樓價: |
$12,150,000.00 |
|
|
首期: |
$3,645,000.00 |
| |
貸款金額: |
$8,505,000.00 |
全期供款共: |
$13,644,482.34 |
每月供款額: |
$45,481.61 (4.125厘息計供300期) |
全期利息共: |
$5,139,482.34 |
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*: |
$15,075.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$121,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$455,625.00 |
* 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 |
$104,877.25 |
$74,507.31 |
$58,162.42 |
$50,901.96 |
$39,114.01 |
$32,053.00 |
$27,355.44 |
1.500 |
$106,721.84 |
$76,367.67 |
$60,041.46 |
$52,794.19 |
$41,040.49 |
$34,014.58 |
$29,352.47 |
2.000 |
$108,587.04 |
$78,257.44 |
$61,958.68 |
$54,730.41 |
$43,025.38 |
$36,048.81 |
$31,436.14 |
2.500 |
$110,472.81 |
$80,176.55 |
$63,913.92 |
$56,710.42 |
$45,068.24 |
$38,154.85 |
$33,605.03 |
3.000 |
$112,379.12 |
$82,124.91 |
$65,907.03 |
$58,733.97 |
$47,168.53 |
$40,331.67 |
$35,857.42 |
3.500 |
$114,305.93 |
$84,102.43 |
$67,937.81 |
$60,800.76 |
$49,325.57 |
$42,578.03 |
$38,191.25 |
4.000 |
$116,253.20 |
$86,108.99 |
$70,006.03 |
$62,910.46 |
$51,538.63 |
$44,892.52 |
$40,604.17 |
4.125 |
$116,743.21 |
$86,615.15 |
$70,528.90 |
$63,444.54 |
$52,100.54 |
|
$41,219.46 |
4.500 |
$118,220.87 |
$88,144.47 |
$72,111.43 |
$65,062.68 |
$53,806.83 |
$47,273.55 |
$43,093.59 |
5.000 |
$120,208.90 |
$90,208.72 |
$74,253.73 |
$67,257.00 |
$56,129.24 |
$49,719.38 |
$45,656.68 |
5.500 |
$122,217.21 |
$92,301.60 |
$76,432.61 |
$69,492.95 |
$58,504.82 |
$52,228.14 |
$48,290.45 |
6.000 |
$124,245.76 |
$94,422.94 |
$78,647.73 |
$71,770.02 |
$60,932.46 |
$54,797.83 |
$50,991.77 |
|
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。 |
|