樓價: |
$12,530,000.00 |
|
|
首期: |
$3,759,000.00 |
| |
貸款金額: |
$8,771,000.00 |
全期供款共: |
$14,071,223.35 |
每月供款額: |
$46,904.08 (4.125厘息計供300期) |
全期利息共: |
$5,300,223.35 |
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*: |
$15,265.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$125,300.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$469,875.00 |
* 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 |
$108,157.37 |
$76,837.57 |
$59,981.49 |
$52,493.95 |
$40,337.33 |
$33,055.48 |
$28,211.00 |
1.500 |
$110,059.64 |
$78,756.12 |
$61,919.30 |
$54,445.37 |
$42,324.06 |
$35,078.42 |
$30,270.49 |
2.000 |
$111,983.17 |
$80,705.00 |
$63,896.48 |
$56,442.15 |
$44,371.03 |
$37,176.26 |
$32,419.32 |
2.500 |
$113,927.92 |
$82,684.13 |
$65,912.87 |
$58,484.08 |
$46,477.78 |
$39,348.17 |
$34,656.05 |
3.000 |
$115,893.85 |
$84,693.43 |
$67,968.32 |
$60,570.92 |
$48,643.76 |
$41,593.07 |
$36,978.89 |
3.500 |
$117,880.93 |
$86,732.79 |
$70,062.61 |
$62,702.35 |
$50,868.27 |
$43,909.69 |
$39,385.71 |
4.000 |
$119,889.10 |
$88,802.11 |
$72,195.52 |
$64,878.03 |
$53,150.53 |
$46,296.57 |
$41,874.10 |
4.125 |
$120,394.43 |
$89,324.10 |
$72,734.75 |
$65,428.82 |
$53,730.02 |
|
$42,508.63 |
4.500 |
$121,918.31 |
$90,901.25 |
$74,366.77 |
$67,097.56 |
$55,489.68 |
$48,752.07 |
$44,441.37 |
5.000 |
$123,968.52 |
$93,030.06 |
$76,576.07 |
$69,360.51 |
$57,884.72 |
$51,274.39 |
$47,084.62 |
5.500 |
$126,039.64 |
$95,188.40 |
$78,823.09 |
$71,666.39 |
$60,334.60 |
$53,861.61 |
$49,800.77 |
6.000 |
$128,131.63 |
$97,376.08 |
$81,107.49 |
$74,014.68 |
$62,838.17 |
$56,511.68 |
$52,586.58 |
|
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。 |
|