樓價: |
$17,268,000.00 |
|
|
首期: |
$5,180,400.00 |
| |
貸款金額: |
$12,087,600.00 |
全期供款共: |
$19,392,009.96 |
每月供款額: |
$64,640.03 (4.125厘息計供300期) |
全期利息共: |
$7,304,409.96 |
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*: |
$17,634.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$172,680.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$647,550.00 |
* 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 |
$149,055.18 |
$105,892.36 |
$82,662.44 |
$72,343.62 |
$55,590.18 |
$45,554.83 |
$38,878.50 |
1.500 |
$151,676.77 |
$108,536.37 |
$85,333.00 |
$75,032.93 |
$58,328.16 |
$48,342.70 |
$41,716.75 |
2.000 |
$154,327.65 |
$111,222.18 |
$88,057.81 |
$77,784.76 |
$61,149.15 |
$51,233.82 |
$44,678.12 |
2.500 |
$157,007.77 |
$113,949.69 |
$90,836.67 |
$80,598.81 |
$64,052.54 |
$54,227.00 |
$47,760.63 |
3.000 |
$159,717.09 |
$116,718.77 |
$93,669.35 |
$83,474.75 |
$67,037.54 |
$57,320.77 |
$50,961.81 |
3.500 |
$162,455.54 |
$119,529.28 |
$96,555.56 |
$86,412.14 |
$70,103.21 |
$60,513.37 |
$54,278.73 |
4.000 |
$165,223.06 |
$122,381.07 |
$99,494.99 |
$89,410.52 |
$73,248.48 |
$63,802.81 |
$57,708.05 |
4.125 |
$165,919.48 |
$123,100.45 |
$100,238.12 |
$90,169.58 |
$74,047.09 |
|
$58,582.52 |
4.500 |
$168,019.59 |
$125,273.96 |
$102,487.26 |
$92,469.33 |
$76,472.13 |
$67,186.81 |
$61,246.09 |
5.000 |
$170,845.04 |
$128,207.75 |
$105,531.96 |
$95,587.97 |
$79,772.81 |
$70,662.91 |
$64,888.85 |
5.500 |
$173,699.33 |
$131,182.22 |
$108,628.66 |
$98,765.78 |
$83,149.07 |
$74,228.44 |
$68,632.06 |
6.000 |
$176,582.36 |
$134,197.14 |
$111,776.87 |
$102,002.04 |
$86,599.32 |
$77,880.58 |
$72,471.27 |
|
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。 |
|