樓價: |
$12,650,000.00 |
|
|
首期: |
$3,795,000.00 |
| |
貸款金額: |
$8,855,000.00 |
全期供款共: |
$14,205,983.67 |
每月供款額: |
$47,353.28 (4.125厘息計供300期) |
全期利息共: |
$5,350,983.67 |
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*: |
$15,325.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$126,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$474,375.00 |
* 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 |
$109,193.19 |
$77,573.45 |
$60,555.94 |
$52,996.69 |
$40,723.64 |
$33,372.06 |
$28,481.18 |
1.500 |
$111,113.69 |
$79,510.37 |
$62,512.31 |
$54,966.79 |
$42,729.40 |
$35,414.36 |
$30,560.39 |
2.000 |
$113,055.64 |
$81,477.91 |
$64,508.42 |
$56,982.70 |
$44,795.97 |
$37,532.30 |
$32,729.80 |
2.500 |
$115,019.01 |
$83,476.00 |
$66,544.12 |
$59,044.18 |
$46,922.90 |
$39,725.01 |
$34,987.96 |
3.000 |
$117,003.77 |
$85,504.54 |
$68,619.25 |
$61,151.00 |
$49,109.62 |
$41,991.41 |
$37,333.04 |
3.500 |
$119,009.88 |
$87,563.44 |
$70,733.60 |
$63,302.85 |
$51,355.43 |
$44,330.22 |
$39,762.91 |
4.000 |
$121,037.28 |
$89,652.57 |
$72,886.94 |
$65,499.37 |
$53,659.56 |
$46,739.95 |
$42,275.12 |
4.125 |
$121,547.45 |
$90,179.56 |
$73,431.33 |
$66,055.43 |
$54,244.60 |
|
$42,915.73 |
4.500 |
$123,085.93 |
$91,771.81 |
$75,078.98 |
$67,740.16 |
$56,021.10 |
$49,218.97 |
$44,866.98 |
5.000 |
$125,155.76 |
$93,921.01 |
$77,309.44 |
$70,024.78 |
$58,439.08 |
$51,765.45 |
$47,535.55 |
5.500 |
$127,246.73 |
$96,100.02 |
$79,577.98 |
$72,352.74 |
$60,912.42 |
$54,377.45 |
$50,277.72 |
6.000 |
$129,358.75 |
$98,308.65 |
$81,884.26 |
$74,723.52 |
$63,439.97 |
$57,052.89 |
$53,090.20 |
|
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。 |
|