樓價: |
$15,844,000.00 |
|
|
首期: |
$4,753,200.00 |
| |
貸款金額: |
$11,090,800.00 |
全期供款共: |
$17,792,854.17 |
每月供款額: |
$59,309.51 (4.125厘息計供300期) |
全期利息共: |
$6,702,054.17 |
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*: |
$16,922.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$158,440.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$594,150.00 |
* 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 |
$136,763.39 |
$97,159.98 |
$75,845.71 |
$66,377.83 |
$51,005.96 |
$41,798.17 |
$35,672.40 |
1.500 |
$139,168.79 |
$99,585.96 |
$78,296.05 |
$68,845.37 |
$53,518.15 |
$44,356.14 |
$38,276.59 |
2.000 |
$141,601.07 |
$102,050.28 |
$80,796.15 |
$71,370.26 |
$56,106.51 |
$47,008.84 |
$40,993.76 |
2.500 |
$144,060.18 |
$104,552.86 |
$83,345.86 |
$73,952.26 |
$58,770.47 |
$49,755.18 |
$43,822.07 |
3.000 |
$146,546.07 |
$107,093.59 |
$85,944.94 |
$76,591.03 |
$61,509.31 |
$52,593.83 |
$46,759.26 |
3.500 |
$149,058.70 |
$109,672.34 |
$88,593.14 |
$79,286.19 |
$64,322.17 |
$55,523.16 |
$49,802.65 |
4.000 |
$151,598.00 |
$112,288.96 |
$91,290.17 |
$82,037.31 |
$67,208.07 |
$58,541.33 |
$52,949.18 |
4.125 |
$152,236.98 |
$112,949.01 |
$91,972.01 |
$82,733.77 |
$67,940.82 |
|
$53,751.53 |
4.500 |
$154,163.91 |
$114,943.29 |
$94,035.68 |
$84,843.88 |
$70,165.88 |
$61,646.27 |
$56,195.45 |
5.000 |
$156,756.36 |
$117,635.14 |
$96,829.31 |
$87,705.34 |
$73,194.37 |
$64,835.71 |
$59,537.81 |
5.500 |
$159,375.27 |
$120,364.32 |
$99,670.64 |
$90,621.09 |
$76,292.21 |
$68,107.22 |
$62,972.34 |
6.000 |
$162,020.56 |
$123,130.62 |
$102,559.23 |
$93,590.47 |
$79,457.94 |
$71,458.18 |
$66,494.95 |
|
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。 |
|