樓價: |
$18,980,000.00 |
|
|
首期: |
$5,694,000.00 |
| |
貸款金額: |
$13,286,000.00 |
全期供款共: |
$21,314,590.51 |
每月供款額: |
$71,048.64 (4.125厘息計供300期) |
全期利息共: |
$8,028,590.51 |
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*: |
$18,490.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$189,800.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$711,750.00 |
* 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 |
$163,832.95 |
$116,390.84 |
$90,857.84 |
$79,515.98 |
$61,101.56 |
$50,071.27 |
$42,733.03 |
1.500 |
$166,714.45 |
$119,296.99 |
$93,793.17 |
$82,471.92 |
$64,110.98 |
$53,135.54 |
$45,852.67 |
2.000 |
$169,628.14 |
$122,249.07 |
$96,788.12 |
$85,496.57 |
$67,211.66 |
$56,313.29 |
$49,107.64 |
2.500 |
$172,573.98 |
$125,246.99 |
$99,842.49 |
$88,589.61 |
$70,402.90 |
$59,603.22 |
$52,495.76 |
3.000 |
$175,551.90 |
$128,290.61 |
$102,956.00 |
$91,750.68 |
$73,683.84 |
$63,003.72 |
$56,014.31 |
3.500 |
$178,561.86 |
$131,379.76 |
$106,128.37 |
$94,979.29 |
$77,053.45 |
$66,512.85 |
$59,660.08 |
4.000 |
$181,603.76 |
$134,514.29 |
$109,359.21 |
$98,274.94 |
$80,510.55 |
$70,128.40 |
$63,429.40 |
4.125 |
$182,369.22 |
$135,304.99 |
$110,176.02 |
$99,109.25 |
$81,388.34 |
|
$64,390.56 |
4.500 |
$184,677.54 |
$137,693.99 |
$112,648.14 |
$101,637.01 |
$84,053.80 |
$73,847.90 |
$67,318.21 |
5.000 |
$187,783.12 |
$140,918.64 |
$115,994.71 |
$105,064.84 |
$87,681.72 |
$77,668.63 |
$71,322.12 |
5.500 |
$190,920.39 |
$144,188.01 |
$119,398.43 |
$108,557.71 |
$91,392.71 |
$81,587.66 |
$75,436.45 |
6.000 |
$194,089.25 |
$147,501.84 |
$122,858.76 |
$112,114.82 |
$95,185.03 |
$85,601.88 |
$79,656.28 |
|
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。 |
|