樓價: |
$23,100,000.00 |
|
|
首期: |
$6,930,000.00 |
| |
貸款金額: |
$16,170,000.00 |
全期供款共: |
$25,941,361.48 |
每月供款額: |
$86,471.20 (4.125厘息計供300期) |
全期利息共: |
$9,771,361.48 |
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*: |
$20,550.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$231,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$981,750.00 |
* 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 |
$199,396.26 |
$141,655.86 |
$110,580.41 |
$96,776.56 |
$74,364.91 |
$60,940.28 |
$52,009.11 |
1.500 |
$202,903.25 |
$145,192.86 |
$114,152.91 |
$100,374.15 |
$78,027.59 |
$64,669.70 |
$55,805.94 |
2.000 |
$206,449.42 |
$148,785.75 |
$117,797.98 |
$104,055.36 |
$81,801.34 |
$68,537.25 |
$59,767.47 |
2.500 |
$210,034.72 |
$152,434.43 |
$121,515.36 |
$107,819.82 |
$85,685.30 |
$72,541.33 |
$63,891.05 |
3.000 |
$213,659.06 |
$156,138.72 |
$125,304.73 |
$111,667.05 |
$89,678.43 |
$76,679.97 |
$68,173.37 |
3.500 |
$217,322.38 |
$159,898.45 |
$129,165.71 |
$115,596.51 |
$93,779.49 |
$80,950.83 |
$72,610.53 |
4.000 |
$221,024.60 |
$163,713.39 |
$133,097.88 |
$119,607.54 |
$97,987.02 |
$85,351.22 |
$77,198.05 |
4.125 |
$221,956.22 |
$164,675.72 |
$134,091.99 |
$120,622.96 |
$99,055.35 |
|
$78,367.86 |
4.500 |
$224,765.61 |
$167,583.31 |
$137,100.74 |
$123,699.41 |
$102,299.40 |
$89,878.11 |
$81,931.01 |
5.000 |
$228,545.31 |
$171,507.94 |
$141,173.75 |
$127,871.33 |
$106,714.84 |
$94,528.21 |
$86,804.06 |
5.500 |
$232,363.59 |
$175,486.99 |
$145,316.32 |
$132,122.39 |
$111,231.38 |
$99,297.95 |
$91,811.48 |
6.000 |
$236,220.33 |
$179,520.15 |
$149,527.78 |
$136,451.65 |
$115,846.90 |
$104,183.54 |
$96,947.32 |
|
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。 |
|