樓價: |
$22,880,000.00 |
|
|
首期: |
$6,864,000.00 |
| |
貸款金額: |
$16,016,000.00 |
全期供款共: |
$25,694,300.89 |
每月供款額: |
$85,647.67 (4.125厘息計供300期) |
全期利息共: |
$9,678,300.89 |
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*: |
$20,440.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$228,800.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$972,400.00 |
* 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 |
$197,497.25 |
$140,306.76 |
$109,527.26 |
$95,854.88 |
$73,656.67 |
$60,359.89 |
$51,513.79 |
1.500 |
$200,970.84 |
$143,810.07 |
$113,065.74 |
$99,418.20 |
$77,284.47 |
$64,053.80 |
$55,274.45 |
2.000 |
$204,483.24 |
$147,368.75 |
$116,676.09 |
$103,064.35 |
$81,022.27 |
$67,884.51 |
$59,198.25 |
2.500 |
$208,034.39 |
$150,982.67 |
$120,358.07 |
$106,792.96 |
$84,869.25 |
$71,850.46 |
$63,282.56 |
3.000 |
$211,624.21 |
$154,651.69 |
$124,111.35 |
$110,603.56 |
$88,824.35 |
$75,949.68 |
$67,524.10 |
3.500 |
$215,252.65 |
$158,375.61 |
$127,935.56 |
$114,495.59 |
$92,886.35 |
$80,179.87 |
$71,919.00 |
4.000 |
$218,919.60 |
$162,154.21 |
$131,830.28 |
$118,468.42 |
$97,053.81 |
$84,538.35 |
$76,462.83 |
4.125 |
$219,842.35 |
$163,107.38 |
$132,814.92 |
$119,474.17 |
$98,111.97 |
|
$77,621.50 |
4.500 |
$222,624.98 |
$165,987.28 |
$135,795.02 |
$122,521.33 |
$101,325.12 |
$89,022.13 |
$81,150.72 |
5.000 |
$226,368.69 |
$169,874.53 |
$139,829.24 |
$126,653.51 |
$105,698.51 |
$93,627.94 |
$85,977.35 |
5.500 |
$230,150.60 |
$173,815.69 |
$143,932.35 |
$130,864.09 |
$110,172.03 |
$98,352.25 |
$90,937.09 |
6.000 |
$233,970.61 |
$177,810.44 |
$148,103.71 |
$135,152.11 |
$114,743.60 |
$103,191.31 |
$96,024.01 |
|
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。 |
|