樓價: |
$18,964,000.00 |
|
|
首期: |
$5,689,200.00 |
| |
貸款金額: |
$13,274,800.00 |
全期供款共: |
$21,296,622.47 |
每月供款額: |
$70,988.74 (4.125厘息計供300期) |
全期利息共: |
$8,021,822.47 |
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*: |
$18,482.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$189,640.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$711,150.00 |
* 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 |
$163,694.84 |
$116,292.72 |
$90,781.25 |
$79,448.95 |
$61,050.05 |
$50,029.06 |
$42,697.00 |
1.500 |
$166,573.91 |
$119,196.42 |
$93,714.10 |
$82,402.39 |
$64,056.94 |
$53,090.75 |
$45,814.02 |
2.000 |
$169,485.15 |
$122,146.02 |
$96,706.53 |
$85,424.49 |
$67,155.00 |
$56,265.82 |
$49,066.25 |
2.500 |
$172,428.50 |
$125,141.41 |
$99,758.32 |
$88,514.93 |
$70,343.55 |
$59,552.97 |
$52,451.51 |
3.000 |
$175,403.92 |
$128,182.46 |
$102,869.21 |
$91,673.33 |
$73,621.72 |
$62,950.60 |
$55,967.09 |
3.500 |
$178,411.33 |
$131,269.01 |
$106,038.90 |
$94,899.23 |
$76,988.49 |
$66,456.78 |
$59,609.78 |
4.000 |
$181,450.67 |
$134,400.90 |
$109,267.02 |
$98,192.09 |
$80,442.68 |
$70,069.28 |
$63,375.93 |
4.125 |
$182,215.49 |
$135,190.93 |
$110,083.14 |
$99,025.70 |
$81,319.73 |
|
$64,336.28 |
4.500 |
$184,521.86 |
$137,577.91 |
$112,553.18 |
$101,551.33 |
$83,982.94 |
$73,785.65 |
$67,261.46 |
5.000 |
$187,624.82 |
$140,799.85 |
$115,896.93 |
$104,976.27 |
$87,607.80 |
$77,603.16 |
$71,262.00 |
5.500 |
$190,759.44 |
$144,066.46 |
$119,297.78 |
$108,466.19 |
$91,315.66 |
$81,518.89 |
$75,372.85 |
6.000 |
$193,925.64 |
$147,377.50 |
$122,755.19 |
$112,020.31 |
$95,104.79 |
$85,529.72 |
$79,589.13 |
|
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。 |
|