樓價: |
$22,220,000.00 |
|
|
首期: |
$6,666,000.00 |
| |
貸款金額: |
$15,554,000.00 |
全期供款共: |
$24,953,119.13 |
每月供款額: |
$83,177.06 (4.125厘息計供300期) |
全期利息共: |
$9,399,119.13 |
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*: |
$20,110.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$222,200.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$944,350.00 |
* 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 |
$191,800.21 |
$136,259.45 |
$106,367.82 |
$93,089.84 |
$71,531.96 |
$58,618.74 |
$50,027.81 |
1.500 |
$195,173.61 |
$139,661.70 |
$109,804.22 |
$96,550.37 |
$75,055.11 |
$62,206.10 |
$53,680.00 |
2.000 |
$198,584.68 |
$143,117.73 |
$113,310.43 |
$100,091.34 |
$78,685.09 |
$65,926.30 |
$57,490.61 |
2.500 |
$202,033.39 |
$146,627.41 |
$116,886.20 |
$103,712.39 |
$82,421.10 |
$69,777.85 |
$61,457.10 |
3.000 |
$205,519.67 |
$150,190.58 |
$120,531.21 |
$107,413.07 |
$86,262.11 |
$73,758.83 |
$65,576.29 |
3.500 |
$209,043.44 |
$153,807.08 |
$124,245.11 |
$111,192.83 |
$90,206.93 |
$77,866.99 |
$69,844.41 |
4.000 |
$212,604.61 |
$157,476.69 |
$128,027.49 |
$115,051.06 |
$94,254.18 |
$82,099.74 |
$74,257.18 |
4.125 |
$213,500.74 |
$158,402.36 |
$128,983.72 |
$116,027.80 |
$95,281.82 |
|
$75,382.42 |
4.500 |
$216,203.11 |
$161,199.18 |
$131,877.86 |
$118,987.06 |
$98,402.28 |
$86,454.18 |
$78,809.83 |
5.000 |
$219,838.82 |
$164,974.30 |
$135,795.71 |
$123,000.04 |
$102,649.52 |
$90,927.14 |
$83,497.24 |
5.500 |
$223,511.64 |
$168,801.77 |
$139,780.46 |
$127,089.16 |
$106,993.99 |
$95,515.17 |
$88,313.90 |
6.000 |
$227,221.46 |
$172,681.29 |
$143,831.48 |
$131,253.49 |
$111,433.69 |
$100,214.64 |
$93,254.09 |
|
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。 |
|