樓價: |
$12,800,000.00 |
|
|
首期: |
$3,840,000.00 |
| |
貸款金額: |
$8,960,000.00 |
全期供款共: |
$13,456,761.57 |
每月供款額: |
$44,855.87 (3.5厘息計供300期) |
全期利息共: |
$4,496,761.57 |
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*: |
$15,400.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$128,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$480,000.00 |
* 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 |
$110,487.97 |
$78,493.29 |
$61,273.99 |
$53,625.11 |
$41,206.53 |
$33,767.77 |
$28,818.90 |
1.500 |
$112,431.24 |
$80,453.18 |
$63,253.56 |
$55,618.57 |
$43,236.07 |
$35,834.29 |
$30,922.77 |
2.000 |
$114,396.22 |
$82,444.05 |
$65,273.34 |
$57,658.38 |
$45,327.15 |
$37,977.35 |
$33,117.90 |
2.500 |
$116,382.87 |
$84,465.83 |
$67,333.18 |
$59,744.31 |
$47,479.30 |
$40,196.06 |
$35,402.83 |
3.000 |
$118,391.17 |
$86,518.43 |
$69,432.92 |
$61,876.11 |
$49,691.94 |
$42,489.33 |
$37,775.72 |
3.500 |
$120,421.06 |
$88,601.74 |
$71,572.34 |
$64,053.48 |
$51,964.39 |
|
$40,234.40 |
4.000 |
$122,472.50 |
$90,715.64 |
$73,751.21 |
$66,276.04 |
$54,295.84 |
$47,294.18 |
$42,776.41 |
4.500 |
$124,545.45 |
$92,860.01 |
$75,969.24 |
$68,543.40 |
$56,685.38 |
$49,802.59 |
$45,399.00 |
5.000 |
$126,639.83 |
$95,034.70 |
$78,226.15 |
$70,855.11 |
$59,132.03 |
$52,379.27 |
$48,099.22 |
5.500 |
$128,755.58 |
$97,239.55 |
$80,521.59 |
$73,210.68 |
$61,634.70 |
$55,022.24 |
$50,873.89 |
6.000 |
$130,892.65 |
$99,474.37 |
$82,855.22 |
$75,609.57 |
$64,192.22 |
$57,729.41 |
$53,719.73 |
|
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。 |
|