樓價: |
$11,284,000.00 |
|
|
首期: |
$3,385,200.00 |
| |
貸款金額: |
$7,898,800.00 |
全期供款共: |
$12,671,962.03 |
每月供款額: |
$42,239.87 (4.125厘息計供300期) |
全期利息共: |
$4,773,162.03 |
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*: |
$14,642.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$112,840.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$423,150.00 |
* 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 |
$97,402.05 |
$69,196.74 |
$54,016.85 |
$47,273.88 |
$36,326.13 |
$29,768.40 |
$25,405.66 |
1.500 |
$99,115.17 |
$70,924.51 |
$55,761.97 |
$49,031.25 |
$38,115.30 |
$31,590.17 |
$27,260.36 |
2.000 |
$100,847.42 |
$72,679.59 |
$57,542.53 |
$50,829.47 |
$39,958.71 |
$33,479.41 |
$29,195.50 |
2.500 |
$102,598.78 |
$74,461.91 |
$59,358.41 |
$52,668.35 |
$41,855.97 |
$35,435.34 |
$31,209.81 |
3.000 |
$104,369.21 |
$76,271.40 |
$61,209.46 |
$54,547.66 |
$43,806.56 |
$37,457.00 |
$33,301.66 |
3.500 |
$106,158.69 |
$78,107.97 |
$63,095.49 |
$56,467.14 |
$45,809.86 |
$39,543.25 |
$35,469.14 |
4.000 |
$107,967.17 |
$79,971.51 |
$65,016.30 |
$58,426.47 |
$47,865.17 |
$41,692.78 |
$37,710.08 |
4.125 |
$108,422.25 |
$80,441.60 |
$65,501.91 |
$58,922.49 |
$48,387.04 |
|
$38,281.51 |
4.500 |
$109,794.59 |
$81,861.91 |
$66,971.64 |
$60,425.29 |
$49,971.71 |
$43,904.10 |
$40,022.06 |
5.000 |
$111,640.92 |
$83,779.03 |
$68,961.24 |
$62,463.21 |
$52,128.58 |
$46,175.60 |
$42,402.47 |
5.500 |
$113,506.09 |
$85,722.74 |
$70,984.82 |
$64,539.79 |
$54,334.84 |
$48,505.54 |
$44,848.52 |
6.000 |
$115,390.05 |
$87,692.87 |
$73,042.06 |
$66,654.56 |
$56,589.46 |
$50,892.08 |
$47,357.30 |
|
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。 |
|