065.30 |
$76,708.94 |
$69,381.33 |
4.125 |
$199,481.95 |
$148,001.42 |
$120,514.45 |
$108,409.23 |
$89,025.46 |
|
$70,432.69 |
4.500 |
$202,006.87 |
$150,614.59 |
$123,218.55 |
$111,174.18 |
$91,941.04 |
$80,777.47 |
$73,635.06 |
5.000 |
$205,403.86 |
$154,141.83 |
$126,879.15 |
$114,923.67 |
$95,909.39 |
$84,956.72 |
$78,014.68 |
5.500 |
$208,835.52 |
$157,717.98 |
$130,602.25 |
$118,744.29 |
$99,968.60 |
$89,243.49 |
$82,515.07 |
6.000 |
$212,301.74 |
$161,342.76 |
$134,387.28 |
$122,635.18 |
$104,116.78 |
$93,634.39 |
$87,130.88 |
|
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。 |
|