樓價: |
$12,854,000.00 |
|
|
首期: |
$3,856,200.00 |
| |
貸款金額: |
$8,997,800.00 |
全期供款共: |
$14,435,076.21 |
每月供款額: |
$48,116.92 (4.125厘息計供300期) |
全期利息共: |
$5,437,276.21 |
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*: |
$15,427.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$128,540.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$482,025.00 |
* 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 |
$110,954.09 |
$78,824.44 |
$61,532.49 |
$53,851.34 |
$41,380.37 |
$33,910.23 |
$28,940.48 |
1.500 |
$112,905.56 |
$80,792.60 |
$63,520.41 |
$55,853.22 |
$43,418.47 |
$35,985.47 |
$31,053.23 |
2.000 |
$114,878.83 |
$82,791.87 |
$65,548.71 |
$57,901.63 |
$45,518.37 |
$38,137.57 |
$33,257.62 |
2.500 |
$116,873.86 |
$84,822.17 |
$67,617.25 |
$59,996.36 |
$47,679.60 |
$40,365.64 |
$35,552.19 |
3.000 |
$118,890.63 |
$86,883.43 |
$69,725.84 |
$62,137.15 |
$49,901.58 |
$42,668.59 |
$37,935.09 |
3.500 |
$120,929.09 |
$88,975.53 |
$71,874.29 |
$64,323.70 |
$52,183.62 |
$45,045.11 |
$40,404.14 |
4.000 |
$122,989.19 |
$91,098.35 |
$74,062.35 |
$66,555.64 |
$54,524.90 |
$47,493.70 |
$42,956.87 |
4.125 |
$123,507.59 |
$91,633.84 |
$74,615.52 |
$67,120.67 |
$55,119.37 |
|
$43,607.81 |
4.500 |
$125,070.87 |
$93,251.77 |
$76,289.74 |
$68,832.57 |
$56,924.53 |
$50,012.69 |
$45,590.53 |
5.000 |
$127,174.09 |
$95,435.63 |
$78,556.17 |
$71,154.03 |
$59,381.50 |
$52,600.24 |
$48,302.14 |
5.500 |
$129,298.77 |
$97,649.77 |
$80,861.30 |
$73,519.54 |
$61,894.72 |
$55,254.36 |
$51,088.52 |
6.000 |
$131,444.85 |
$99,894.03 |
$83,204.77 |
$75,928.55 |
$64,463.03 |
$57,972.95 |
$53,946.36 |
|
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。 |
|