樓價: |
$10,288,000.00 |
|
|
首期: |
$3,086,400.00 |
| |
貸款金額: |
$7,201,600.00 |
全期供款共: |
$11,553,451.38 |
每月供款額: |
$38,511.50 (4.125厘息計供300期) |
全期利息共: |
$4,351,851.38 |
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*: |
$14,144.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$102,880.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$385,800.00 |
* 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 |
$88,804.71 |
$63,088.98 |
$49,248.97 |
$43,101.18 |
$33,119.75 |
$27,140.85 |
$23,163.19 |
1.500 |
$90,366.61 |
$64,664.25 |
$50,840.05 |
$44,703.43 |
$34,750.99 |
$28,801.81 |
$24,854.18 |
2.000 |
$91,945.96 |
$66,264.41 |
$52,463.44 |
$46,342.92 |
$36,431.69 |
$30,524.29 |
$26,618.52 |
2.500 |
$93,542.73 |
$67,889.41 |
$54,119.05 |
$48,019.49 |
$38,161.49 |
$32,307.58 |
$28,455.03 |
3.000 |
$95,156.90 |
$69,539.19 |
$55,806.71 |
$49,732.93 |
$39,939.90 |
$34,150.80 |
$30,362.24 |
3.500 |
$96,788.43 |
$71,213.65 |
$57,526.27 |
$51,482.98 |
$41,766.38 |
$36,052.91 |
$32,338.40 |
4.000 |
$98,437.28 |
$72,912.70 |
$59,277.53 |
$53,269.37 |
$43,640.28 |
$38,012.70 |
$34,381.54 |
4.125 |
$98,852.19 |
$73,341.29 |
$59,720.28 |
$53,721.60 |
$44,116.08 |
|
$34,902.54 |
4.500 |
$100,103.40 |
$74,636.24 |
$61,060.28 |
$55,091.76 |
$45,560.88 |
$40,028.83 |
$36,489.45 |
5.000 |
$101,786.76 |
$76,384.14 |
$62,874.27 |
$56,949.79 |
$47,527.37 |
$42,099.84 |
$38,659.75 |
5.500 |
$103,487.30 |
$78,156.28 |
$64,719.23 |
$58,843.08 |
$49,538.89 |
$44,224.12 |
$40,889.89 |
6.000 |
$105,204.97 |
$79,952.52 |
$66,594.88 |
$60,771.19 |
$51,594.50 |
$46,400.01 |
$43,177.23 |
|
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。 |
|