樓價: |
$16,410,000.00 |
|
|
首期: |
$4,923,000.00 |
| |
貸款金額: |
$11,487,000.00 |
全期供款共: |
$18,428,473.67 |
每月供款額: |
$61,428.25 (4.125厘息計供300期) |
全期利息共: |
$6,941,473.67 |
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*: |
$17,205.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$164,100.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$615,375.00 |
* 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 |
$141,649.03 |
$100,630.85 |
$78,555.17 |
$68,749.06 |
$52,828.06 |
$43,291.34 |
$36,946.73 |
1.500 |
$144,140.36 |
$103,143.50 |
$81,093.04 |
$71,304.75 |
$55,429.99 |
$45,940.69 |
$39,643.96 |
2.000 |
$146,659.53 |
$105,695.85 |
$83,682.46 |
$73,919.84 |
$58,110.82 |
$48,688.15 |
$42,458.19 |
2.500 |
$149,206.48 |
$108,287.84 |
$86,323.25 |
$76,594.08 |
$60,869.95 |
$51,532.60 |
$45,387.54 |
3.000 |
$151,781.18 |
$110,919.33 |
$89,015.18 |
$79,327.11 |
$63,706.63 |
$54,472.65 |
$48,429.66 |
3.500 |
$154,383.56 |
$113,590.20 |
$91,757.98 |
$82,118.56 |
$66,619.97 |
$57,506.63 |
$51,581.76 |
4.000 |
$157,013.58 |
$116,300.29 |
$94,551.35 |
$84,967.95 |
$69,608.96 |
$60,632.62 |
$54,840.69 |
4.125 |
$157,675.39 |
$116,983.92 |
$95,257.56 |
$85,689.30 |
$70,367.89 |
|
$55,671.71 |
4.500 |
$159,671.15 |
$119,049.44 |
$97,394.94 |
$87,874.78 |
$72,672.43 |
$63,848.48 |
$58,202.94 |
5.000 |
$162,356.21 |
$121,837.46 |
$100,288.37 |
$90,838.46 |
$75,809.12 |
$67,151.86 |
$61,664.70 |
5.500 |
$165,068.68 |
$124,664.14 |
$103,231.20 |
$93,858.38 |
$79,017.62 |
$70,540.23 |
$65,221.92 |
6.000 |
$167,808.47 |
$127,529.25 |
$106,222.98 |
$96,933.83 |
$82,296.44 |
$74,010.90 |
$68,870.37 |
|
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。 |
|