樓價: |
$17,515,000.00 |
|
|
首期: |
$5,254,500.00 |
| |
貸款金額: |
$12,260,500.00 |
全期供款共: |
$19,669,391.61 |
每月供款額: |
$65,564.64 (4.125厘息計供300期) |
全期利息共: |
$7,408,891.61 |
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*: |
$17,757.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$175,150.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$656,813.00 |
* 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 |
$151,187.25 |
$107,407.03 |
$83,844.84 |
$73,378.42 |
$56,385.34 |
$46,206.45 |
$39,434.61 |
1.500 |
$153,846.34 |
$110,088.87 |
$86,553.60 |
$76,106.20 |
$59,162.48 |
$49,034.19 |
$42,313.46 |
2.000 |
$156,535.14 |
$112,813.10 |
$89,317.38 |
$78,897.38 |
$62,023.83 |
$51,966.66 |
$45,317.20 |
2.500 |
$159,253.60 |
$115,579.61 |
$92,135.99 |
$81,751.69 |
$64,968.74 |
$55,002.65 |
$48,443.80 |
3.000 |
$162,001.67 |
$118,388.30 |
$95,009.19 |
$84,668.76 |
$67,996.44 |
$58,140.68 |
$51,690.76 |
3.500 |
$164,779.29 |
$121,239.02 |
$97,936.69 |
$87,648.17 |
$71,105.96 |
$61,378.95 |
$55,055.12 |
4.000 |
$167,586.40 |
$124,131.60 |
$100,918.16 |
$90,689.44 |
$74,296.22 |
$64,715.44 |
$58,533.50 |
4.125 |
$168,292.78 |
$124,861.27 |
$101,671.91 |
$91,459.36 |
$75,106.26 |
|
$59,420.48 |
4.500 |
$170,422.93 |
$127,065.87 |
$103,953.23 |
$93,792.00 |
$77,565.98 |
$68,147.84 |
$62,122.15 |
5.000 |
$173,288.79 |
$130,041.62 |
$107,041.48 |
$96,955.25 |
$80,913.87 |
$71,673.66 |
$65,817.02 |
5.500 |
$176,183.91 |
$133,058.64 |
$110,182.48 |
$100,178.52 |
$84,338.42 |
$75,290.20 |
$69,613.77 |
6.000 |
$179,108.18 |
$136,116.69 |
$113,375.72 |
$103,461.07 |
$87,838.03 |
$78,994.57 |
$73,507.89 |
|
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。 |
|