樓價: |
$10,243,000.00 |
|
|
首期: |
$3,072,900.00 |
| |
貸款金額: |
$7,170,100.00 |
全期供款共: |
$11,502,916.26 |
每月供款額: |
$38,343.05 (4.125厘息計供300期) |
全期利息共: |
$4,332,816.26 |
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*: |
$14,121.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$102,430.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$384,113.00 |
* 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 |
$88,416.27 |
$62,813.03 |
$49,033.55 |
$42,912.66 |
$32,974.88 |
$27,022.13 |
$23,061.88 |
1.500 |
$89,971.34 |
$64,381.40 |
$50,617.67 |
$44,507.90 |
$34,598.99 |
$28,675.83 |
$24,745.46 |
2.000 |
$91,543.79 |
$65,974.57 |
$52,233.97 |
$46,140.22 |
$36,272.34 |
$30,390.78 |
$26,502.09 |
2.500 |
$93,133.58 |
$67,592.46 |
$53,882.33 |
$47,809.45 |
$37,994.57 |
$32,166.27 |
$28,330.56 |
3.000 |
$94,740.68 |
$69,235.02 |
$55,562.61 |
$49,515.39 |
$39,765.20 |
$34,001.43 |
$30,229.43 |
3.500 |
$96,365.07 |
$70,902.16 |
$57,274.65 |
$51,257.79 |
$41,583.69 |
$35,895.21 |
$32,196.95 |
4.000 |
$98,006.71 |
$72,593.78 |
$59,018.25 |
$53,036.36 |
$43,449.40 |
$37,846.43 |
$34,231.15 |
4.125 |
$98,419.81 |
$73,020.50 |
$59,459.06 |
$53,486.62 |
$43,923.12 |
|
$34,749.87 |
4.500 |
$99,665.55 |
$74,309.78 |
$60,793.20 |
$54,850.78 |
$45,361.59 |
$39,853.74 |
$36,329.84 |
5.000 |
$101,341.54 |
$76,050.04 |
$62,599.25 |
$56,700.69 |
$47,319.49 |
$41,915.69 |
$38,490.65 |
5.500 |
$103,034.64 |
$77,814.43 |
$64,436.15 |
$58,585.70 |
$49,322.21 |
$44,030.69 |
$40,711.04 |
6.000 |
$104,744.80 |
$79,602.81 |
$66,303.60 |
$60,505.38 |
$51,368.82 |
$46,197.05 |
$42,988.37 |
|
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。 |
|