樓價: |
$11,700,000.00 |
|
|
首期: |
$3,510,000.00 |
| |
貸款金額: |
$8,190,000.00 |
全期供款共: |
$13,139,131.14 |
每月供款額: |
$43,797.10 (4.125厘息計供300期) |
全期利息共: |
$4,949,131.14 |
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*: |
$14,850.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$117,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$438,750.00 |
* 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 |
$100,992.91 |
$71,747.78 |
$56,008.26 |
$49,016.70 |
$37,665.34 |
$30,865.85 |
$26,342.28 |
1.500 |
$102,769.18 |
$73,539.24 |
$57,817.71 |
$50,838.85 |
$39,520.47 |
$32,754.79 |
$28,265.35 |
2.000 |
$104,565.29 |
$75,359.02 |
$59,663.91 |
$52,703.36 |
$41,431.85 |
$34,713.67 |
$30,271.83 |
2.500 |
$106,381.22 |
$77,207.05 |
$61,546.74 |
$54,610.04 |
$43,399.05 |
$36,741.71 |
$32,360.40 |
3.000 |
$108,216.93 |
$79,083.25 |
$63,466.03 |
$56,558.64 |
$45,421.54 |
$38,837.91 |
$34,529.37 |
3.500 |
$110,072.38 |
$80,987.53 |
$65,421.60 |
$58,548.88 |
$47,498.70 |
$41,001.07 |
$36,776.76 |
4.000 |
$111,947.52 |
$82,919.77 |
$67,413.21 |
$60,580.44 |
$49,629.79 |
$43,229.84 |
$39,100.31 |
4.125 |
$112,419.38 |
$83,407.18 |
$67,916.72 |
$61,094.74 |
$50,170.89 |
|
$39,692.81 |
4.500 |
$113,842.32 |
$84,879.86 |
$69,440.64 |
$62,652.95 |
$51,813.98 |
$45,522.68 |
$41,497.53 |
5.000 |
$115,756.72 |
$86,867.66 |
$71,503.59 |
$64,766.00 |
$54,050.38 |
$47,877.92 |
$43,965.69 |
5.500 |
$117,690.65 |
$88,883.02 |
$73,601.77 |
$66,919.13 |
$56,337.97 |
$50,293.77 |
$46,501.92 |
6.000 |
$119,644.06 |
$90,925.79 |
$75,734.85 |
$69,111.87 |
$58,675.70 |
$52,768.28 |
$49,103.19 |
|
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。 |
|