樓價: |
$15,890,000.00 |
|
|
首期: |
$4,767,000.00 |
| |
貸款金額: |
$11,123,000.00 |
全期供款共: |
$17,844,512.29 |
每月供款額: |
$59,481.71 (4.125厘息計供300期) |
全期利息共: |
$6,721,512.29 |
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*: |
$16,945.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$158,900.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$595,875.00 |
* 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 |
$137,160.46 |
$97,442.06 |
$76,065.92 |
$66,570.54 |
$51,154.04 |
$41,919.52 |
$35,775.96 |
1.500 |
$139,572.84 |
$99,875.09 |
$78,523.36 |
$69,045.25 |
$53,673.53 |
$44,484.92 |
$38,387.72 |
2.000 |
$142,012.18 |
$102,346.56 |
$81,030.73 |
$71,577.47 |
$56,269.40 |
$47,145.32 |
$41,112.77 |
2.500 |
$144,478.43 |
$104,856.41 |
$83,587.84 |
$74,166.96 |
$58,941.10 |
$49,899.64 |
$43,949.30 |
3.000 |
$146,971.54 |
$107,404.52 |
$86,194.46 |
$76,813.40 |
$61,687.89 |
$52,746.52 |
$46,895.02 |
3.500 |
$149,491.46 |
$109,990.75 |
$88,850.35 |
$79,516.39 |
$64,508.92 |
$55,684.36 |
$49,947.24 |
4.000 |
$152,038.13 |
$112,614.97 |
$91,555.21 |
$82,275.49 |
$67,403.19 |
$58,711.29 |
$53,102.90 |
4.125 |
$152,678.97 |
$113,276.94 |
$92,239.04 |
$82,973.97 |
$68,138.08 |
|
$53,907.59 |
4.500 |
$154,611.49 |
$115,277.00 |
$94,308.69 |
$85,090.20 |
$70,369.59 |
$61,825.25 |
$56,358.61 |
5.000 |
$157,211.47 |
$117,976.67 |
$97,110.43 |
$87,959.98 |
$73,406.88 |
$65,023.95 |
$59,710.67 |
5.500 |
$159,837.98 |
$120,713.78 |
$99,960.01 |
$90,884.19 |
$76,513.71 |
$68,304.95 |
$63,155.17 |
6.000 |
$162,490.95 |
$123,488.10 |
$102,856.99 |
$93,862.19 |
$79,688.63 |
$71,665.64 |
$66,688.00 |
|
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。 |
|