樓價: |
$19,280,000.00 |
|
|
首期: |
$5,784,000.00 |
| |
貸款金額: |
$13,496,000.00 |
全期供款共: |
$21,651,491.31 |
每月供款額: |
$72,171.64 (4.125厘息計供300期) |
全期利息共: |
$8,155,491.31 |
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*: |
$18,640.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$192,800.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$723,000.00 |
* 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 |
$166,422.51 |
$118,230.52 |
$92,293.95 |
$80,772.82 |
$62,067.34 |
$50,862.71 |
$43,408.47 |
1.500 |
$169,349.56 |
$121,182.61 |
$95,275.67 |
$83,775.48 |
$65,124.33 |
$53,975.41 |
$46,577.42 |
2.000 |
$172,309.30 |
$124,181.36 |
$98,317.96 |
$86,847.93 |
$68,274.01 |
$57,203.38 |
$49,883.84 |
2.500 |
$175,301.70 |
$127,226.66 |
$101,420.61 |
$89,989.87 |
$71,515.69 |
$60,545.31 |
$53,325.52 |
3.000 |
$178,326.70 |
$130,318.38 |
$104,583.34 |
$93,200.90 |
$74,848.49 |
$63,999.56 |
$56,899.68 |
3.500 |
$181,384.22 |
$133,456.37 |
$107,805.84 |
$96,480.55 |
$78,271.36 |
$67,564.16 |
$60,603.07 |
4.000 |
$184,474.21 |
$136,640.44 |
$111,087.76 |
$99,828.28 |
$81,783.11 |
$71,236.86 |
$64,431.97 |
4.125 |
$185,251.77 |
$137,443.63 |
$111,917.47 |
$100,675.78 |
$82,674.77 |
|
$65,408.33 |
4.500 |
$187,596.58 |
$139,870.40 |
$114,428.67 |
$103,243.49 |
$85,382.36 |
$75,015.15 |
$68,382.25 |
5.000 |
$190,751.24 |
$143,146.02 |
$117,828.14 |
$106,725.51 |
$89,067.63 |
$78,896.27 |
$72,449.45 |
5.500 |
$193,938.10 |
$146,467.06 |
$121,285.65 |
$110,273.58 |
$92,837.27 |
$82,877.25 |
$76,628.80 |
6.000 |
$197,157.05 |
$149,833.27 |
$124,800.68 |
$113,886.92 |
$96,689.54 |
$86,954.92 |
$80,915.34 |
|
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。 |
|