樓價: |
$10,128,000.00 |
|
|
首期: |
$3,038,400.00 |
| |
貸款金額: |
$7,089,600.00 |
全期供款共: |
$11,373,770.95 |
每月供款額: |
$37,912.57 (4.125厘息計供300期) |
全期利息共: |
$4,284,170.95 |
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*: |
$14,064.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$101,280.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$379,800.00 |
* 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 |
$87,423.61 |
$62,107.82 |
$48,483.05 |
$42,430.87 |
$32,604.67 |
$26,718.75 |
$22,802.96 |
1.500 |
$88,961.22 |
$63,658.58 |
$50,049.38 |
$44,008.20 |
$34,210.54 |
$28,353.89 |
$24,467.64 |
2.000 |
$90,516.01 |
$65,233.86 |
$51,647.53 |
$45,622.19 |
$35,865.10 |
$30,049.58 |
$26,204.54 |
2.500 |
$92,087.95 |
$66,833.59 |
$53,277.38 |
$47,272.69 |
$37,568.00 |
$31,805.13 |
$28,012.49 |
3.000 |
$93,677.01 |
$68,457.71 |
$54,938.80 |
$48,959.48 |
$39,318.75 |
$33,619.69 |
$29,890.04 |
3.500 |
$95,283.17 |
$70,106.12 |
$56,631.62 |
$50,682.31 |
$41,116.82 |
$35,492.21 |
$31,835.47 |
4.000 |
$96,906.37 |
$71,778.75 |
$58,355.64 |
$52,440.92 |
$42,961.58 |
$37,421.52 |
$33,846.83 |
4.125 |
$97,314.83 |
$72,200.68 |
$58,791.50 |
$52,886.12 |
$43,429.98 |
|
$34,359.73 |
4.500 |
$98,546.58 |
$73,475.49 |
$60,110.66 |
$54,234.96 |
$44,852.31 |
$39,406.30 |
$35,921.96 |
5.000 |
$100,203.76 |
$75,196.21 |
$61,896.44 |
$56,064.10 |
$46,788.22 |
$41,445.10 |
$38,058.51 |
5.500 |
$101,877.85 |
$76,940.79 |
$63,712.71 |
$57,927.95 |
$48,768.46 |
$43,536.35 |
$40,253.97 |
6.000 |
$103,568.81 |
$78,709.10 |
$65,559.19 |
$59,826.07 |
$50,792.10 |
$45,678.39 |
$42,505.73 |
|
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。 |
|