樓價: |
$10,662,000.00 |
|
|
首期: |
$3,198,600.00 |
| |
貸款金額: |
$7,463,400.00 |
全期供款共: |
$11,973,454.38 |
每月供款額: |
$39,911.51 (4.125厘息計供300期) |
全期利息共: |
$4,510,054.38 |
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*: |
$14,331.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$106,620.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$399,825.00 |
* 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 |
$92,033.03 |
$65,382.46 |
$51,039.32 |
$44,668.04 |
$34,323.75 |
$28,127.50 |
$24,005.24 |
1.500 |
$93,651.71 |
$67,014.99 |
$52,688.24 |
$46,328.53 |
$36,014.29 |
$29,848.85 |
$25,757.70 |
2.000 |
$95,288.47 |
$68,673.32 |
$54,370.65 |
$48,027.63 |
$37,756.10 |
$31,633.94 |
$27,586.18 |
2.500 |
$96,943.30 |
$70,357.40 |
$56,086.44 |
$49,765.15 |
$39,548.77 |
$33,482.06 |
$29,489.45 |
3.000 |
$98,616.14 |
$72,067.15 |
$57,835.45 |
$51,540.87 |
$41,391.84 |
$35,392.29 |
$31,466.00 |
3.500 |
$100,306.98 |
$73,802.48 |
$59,617.53 |
$53,354.54 |
$43,284.71 |
$37,363.54 |
$33,514.00 |
4.000 |
$102,015.77 |
$75,563.30 |
$61,432.45 |
$55,205.87 |
$45,226.74 |
$39,394.57 |
$35,631.41 |
4.125 |
$102,445.77 |
$76,007.47 |
$61,891.29 |
$55,674.54 |
$45,719.83 |
|
$36,171.35 |
4.500 |
$103,742.46 |
$77,349.49 |
$63,280.01 |
$57,094.51 |
$47,217.15 |
$41,484.00 |
$37,815.95 |
5.000 |
$105,487.02 |
$79,160.94 |
$65,159.94 |
$59,020.09 |
$49,255.14 |
$43,630.29 |
$40,065.15 |
5.500 |
$107,249.38 |
$80,997.50 |
$67,071.97 |
$60,982.21 |
$51,339.78 |
$45,831.81 |
$42,376.36 |
6.000 |
$109,029.49 |
$82,859.04 |
$69,015.81 |
$62,980.41 |
$53,470.12 |
$48,086.79 |
$44,746.85 |
|
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。 |
|