樓價: |
$17,250,000.00 |
|
|
首期: |
$5,175,000.00 |
| |
貸款金額: |
$12,075,000.00 |
全期供款共: |
$19,371,795.91 |
每月供款額: |
$64,572.65 (4.125厘息計供300期) |
全期利息共: |
$7,296,795.91 |
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*: |
$17,625.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$172,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$646,875.00 |
* 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 |
$148,899.81 |
$105,781.98 |
$82,576.28 |
$72,268.21 |
$55,532.24 |
$45,507.35 |
$38,837.97 |
1.500 |
$151,518.66 |
$108,423.24 |
$85,244.05 |
$74,954.72 |
$58,267.36 |
$48,292.31 |
$41,673.27 |
2.000 |
$154,166.78 |
$111,106.25 |
$87,966.02 |
$77,703.68 |
$61,085.41 |
$51,180.41 |
$44,631.55 |
2.500 |
$156,844.11 |
$113,830.91 |
$90,741.99 |
$80,514.80 |
$63,985.77 |
$54,170.47 |
$47,710.85 |
3.000 |
$159,550.60 |
$116,597.10 |
$93,571.71 |
$83,387.73 |
$66,967.66 |
$57,261.02 |
$50,908.69 |
3.500 |
$162,286.20 |
$119,404.68 |
$96,454.92 |
$86,322.07 |
$70,030.14 |
$60,450.30 |
$54,222.15 |
4.000 |
$165,050.84 |
$122,253.50 |
$99,391.28 |
$89,317.32 |
$73,172.12 |
$63,736.30 |
$57,647.90 |
4.125 |
$165,746.53 |
$122,972.13 |
$100,133.63 |
$90,075.59 |
$73,969.91 |
|
$58,521.46 |
4.500 |
$167,844.45 |
$125,143.38 |
$102,380.43 |
$92,372.94 |
$76,392.41 |
$67,116.77 |
$61,182.25 |
5.000 |
$170,666.95 |
$128,074.11 |
$105,421.96 |
$95,488.33 |
$79,689.66 |
$70,589.25 |
$64,821.21 |
5.500 |
$173,518.27 |
$131,045.48 |
$108,515.43 |
$98,662.83 |
$83,062.39 |
$74,151.06 |
$68,560.52 |
6.000 |
$176,398.30 |
$134,057.26 |
$111,660.36 |
$101,895.71 |
$86,509.05 |
$77,799.39 |
$72,395.73 |
|
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。 |
|