樓價: |
$17,850,000.00 |
|
|
首期: |
$5,355,000.00 |
| |
貸款金額: |
$12,495,000.00 |
全期供款共: |
$20,045,597.50 |
每月供款額: |
$66,818.66 (4.125厘息計供300期) |
全期利息共: |
$7,550,597.50 |
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*: |
$17,925.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$178,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$669,375.00 |
* 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 |
$154,078.93 |
$109,461.35 |
$85,448.50 |
$74,781.89 |
$57,463.79 |
$47,090.21 |
$40,188.86 |
1.500 |
$156,788.88 |
$112,194.48 |
$88,209.06 |
$77,561.84 |
$60,294.05 |
$49,972.04 |
$43,122.77 |
2.000 |
$159,529.10 |
$114,970.81 |
$91,025.71 |
$80,406.41 |
$63,210.12 |
$52,960.60 |
$46,183.95 |
2.500 |
$162,299.55 |
$117,790.24 |
$93,898.23 |
$83,315.31 |
$66,211.37 |
$56,054.66 |
$49,370.36 |
3.000 |
$165,100.18 |
$120,652.65 |
$96,826.38 |
$86,288.18 |
$69,296.97 |
$59,252.70 |
$52,679.42 |
3.500 |
$167,930.93 |
$123,557.89 |
$99,809.87 |
$89,324.57 |
$72,465.97 |
$62,552.92 |
$56,108.13 |
4.000 |
$170,791.74 |
$126,505.80 |
$102,848.36 |
$92,424.01 |
$75,717.24 |
$65,953.21 |
$59,653.04 |
4.125 |
$171,511.62 |
$127,249.42 |
$103,616.54 |
$93,208.65 |
$76,542.77 |
|
$60,556.98 |
4.500 |
$173,682.52 |
$129,496.19 |
$105,941.48 |
$95,585.91 |
$79,049.54 |
$69,451.27 |
$63,310.33 |
5.000 |
$176,603.19 |
$132,528.86 |
$109,088.81 |
$98,809.66 |
$82,461.47 |
$73,044.53 |
$67,075.86 |
5.500 |
$179,553.68 |
$135,603.58 |
$112,289.88 |
$102,094.58 |
$85,951.52 |
$76,730.23 |
$70,945.24 |
6.000 |
$182,533.89 |
$138,720.12 |
$115,544.19 |
$105,439.91 |
$89,518.06 |
$80,505.46 |
$74,913.84 |
|
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。 |
|