樓價: |
$11,450,000.00 |
|
|
首期: |
$3,435,000.00 |
| |
貸款金額: |
$8,015,000.00 |
全期供款共: |
$12,858,380.47 |
每月供款額: |
$42,861.27 (4.125厘息計供300期) |
全期利息共: |
$4,843,380.47 |
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*: |
$14,725.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$114,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$429,375.00 |
* 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 |
$98,834.94 |
$70,214.70 |
$54,811.50 |
$47,969.34 |
$36,860.53 |
$30,206.33 |
$25,779.41 |
1.500 |
$100,573.26 |
$71,967.89 |
$56,582.28 |
$49,752.55 |
$38,676.01 |
$32,054.90 |
$27,661.38 |
2.000 |
$102,330.99 |
$73,748.78 |
$58,389.04 |
$51,577.22 |
$40,546.55 |
$33,971.93 |
$29,625.00 |
2.500 |
$104,108.12 |
$75,557.33 |
$60,231.64 |
$53,443.16 |
$42,471.72 |
$35,956.63 |
$31,668.94 |
3.000 |
$105,904.60 |
$77,393.44 |
$62,109.92 |
$55,350.12 |
$44,451.00 |
$38,008.04 |
$33,791.56 |
3.500 |
$107,720.40 |
$79,257.02 |
$64,023.70 |
$57,297.84 |
$46,483.77 |
$40,124.98 |
$35,990.93 |
4.000 |
$109,555.48 |
$81,147.98 |
$65,972.76 |
$59,285.99 |
$48,569.32 |
$42,306.12 |
$38,264.84 |
4.125 |
$110,017.26 |
$81,624.98 |
$66,465.51 |
$59,789.30 |
$49,098.87 |
|
$38,844.68 |
4.500 |
$111,409.79 |
$83,066.18 |
$67,956.86 |
$61,314.21 |
$50,706.85 |
$44,549.97 |
$40,610.83 |
5.000 |
$113,283.28 |
$85,011.51 |
$69,975.74 |
$63,382.11 |
$52,895.45 |
$46,854.89 |
$43,026.25 |
5.500 |
$115,175.89 |
$86,983.81 |
$72,029.08 |
$65,489.24 |
$55,134.17 |
$49,219.11 |
$45,508.29 |
6.000 |
$117,087.56 |
$88,982.93 |
$74,116.58 |
$67,635.12 |
$57,421.95 |
$51,640.76 |
$48,053.97 |
|
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。 |
|