樓價: |
$19,740,000.00 |
|
|
首期: |
$5,922,000.00 |
| |
貸款金額: |
$13,818,000.00 |
全期供款共: |
$22,168,072.53 |
每月供款額: |
$73,893.58 (4.125厘息計供300期) |
全期利息共: |
$8,350,072.53 |
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*: |
$18,870.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$197,400.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$740,250.00 |
* 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 |
$170,393.17 |
$121,051.37 |
$94,495.98 |
$82,699.97 |
$63,548.20 |
$52,076.24 |
$44,444.15 |
1.500 |
$173,390.05 |
$124,073.89 |
$97,548.85 |
$85,774.27 |
$66,678.12 |
$55,263.20 |
$47,688.71 |
2.000 |
$176,420.42 |
$127,144.19 |
$100,663.72 |
$88,920.03 |
$69,902.96 |
$58,568.19 |
$51,074.02 |
2.500 |
$179,484.21 |
$130,262.15 |
$103,840.39 |
$92,136.93 |
$73,221.98 |
$61,989.86 |
$54,597.81 |
3.000 |
$182,581.38 |
$133,427.64 |
$107,078.58 |
$95,424.57 |
$76,634.30 |
$65,526.52 |
$58,257.25 |
3.500 |
$185,711.86 |
$136,640.49 |
$110,377.97 |
$98,782.47 |
$80,138.83 |
$69,176.16 |
$62,048.99 |
4.000 |
$188,875.57 |
$139,900.53 |
$113,738.19 |
$102,210.08 |
$83,734.36 |
$72,936.49 |
$65,969.25 |
4.125 |
$189,671.68 |
$140,722.89 |
$114,587.70 |
$103,077.80 |
$84,647.30 |
|
$66,968.90 |
4.500 |
$192,072.43 |
$143,207.55 |
$117,158.82 |
$105,706.77 |
$87,419.49 |
$76,804.93 |
$70,013.78 |
5.000 |
$195,302.36 |
$146,561.33 |
$120,639.39 |
$109,271.86 |
$91,192.68 |
$80,778.65 |
$74,178.01 |
5.500 |
$198,565.25 |
$149,961.61 |
$124,179.40 |
$112,904.59 |
$95,052.27 |
$84,854.61 |
$78,457.08 |
6.000 |
$201,861.01 |
$153,408.13 |
$127,778.29 |
$116,604.14 |
$98,996.44 |
$89,029.57 |
$82,845.89 |
|
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。 |
|