樓價: |
$13,650,000.00 |
|
|
首期: |
$4,095,000.00 |
| |
貸款金額: |
$9,555,000.00 |
全期供款共: |
$15,328,986.33 |
每月供款額: |
$51,096.62 (4.125厘息計供300期) |
全期利息共: |
$5,773,986.33 |
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*: |
$15,825.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$136,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$511,875.00 |
* 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 |
$117,825.06 |
$83,705.74 |
$65,342.97 |
$57,186.15 |
$43,942.90 |
$36,010.16 |
$30,732.66 |
1.500 |
$119,897.38 |
$85,795.78 |
$67,453.99 |
$59,312.00 |
$46,107.21 |
$38,213.92 |
$32,976.24 |
2.000 |
$121,992.84 |
$87,918.86 |
$69,607.89 |
$61,487.26 |
$48,337.15 |
$40,499.28 |
$35,317.14 |
2.500 |
$124,111.42 |
$90,074.89 |
$71,804.53 |
$63,711.71 |
$50,632.22 |
$42,865.33 |
$37,753.80 |
3.000 |
$126,253.08 |
$92,263.79 |
$74,043.70 |
$65,985.08 |
$52,991.80 |
$45,310.89 |
$40,284.27 |
3.500 |
$128,417.77 |
$94,485.45 |
$76,325.19 |
$68,307.03 |
$55,415.15 |
$47,834.58 |
$42,906.22 |
4.000 |
$130,605.44 |
$96,739.73 |
$78,648.75 |
$70,677.18 |
$57,901.42 |
$50,434.81 |
$45,617.03 |
4.125 |
$131,155.95 |
$97,308.38 |
$79,236.18 |
$71,277.20 |
$58,532.71 |
|
$46,308.28 |
4.500 |
$132,816.04 |
$99,026.50 |
$81,014.08 |
$73,095.11 |
$60,449.65 |
$53,109.79 |
$48,413.78 |
5.000 |
$135,049.50 |
$101,345.60 |
$83,420.85 |
$75,560.33 |
$63,058.77 |
$55,857.58 |
$51,293.31 |
5.500 |
$137,305.76 |
$103,696.86 |
$85,868.73 |
$78,072.32 |
$65,727.63 |
$58,676.06 |
$54,252.24 |
6.000 |
$139,584.74 |
$106,080.09 |
$88,357.33 |
$80,630.52 |
$68,454.99 |
$61,563.00 |
$57,287.05 |
|
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。 |
|