樓價: |
$22,650,000.00 |
|
|
首期: |
$6,795,000.00 |
| |
貸款金額: |
$15,855,000.00 |
全期供款共: |
$25,436,010.28 |
每月供款額: |
$84,786.70 (4.125厘息計供300期) |
全期利息共: |
$9,581,010.28 |
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*: |
$20,325.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$226,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$962,625.00 |
* 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 |
$195,511.92 |
$138,896.33 |
$108,426.24 |
$94,891.31 |
$72,916.24 |
$59,753.13 |
$50,995.95 |
1.500 |
$198,950.59 |
$142,364.42 |
$111,929.15 |
$98,418.81 |
$76,507.57 |
$63,409.90 |
$54,718.81 |
2.000 |
$202,427.68 |
$145,887.33 |
$115,503.21 |
$102,028.30 |
$80,207.80 |
$67,202.11 |
$58,603.17 |
2.500 |
$205,943.13 |
$149,464.93 |
$119,148.17 |
$105,719.43 |
$84,016.10 |
$71,128.18 |
$62,646.42 |
3.000 |
$209,496.87 |
$153,097.06 |
$122,863.73 |
$109,491.72 |
$87,931.45 |
$75,186.20 |
$66,845.32 |
3.500 |
$213,088.83 |
$156,783.54 |
$126,649.50 |
$113,344.63 |
$91,952.61 |
$79,373.87 |
$71,196.04 |
4.000 |
$216,718.92 |
$160,524.17 |
$130,505.07 |
$117,277.52 |
$96,078.18 |
$83,688.53 |
$75,694.20 |
4.125 |
$217,632.40 |
$161,467.76 |
$131,479.81 |
$118,273.16 |
$97,125.70 |
|
$76,841.22 |
4.500 |
$220,387.06 |
$164,318.70 |
$134,429.95 |
$121,289.69 |
$100,306.56 |
$88,127.24 |
$80,334.96 |
5.000 |
$224,093.13 |
$168,166.87 |
$138,423.62 |
$125,380.33 |
$104,635.98 |
$92,686.75 |
$85,113.07 |
5.500 |
$227,837.03 |
$172,068.41 |
$142,485.48 |
$129,548.58 |
$109,064.53 |
$97,363.57 |
$90,022.95 |
6.000 |
$231,618.63 |
$176,023.01 |
$146,614.90 |
$133,793.50 |
$113,590.14 |
$102,153.99 |
$95,058.74 |
|
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。 |
|