樓價: |
$17,020,000.00 |
|
|
首期: |
$5,106,000.00 |
| |
貸款金額: |
$11,914,000.00 |
全期供款共: |
$19,113,505.30 |
每月供款額: |
$63,711.68 (4.125厘息計供300期) |
全期利息共: |
$7,199,505.30 |
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*: |
$17,510.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$170,200.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$638,250.00 |
* 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 |
$146,914.48 |
$104,371.55 |
$81,475.26 |
$71,304.64 |
$54,791.81 |
$44,900.58 |
$38,320.13 |
1.500 |
$149,498.41 |
$106,977.59 |
$84,107.47 |
$73,955.32 |
$57,490.46 |
$47,648.41 |
$41,117.62 |
2.000 |
$152,111.22 |
$109,624.83 |
$86,793.14 |
$76,667.63 |
$60,270.94 |
$50,498.01 |
$44,036.46 |
2.500 |
$154,752.85 |
$112,313.16 |
$89,532.09 |
$79,441.27 |
$63,132.63 |
$53,448.20 |
$47,074.70 |
3.000 |
$157,423.26 |
$115,042.47 |
$92,324.09 |
$82,275.90 |
$66,074.76 |
$56,497.54 |
$50,229.90 |
3.500 |
$160,122.38 |
$117,812.62 |
$95,168.85 |
$85,171.11 |
$69,096.40 |
$59,644.29 |
$53,499.18 |
4.000 |
$162,850.16 |
$120,623.46 |
$98,066.06 |
$88,126.42 |
$72,196.50 |
$62,886.48 |
$56,879.26 |
4.125 |
$163,536.57 |
$121,332.50 |
$98,798.51 |
$88,874.58 |
$72,983.64 |
|
$57,741.17 |
4.500 |
$165,606.52 |
$123,474.80 |
$101,015.35 |
$91,141.30 |
$75,373.85 |
$66,221.88 |
$60,366.49 |
5.000 |
$168,391.39 |
$126,366.45 |
$104,016.33 |
$94,215.15 |
$78,627.13 |
$69,648.06 |
$63,956.93 |
5.500 |
$171,204.69 |
$129,298.21 |
$107,068.56 |
$97,347.32 |
$81,954.89 |
$73,162.38 |
$67,646.38 |
6.000 |
$174,046.32 |
$132,269.83 |
$110,171.55 |
$100,537.10 |
$85,355.60 |
$76,762.07 |
$71,430.45 |
|
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。 |
|