樓價: |
$15,020,000.00 |
|
|
首期: |
$4,506,000.00 |
| |
貸款金額: |
$10,514,000.00 |
全期供款共: |
$16,867,499.97 |
每月供款額: |
$56,225.00 (4.125厘息計供300期) |
全期利息共: |
$6,353,499.97 |
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*: |
$16,510.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$150,200.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$563,250.00 |
* 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 |
$129,650.73 |
$92,106.97 |
$71,901.20 |
$62,925.71 |
$48,353.29 |
$39,624.37 |
$33,817.18 |
1.500 |
$131,931.03 |
$94,406.78 |
$74,224.10 |
$65,264.92 |
$50,734.82 |
$42,049.31 |
$36,285.94 |
2.000 |
$134,236.81 |
$96,742.95 |
$76,594.18 |
$67,658.50 |
$53,188.57 |
$44,564.05 |
$38,861.79 |
2.500 |
$136,568.03 |
$99,115.37 |
$79,011.28 |
$70,106.22 |
$55,713.99 |
$47,167.56 |
$41,543.01 |
3.000 |
$138,924.64 |
$101,523.97 |
$81,475.19 |
$72,607.75 |
$58,310.39 |
$49,858.58 |
$44,327.45 |
3.500 |
$141,306.59 |
$103,968.60 |
$83,985.67 |
$75,162.75 |
$60,976.96 |
$52,635.56 |
$47,212.56 |
4.000 |
$143,713.83 |
$106,449.14 |
$86,542.43 |
$77,770.79 |
$63,712.77 |
$55,496.77 |
$50,195.44 |
4.125 |
$144,319.58 |
$107,074.86 |
$87,188.82 |
$78,431.03 |
$64,407.42 |
|
$50,956.07 |
4.500 |
$146,146.30 |
$108,965.42 |
$89,145.16 |
$80,431.39 |
$66,516.76 |
$58,440.23 |
$53,272.89 |
5.000 |
$148,603.92 |
$111,517.28 |
$91,793.50 |
$83,144.04 |
$69,387.75 |
$61,463.80 |
$56,441.43 |
5.500 |
$151,086.63 |
$114,104.53 |
$94,487.06 |
$85,908.15 |
$72,324.47 |
$64,565.16 |
$59,697.34 |
6.000 |
$153,594.34 |
$116,726.96 |
$97,225.42 |
$88,723.11 |
$75,325.56 |
$67,741.85 |
$63,036.74 |
|
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。 |
|