樓價: |
$19,358,000.00 |
|
|
首期: |
$5,807,400.00 |
| |
貸款金額: |
$13,550,600.00 |
全期供款共: |
$21,739,085.52 |
每月供款額: |
$72,463.62 (4.125厘息計供300期) |
全期利息共: |
$8,188,485.52 |
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*: |
$18,679.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$193,580.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$725,925.00 |
* 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 |
$167,095.79 |
$118,708.84 |
$92,667.34 |
$81,099.60 |
$62,318.44 |
$51,068.48 |
$43,584.08 |
1.500 |
$170,034.68 |
$121,672.87 |
$95,661.12 |
$84,114.40 |
$65,387.80 |
$54,193.77 |
$46,765.86 |
2.000 |
$173,006.41 |
$124,683.75 |
$98,715.72 |
$87,199.29 |
$68,550.23 |
$57,434.81 |
$50,085.66 |
2.500 |
$176,010.91 |
$127,741.37 |
$101,830.92 |
$90,353.94 |
$71,805.02 |
$60,790.26 |
$53,541.25 |
3.000 |
$179,048.14 |
$130,845.60 |
$105,006.45 |
$93,577.96 |
$75,151.30 |
$64,258.48 |
$57,129.88 |
3.500 |
$182,118.04 |
$133,996.28 |
$108,241.99 |
$96,870.87 |
$78,588.02 |
$67,837.50 |
$60,848.25 |
4.000 |
$185,220.53 |
$137,193.24 |
$111,537.18 |
$100,232.15 |
$82,113.97 |
$71,525.06 |
$64,692.64 |
4.125 |
$186,001.23 |
$137,999.68 |
$112,370.25 |
$101,083.08 |
$83,009.24 |
|
$65,672.95 |
4.500 |
$188,355.53 |
$140,436.26 |
$114,891.61 |
$103,661.18 |
$85,727.79 |
$75,318.64 |
$68,658.90 |
5.000 |
$191,522.95 |
$143,725.14 |
$118,304.83 |
$107,157.28 |
$89,427.96 |
$79,215.46 |
$72,742.55 |
5.500 |
$194,722.70 |
$147,059.62 |
$121,776.33 |
$110,719.71 |
$93,212.86 |
$83,212.54 |
$76,938.82 |
6.000 |
$197,954.68 |
$150,439.44 |
$125,305.58 |
$114,347.66 |
$97,080.71 |
$87,306.71 |
$81,242.69 |
|
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。 |
|