樓價: |
$17,230,000.00 |
|
|
首期: |
$5,169,000.00 |
| |
貸款金額: |
$12,061,000.00 |
全期供款共: |
$19,349,335.85 |
每月供款額: |
$64,497.79 (4.125厘息計供300期) |
全期利息共: |
$7,288,335.85 |
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*: |
$17,615.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$172,300.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$646,125.00 |
* 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 |
$148,727.17 |
$105,659.33 |
$82,480.54 |
$72,184.42 |
$55,467.85 |
$45,454.59 |
$38,792.94 |
1.500 |
$151,342.99 |
$108,297.53 |
$85,145.22 |
$74,867.82 |
$58,199.80 |
$48,236.32 |
$41,624.95 |
2.000 |
$153,988.03 |
$110,977.43 |
$87,864.03 |
$77,613.58 |
$61,014.59 |
$51,121.07 |
$44,579.80 |
2.500 |
$156,662.26 |
$113,698.93 |
$90,636.78 |
$80,421.45 |
$63,911.59 |
$54,107.66 |
$47,655.53 |
3.000 |
$159,365.61 |
$116,461.91 |
$93,463.22 |
$83,291.05 |
$66,890.02 |
$57,194.63 |
$50,849.66 |
3.500 |
$162,098.04 |
$119,266.24 |
$96,343.08 |
$86,221.98 |
$69,948.94 |
$60,380.21 |
$54,159.28 |
4.000 |
$164,859.47 |
$122,111.76 |
$99,276.04 |
$89,213.76 |
$73,087.29 |
$63,662.40 |
$57,581.06 |
4.125 |
$165,554.36 |
$122,829.56 |
$100,017.53 |
$89,971.15 |
$73,884.14 |
|
$58,453.60 |
4.500 |
$167,649.85 |
$124,998.28 |
$102,261.72 |
$92,265.84 |
$76,303.84 |
$67,038.96 |
$61,111.32 |
5.000 |
$170,469.08 |
$127,925.62 |
$105,299.73 |
$95,377.62 |
$79,597.26 |
$70,507.40 |
$64,746.06 |
5.500 |
$173,317.08 |
$130,893.54 |
$108,389.62 |
$98,548.44 |
$82,966.09 |
$74,065.09 |
$68,481.03 |
6.000 |
$176,193.78 |
$133,901.83 |
$111,530.89 |
$101,777.57 |
$86,408.75 |
$77,709.19 |
$72,311.79 |
|
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。 |
|