樓價: |
$11,423,000.00 |
|
|
首期: |
$3,426,900.00 |
| |
貸款金額: |
$7,996,100.00 |
全期供款共: |
$12,828,059.40 |
每月供款額: |
$42,760.20 (4.125厘息計供300期) |
全期利息共: |
$4,831,959.40 |
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*: |
$14,711.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$114,230.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$428,363.00 |
* 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 |
$98,601.88 |
$70,049.13 |
$54,682.25 |
$47,856.22 |
$36,773.61 |
$30,135.10 |
$25,718.62 |
1.500 |
$100,336.10 |
$71,798.18 |
$56,448.86 |
$49,635.23 |
$38,584.81 |
$31,979.31 |
$27,596.16 |
2.000 |
$102,089.69 |
$73,574.88 |
$58,251.35 |
$51,455.60 |
$40,450.94 |
$33,891.82 |
$29,555.14 |
2.500 |
$103,862.62 |
$75,379.16 |
$60,089.61 |
$53,317.13 |
$42,371.57 |
$35,871.84 |
$31,594.26 |
3.000 |
$105,654.87 |
$77,210.94 |
$61,963.46 |
$55,219.60 |
$44,346.18 |
$37,918.41 |
$33,711.88 |
3.500 |
$107,466.39 |
$79,070.13 |
$63,872.72 |
$57,162.72 |
$46,374.16 |
$40,030.36 |
$35,906.06 |
4.000 |
$109,297.14 |
$80,956.62 |
$65,817.19 |
$59,146.19 |
$48,454.79 |
$42,206.36 |
$38,174.60 |
4.125 |
$109,757.83 |
$81,432.50 |
$66,308.78 |
$59,648.31 |
$48,983.09 |
|
$38,753.08 |
4.500 |
$111,147.08 |
$82,870.31 |
$67,796.61 |
$61,169.63 |
$50,587.28 |
$44,444.92 |
$40,515.06 |
5.000 |
$113,016.15 |
$84,811.05 |
$69,810.73 |
$63,232.65 |
$52,770.72 |
$46,744.40 |
$42,924.79 |
5.500 |
$114,904.30 |
$86,778.70 |
$71,859.23 |
$65,334.81 |
$55,004.16 |
$49,103.05 |
$45,400.98 |
6.000 |
$116,811.46 |
$88,773.10 |
$73,941.81 |
$67,475.64 |
$57,286.54 |
$51,518.98 |
$47,940.66 |
|
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。 |
|