樓價: |
$22,410,000.00 |
|
|
首期: |
$6,723,000.00 |
| |
貸款金額: |
$15,687,000.00 |
全期供款共: |
$25,166,489.64 |
每月供款額: |
$83,888.30 (4.125厘息計供300期) |
全期利息共: |
$9,479,489.64 |
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*: |
$20,205.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$224,100.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$952,425.00 |
* 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 |
$193,440.27 |
$137,424.59 |
$107,277.36 |
$93,885.83 |
$72,143.62 |
$59,119.98 |
$50,455.59 |
1.500 |
$196,842.51 |
$140,855.93 |
$110,743.14 |
$97,375.96 |
$75,696.90 |
$62,738.01 |
$54,139.01 |
2.000 |
$200,282.75 |
$144,341.51 |
$114,279.33 |
$100,947.21 |
$79,357.92 |
$66,490.03 |
$57,982.21 |
2.500 |
$203,760.95 |
$147,881.19 |
$117,885.68 |
$104,599.22 |
$83,125.87 |
$70,374.51 |
$61,982.62 |
3.000 |
$207,277.04 |
$151,474.84 |
$121,561.86 |
$108,331.54 |
$86,999.73 |
$74,389.53 |
$66,137.02 |
3.500 |
$210,830.94 |
$155,122.26 |
$125,307.52 |
$112,143.62 |
$90,978.28 |
$78,532.82 |
$70,441.64 |
4.000 |
$214,422.57 |
$158,823.25 |
$129,122.23 |
$116,034.84 |
$95,060.13 |
$82,801.77 |
$74,892.14 |
4.125 |
$215,326.36 |
$159,756.84 |
$130,086.65 |
$117,019.93 |
$96,096.56 |
|
$76,027.00 |
4.500 |
$218,051.83 |
$162,577.57 |
$133,005.53 |
$120,004.50 |
$99,243.71 |
$87,193.44 |
$79,483.72 |
5.000 |
$221,718.63 |
$166,384.97 |
$136,956.88 |
$124,051.80 |
$103,527.26 |
$91,704.64 |
$84,211.21 |
5.500 |
$225,422.86 |
$170,245.17 |
$140,975.70 |
$128,175.88 |
$107,908.88 |
$96,331.90 |
$89,069.06 |
6.000 |
$229,164.39 |
$174,157.86 |
$145,061.37 |
$132,375.82 |
$112,386.54 |
$101,071.56 |
$94,051.49 |
|
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。 |
|