樓價: |
$11,604,000.00 |
|
|
首期: |
$3,481,200.00 |
| |
貸款金額: |
$8,122,800.00 |
全期供款共: |
$13,031,322.88 |
每月供款額: |
$43,437.74 (4.125厘息計供300期) |
全期利息共: |
$4,908,522.88 |
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*: |
$14,802.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$116,040.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$435,150.00 |
* 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 |
$100,164.25 |
$71,159.08 |
$55,548.70 |
$48,614.51 |
$37,356.29 |
$30,612.60 |
$26,126.13 |
1.500 |
$101,925.95 |
$72,935.84 |
$57,343.30 |
$50,421.71 |
$39,196.20 |
$32,486.03 |
$28,033.42 |
2.000 |
$103,707.32 |
$74,740.69 |
$59,174.36 |
$52,270.92 |
$41,091.89 |
$34,428.84 |
$30,023.45 |
2.500 |
$105,508.35 |
$76,573.56 |
$61,041.74 |
$54,161.95 |
$43,042.95 |
$36,440.24 |
$32,094.88 |
3.000 |
$107,328.99 |
$78,434.36 |
$62,945.28 |
$56,094.57 |
$45,048.85 |
$38,519.24 |
$34,246.05 |
3.500 |
$109,169.22 |
$80,323.01 |
$64,884.80 |
$58,068.48 |
$47,108.97 |
$40,664.65 |
$36,475.00 |
4.000 |
$111,028.98 |
$82,239.40 |
$66,860.08 |
$60,083.37 |
$49,222.57 |
$42,875.13 |
$38,779.49 |
4.125 |
$111,496.97 |
$82,722.82 |
$67,359.46 |
$60,593.45 |
$49,759.23 |
|
$39,367.13 |
4.500 |
$112,908.23 |
$84,183.41 |
$68,870.87 |
$62,138.87 |
$51,388.84 |
$45,149.16 |
$41,157.03 |
5.000 |
$114,806.92 |
$86,154.90 |
$70,916.89 |
$64,234.58 |
$53,606.88 |
$47,485.08 |
$43,604.95 |
5.500 |
$116,724.98 |
$88,153.73 |
$72,997.86 |
$66,370.05 |
$55,875.71 |
$49,881.10 |
$46,120.37 |
6.000 |
$118,662.37 |
$90,179.73 |
$75,113.44 |
$68,544.80 |
$58,194.26 |
$52,335.31 |
$48,700.29 |
|
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。 |
|