樓價: |
$11,538,000.00 |
|
|
首期: |
$3,461,400.00 |
| |
貸款金額: |
$8,076,600.00 |
全期供款共: |
$12,957,204.71 |
每月供款額: |
$43,190.68 (4.125厘息計供300期) |
全期利息共: |
$4,880,604.71 |
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*: |
$14,769.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$115,380.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$432,675.00 |
* 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 |
$99,594.55 |
$70,754.34 |
$55,232.76 |
$48,338.01 |
$37,143.82 |
$30,438.48 |
$25,977.54 |
1.500 |
$101,346.22 |
$72,521.00 |
$57,017.15 |
$50,134.93 |
$38,973.26 |
$32,301.26 |
$27,873.98 |
2.000 |
$103,117.47 |
$74,315.59 |
$58,837.79 |
$51,973.62 |
$40,858.17 |
$34,233.02 |
$29,852.69 |
2.500 |
$104,908.25 |
$76,138.03 |
$60,694.55 |
$53,853.90 |
$42,798.14 |
$36,232.98 |
$31,912.33 |
3.000 |
$106,718.54 |
$77,988.25 |
$62,587.27 |
$55,775.52 |
$44,792.63 |
$38,300.15 |
$34,051.27 |
3.500 |
$108,548.30 |
$79,866.16 |
$64,515.76 |
$57,738.20 |
$46,841.03 |
$40,433.36 |
$36,267.54 |
4.000 |
$110,397.48 |
$81,771.65 |
$66,479.80 |
$59,741.63 |
$48,942.61 |
$42,631.27 |
$38,558.92 |
4.125 |
$110,862.81 |
$82,252.32 |
$66,976.34 |
$60,248.82 |
$49,476.22 |
|
$39,143.22 |
4.500 |
$112,266.04 |
$83,704.60 |
$68,479.15 |
$61,785.45 |
$51,096.56 |
$44,892.37 |
$40,922.95 |
5.000 |
$114,153.93 |
$85,664.87 |
$70,513.54 |
$63,869.24 |
$53,301.99 |
$47,215.00 |
$43,356.94 |
5.500 |
$116,061.09 |
$87,652.33 |
$72,582.67 |
$65,992.56 |
$55,557.91 |
$49,597.39 |
$45,858.05 |
6.000 |
$117,987.45 |
$89,666.82 |
$74,686.21 |
$68,154.94 |
$57,863.27 |
$52,037.65 |
$48,423.30 |
|
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。 |
|