樓價: |
$15,450,000.00 |
|
|
首期: |
$4,635,000.00 |
| |
貸款金額: |
$10,815,000.00 |
全期供款共: |
$17,350,391.12 |
每月供款額: |
$57,834.64 (4.125厘息計供300期) |
全期利息共: |
$6,535,391.12 |
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*: |
$16,725.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$154,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$579,375.00 |
* 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 |
$133,362.44 |
$94,743.86 |
$73,959.62 |
$64,727.18 |
$49,737.57 |
$40,758.76 |
$34,785.31 |
1.500 |
$135,708.02 |
$97,109.51 |
$76,349.02 |
$67,133.36 |
$52,187.29 |
$43,253.11 |
$37,324.75 |
2.000 |
$138,079.81 |
$99,512.55 |
$78,786.96 |
$69,595.47 |
$54,711.28 |
$45,839.85 |
$39,974.35 |
2.500 |
$140,477.76 |
$101,952.90 |
$81,273.26 |
$72,113.25 |
$57,309.00 |
$48,517.90 |
$42,732.33 |
3.000 |
$142,901.84 |
$104,430.45 |
$83,807.71 |
$74,686.40 |
$59,979.73 |
$51,285.95 |
$45,596.48 |
3.500 |
$145,351.98 |
$106,945.07 |
$86,390.06 |
$77,314.55 |
$62,722.64 |
$54,142.44 |
$48,564.18 |
4.000 |
$147,828.14 |
$109,496.62 |
$89,020.01 |
$79,997.25 |
$65,536.77 |
$57,085.55 |
$51,632.46 |
4.125 |
$148,451.24 |
$110,140.26 |
$89,684.90 |
$80,676.39 |
$66,251.31 |
|
$52,414.87 |
4.500 |
$150,330.24 |
$112,084.94 |
$91,697.25 |
$82,734.02 |
$68,421.03 |
$60,113.28 |
$54,798.02 |
5.000 |
$152,858.23 |
$114,709.85 |
$94,421.41 |
$85,524.33 |
$71,374.21 |
$63,223.41 |
$58,057.26 |
5.500 |
$155,412.01 |
$117,371.17 |
$97,192.08 |
$88,367.58 |
$74,395.01 |
$66,413.56 |
$61,406.38 |
6.000 |
$157,991.52 |
$120,068.67 |
$100,008.84 |
$91,263.12 |
$77,482.02 |
$69,681.20 |
$64,841.39 |
|
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。 |
|