樓價: |
$17,090,000.00 |
|
|
首期: |
$5,127,000.00 |
| |
貸款金額: |
$11,963,000.00 |
全期供款共: |
$19,192,115.48 |
每月供款額: |
$63,973.72 (4.125厘息計供300期) |
全期利息共: |
$7,229,115.48 |
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*: |
$17,545.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$170,900.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$640,875.00 |
* 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 |
$147,518.71 |
$104,800.81 |
$81,810.35 |
$71,597.90 |
$55,017.16 |
$45,085.25 |
$38,477.74 |
1.500 |
$150,113.27 |
$107,417.57 |
$84,453.38 |
$74,259.49 |
$57,726.91 |
$47,844.38 |
$41,286.73 |
2.000 |
$152,736.83 |
$110,075.69 |
$87,150.10 |
$76,982.95 |
$60,518.82 |
$50,705.69 |
$44,217.58 |
2.500 |
$155,389.32 |
$112,775.08 |
$89,900.32 |
$79,767.99 |
$63,392.28 |
$53,668.02 |
$47,268.31 |
3.000 |
$158,070.71 |
$115,515.62 |
$92,703.80 |
$82,614.28 |
$66,346.51 |
$56,729.90 |
$50,436.49 |
3.500 |
$160,780.93 |
$118,297.16 |
$95,560.26 |
$85,521.40 |
$69,380.58 |
$59,889.60 |
$53,719.22 |
4.000 |
$163,519.93 |
$121,119.56 |
$98,469.39 |
$88,488.87 |
$72,493.43 |
$63,145.12 |
$57,113.19 |
4.125 |
$164,209.17 |
$121,831.52 |
$99,204.85 |
$89,240.10 |
$73,283.81 |
|
$57,978.65 |
4.500 |
$166,287.63 |
$123,982.63 |
$101,430.81 |
$91,516.15 |
$75,683.84 |
$66,494.24 |
$60,614.76 |
5.000 |
$169,083.95 |
$126,886.18 |
$104,444.13 |
$94,602.64 |
$78,950.51 |
$69,934.51 |
$64,219.97 |
5.500 |
$171,908.82 |
$129,829.99 |
$107,508.91 |
$97,747.69 |
$82,291.96 |
$73,463.29 |
$67,924.60 |
6.000 |
$174,762.14 |
$132,813.83 |
$110,624.67 |
$100,950.59 |
$85,706.65 |
$77,077.78 |
$71,724.23 |
|
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。 |
|