樓價: |
$12,120,000.00 |
|
|
首期: |
$3,636,000.00 |
| |
貸款金額: |
$8,484,000.00 |
全期供款共: |
$13,610,792.26 |
每月供款額: |
$45,369.31 (4.125厘息計供300期) |
全期利息共: |
$5,126,792.26 |
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*: |
$15,060.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$121,200.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$454,500.00 |
* 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 |
$104,618.30 |
$74,323.34 |
$58,018.81 |
$50,776.27 |
$39,017.43 |
$31,973.86 |
$27,287.90 |
1.500 |
$106,458.33 |
$76,179.11 |
$59,893.21 |
$52,663.84 |
$40,939.15 |
$33,930.60 |
$29,280.00 |
2.000 |
$108,318.92 |
$78,064.21 |
$61,805.69 |
$54,595.28 |
$42,919.14 |
$35,959.80 |
$31,358.52 |
2.500 |
$110,200.03 |
$79,978.58 |
$63,756.11 |
$56,570.40 |
$44,956.96 |
$38,060.64 |
$33,522.06 |
3.000 |
$112,101.64 |
$81,922.14 |
$65,744.30 |
$58,588.95 |
$47,052.06 |
$40,232.09 |
$35,768.89 |
3.500 |
$114,023.69 |
$83,894.77 |
$67,770.06 |
$60,650.63 |
$49,203.78 |
$42,472.90 |
$38,096.95 |
4.000 |
$115,966.15 |
$85,896.38 |
$69,833.17 |
$62,755.12 |
$51,411.37 |
$44,781.68 |
$40,503.91 |
4.125 |
$116,454.95 |
$86,401.29 |
$70,354.76 |
$63,287.89 |
$51,971.90 |
|
$41,117.68 |
4.500 |
$117,928.97 |
$87,926.83 |
$71,933.38 |
$64,902.03 |
$53,673.97 |
$47,156.83 |
$42,987.18 |
5.000 |
$119,912.08 |
$89,985.98 |
$74,070.39 |
$67,090.93 |
$55,990.64 |
$49,596.62 |
$45,543.95 |
5.500 |
$121,915.44 |
$92,073.69 |
$76,243.88 |
$69,321.36 |
$58,360.36 |
$52,099.18 |
$48,171.22 |
6.000 |
$123,938.98 |
$94,189.79 |
$78,453.54 |
$71,592.81 |
$60,782.01 |
$54,662.53 |
$50,865.87 |
|
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。 |
|