樓價: |
$11,978,000.00 |
|
|
首期: |
$3,593,400.00 |
| |
貸款金額: |
$8,384,600.00 |
全期供款共: |
$13,451,325.88 |
每月供款額: |
$44,837.75 (4.125厘息計供300期) |
全期利息共: |
$5,066,725.88 |
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*: |
$14,989.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$119,780.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$449,175.00 |
* 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 |
$103,392.57 |
$73,452.55 |
$57,339.05 |
$50,181.37 |
$38,560.30 |
$31,599.25 |
$26,968.19 |
1.500 |
$105,211.05 |
$75,286.58 |
$59,191.49 |
$52,046.82 |
$40,459.50 |
$33,533.06 |
$28,936.95 |
2.000 |
$107,049.84 |
$77,149.60 |
$61,081.57 |
$53,955.63 |
$42,416.29 |
$35,538.49 |
$30,991.11 |
2.500 |
$108,908.91 |
$79,041.54 |
$63,009.13 |
$55,907.61 |
$44,430.24 |
$37,614.72 |
$33,129.31 |
3.000 |
$110,788.24 |
$80,962.32 |
$64,974.03 |
$57,902.51 |
$46,500.79 |
$39,760.72 |
$35,349.81 |
3.500 |
$112,687.77 |
$82,911.84 |
$66,976.06 |
$59,940.04 |
$48,627.30 |
$41,975.28 |
$37,650.60 |
4.000 |
$114,607.47 |
$84,890.00 |
$69,015.00 |
$62,019.87 |
$50,809.03 |
$44,257.01 |
$40,029.36 |
4.125 |
$115,090.54 |
$85,389.00 |
$69,530.47 |
$62,546.40 |
$51,362.99 |
|
$40,635.94 |
4.500 |
$116,547.29 |
$86,896.66 |
$71,090.59 |
$64,141.63 |
$53,045.12 |
$46,604.33 |
$42,483.54 |
5.000 |
$118,507.17 |
$88,931.69 |
$73,202.56 |
$66,304.88 |
$55,334.65 |
$49,015.54 |
$45,010.35 |
5.500 |
$120,487.06 |
$90,994.94 |
$75,350.60 |
$68,509.18 |
$57,676.60 |
$51,488.78 |
$47,606.84 |
6.000 |
$122,486.89 |
$93,086.25 |
$77,534.36 |
$70,754.02 |
$60,069.88 |
$54,022.10 |
$50,269.91 |
|
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。 |
|