樓價: |
$12,876,000.00 |
|
|
首期: |
$3,862,800.00 |
| |
貸款金額: |
$9,013,200.00 |
全期供款共: |
$14,459,782.27 |
每月供款額: |
$48,199.27 (4.125厘息計供300期) |
全期利息共: |
$5,446,582.27 |
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*: |
$15,438.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$128,760.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$482,850.00 |
* 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 |
$111,143.99 |
$78,959.35 |
$61,637.81 |
$53,943.51 |
$41,451.19 |
$33,968.27 |
$28,990.01 |
1.500 |
$113,098.80 |
$80,930.87 |
$63,629.13 |
$55,948.81 |
$43,492.78 |
$36,047.06 |
$31,106.37 |
2.000 |
$115,075.45 |
$82,933.57 |
$65,660.90 |
$58,000.73 |
$45,596.28 |
$38,202.84 |
$33,314.54 |
2.500 |
$117,073.90 |
$84,967.35 |
$67,732.97 |
$60,099.04 |
$47,761.21 |
$40,434.72 |
$35,613.04 |
3.000 |
$119,094.12 |
$87,032.13 |
$69,845.18 |
$62,243.50 |
$49,986.99 |
$42,741.61 |
$38,000.01 |
3.500 |
$121,136.06 |
$89,127.81 |
$71,997.30 |
$64,433.79 |
$52,272.93 |
$45,122.20 |
$40,473.30 |
4.000 |
$123,199.69 |
$91,254.27 |
$74,189.11 |
$66,669.55 |
$54,618.22 |
$47,574.99 |
$43,030.40 |
4.125 |
$123,718.97 |
$91,790.68 |
$74,743.22 |
$67,235.55 |
$55,213.71 |
|
$43,682.45 |
4.500 |
$125,284.93 |
$93,411.37 |
$76,420.31 |
$68,950.38 |
$57,021.95 |
$50,098.29 |
$45,668.56 |
5.000 |
$127,391.75 |
$95,598.97 |
$78,690.62 |
$71,275.81 |
$59,483.13 |
$52,690.27 |
$48,384.81 |
5.500 |
$129,520.07 |
$97,816.90 |
$80,999.69 |
$73,645.37 |
$62,000.66 |
$55,348.93 |
$51,175.96 |
6.000 |
$131,669.82 |
$100,065.00 |
$83,347.17 |
$76,058.50 |
$64,573.36 |
$58,072.17 |
$54,038.69 |
|
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。 |
|