樓價: |
$12,552,000.00 |
|
|
首期: |
$3,765,600.00 |
| |
貸款金額: |
$8,786,400.00 |
全期供款共: |
$14,095,929.40 |
每月供款額: |
$46,986.43 (4.125厘息計供300期) |
全期利息共: |
$5,309,529.40 |
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*: |
$15,276.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$125,520.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$470,700.00 |
* 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 |
$108,347.27 |
$76,972.49 |
$60,086.81 |
$52,586.12 |
$40,408.15 |
$33,113.52 |
$28,260.53 |
1.500 |
$110,252.89 |
$78,894.40 |
$62,028.02 |
$54,540.96 |
$42,398.37 |
$35,140.01 |
$30,323.64 |
2.000 |
$112,179.79 |
$80,846.70 |
$64,008.67 |
$56,541.25 |
$44,448.93 |
$37,241.54 |
$32,476.25 |
2.500 |
$114,127.96 |
$82,829.31 |
$66,028.60 |
$58,586.77 |
$46,559.39 |
$39,417.26 |
$34,716.90 |
3.000 |
$116,097.34 |
$84,842.13 |
$68,087.66 |
$60,677.27 |
$48,729.16 |
$41,666.10 |
$37,043.82 |
3.500 |
$118,087.90 |
$86,885.08 |
$70,185.63 |
$62,812.44 |
$50,957.58 |
$43,986.79 |
$39,454.86 |
4.000 |
$120,099.60 |
$88,958.03 |
$72,322.28 |
$64,991.94 |
$53,243.86 |
$46,377.86 |
$41,947.62 |
4.125 |
$120,605.82 |
$89,480.94 |
$72,862.45 |
$65,543.70 |
$53,824.36 |
|
$42,583.26 |
4.500 |
$122,132.38 |
$91,060.85 |
$74,497.34 |
$67,215.37 |
$55,587.10 |
$48,837.66 |
$44,519.40 |
5.000 |
$124,186.18 |
$93,193.40 |
$76,710.52 |
$69,482.29 |
$57,986.35 |
$51,364.42 |
$47,167.30 |
5.500 |
$126,260.94 |
$95,355.53 |
$78,961.49 |
$71,792.22 |
$60,440.53 |
$53,956.18 |
$49,888.21 |
6.000 |
$128,356.60 |
$97,547.05 |
$81,249.90 |
$74,144.64 |
$62,948.50 |
$56,610.90 |
$52,678.91 |
|
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。 |
|