樓價: |
$12,860,000.00 |
|
|
首期: |
$3,858,000.00 |
| |
貸款金額: |
$9,002,000.00 |
全期供款共: |
$14,441,814.22 |
每月供款額: |
$48,139.38 (4.125厘息計供300期) |
全期利息共: |
$5,439,814.22 |
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*: |
$15,430.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$128,600.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$482,250.00 |
* 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 |
$111,005.88 |
$78,861.23 |
$61,561.21 |
$53,876.48 |
$41,399.69 |
$33,926.06 |
$28,953.99 |
1.500 |
$112,958.26 |
$80,830.31 |
$63,550.06 |
$55,879.29 |
$43,438.74 |
$36,002.27 |
$31,067.72 |
2.000 |
$114,932.45 |
$82,830.51 |
$65,579.31 |
$57,928.65 |
$45,539.62 |
$38,155.37 |
$33,273.14 |
2.500 |
$116,928.42 |
$84,861.77 |
$67,648.81 |
$60,024.36 |
$47,701.86 |
$40,384.48 |
$35,568.78 |
3.000 |
$118,946.13 |
$86,923.98 |
$69,758.39 |
$62,166.16 |
$49,924.88 |
$42,688.50 |
$37,952.80 |
3.500 |
$120,985.54 |
$89,017.06 |
$71,907.84 |
$64,353.73 |
$52,207.97 |
$45,066.13 |
$40,423.00 |
4.000 |
$123,046.59 |
$91,140.87 |
$74,096.92 |
$66,586.71 |
$54,550.35 |
$47,515.87 |
$42,976.92 |
4.125 |
$123,565.24 |
$91,676.62 |
$74,650.35 |
$67,152.00 |
$55,145.10 |
|
$43,628.17 |
4.500 |
$125,129.25 |
$93,295.30 |
$76,325.35 |
$68,864.70 |
$56,951.10 |
$50,036.04 |
$45,611.81 |
5.000 |
$127,233.45 |
$95,480.18 |
$78,592.83 |
$71,187.24 |
$59,409.22 |
$52,624.80 |
$48,324.68 |
5.500 |
$129,359.12 |
$97,695.36 |
$80,899.04 |
$73,553.85 |
$61,923.62 |
$55,280.16 |
$51,112.37 |
6.000 |
$131,506.21 |
$99,940.66 |
$83,243.60 |
$75,963.99 |
$64,493.12 |
$58,000.01 |
$53,971.54 |
|
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。 |
|