樓價: |
$10,057,000.00 |
|
|
首期: |
$3,017,100.00 |
| |
貸款金額: |
$7,039,900.00 |
全期供款共: |
$11,294,037.76 |
每月供款額: |
$37,646.79 (4.125厘息計供300期) |
全期利息共: |
$4,254,137.76 |
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*: |
$14,028.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$100,570.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$375,700.00 |
* 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 |
$86,810.74 |
$61,672.43 |
$48,143.17 |
$42,133.42 |
$32,376.10 |
$26,531.44 |
$22,643.10 |
1.500 |
$88,337.58 |
$63,212.32 |
$49,698.52 |
$43,699.69 |
$33,970.71 |
$28,155.12 |
$24,296.12 |
2.000 |
$89,881.47 |
$64,776.55 |
$51,285.47 |
$45,302.37 |
$35,613.68 |
$29,838.92 |
$26,020.84 |
2.500 |
$91,442.39 |
$66,365.07 |
$52,903.89 |
$46,941.29 |
$37,304.63 |
$31,582.17 |
$27,816.12 |
3.000 |
$93,020.31 |
$67,977.80 |
$54,553.66 |
$48,616.26 |
$39,043.12 |
$33,384.00 |
$29,680.50 |
3.500 |
$94,615.20 |
$69,614.66 |
$56,234.61 |
$50,327.02 |
$40,828.58 |
$35,243.40 |
$31,612.30 |
4.000 |
$96,227.03 |
$71,275.56 |
$57,946.55 |
$52,073.29 |
$42,660.41 |
$37,159.19 |
$33,609.56 |
4.125 |
$96,632.63 |
$71,694.53 |
$58,379.36 |
$52,515.37 |
$43,125.53 |
|
$34,118.86 |
4.500 |
$97,855.75 |
$72,960.40 |
$59,689.27 |
$53,854.76 |
$44,537.88 |
$39,130.05 |
$35,670.14 |
5.000 |
$99,501.31 |
$74,669.06 |
$61,462.53 |
$55,671.08 |
$46,460.22 |
$41,154.55 |
$37,791.71 |
5.500 |
$101,163.66 |
$76,401.41 |
$63,266.07 |
$57,521.86 |
$48,426.58 |
$43,231.15 |
$39,971.78 |
6.000 |
$102,842.76 |
$78,157.32 |
$65,099.61 |
$59,406.68 |
$50,436.03 |
$45,358.17 |
$42,207.76 |
|
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。 |
|