樓價: |
$10,614,000.00 |
|
|
首期: |
$3,184,200.00 |
| |
貸款金額: |
$7,429,800.00 |
全期供款共: |
$11,919,550.25 |
每月供款額: |
$39,731.83 (4.125厘息計供300期) |
全期利息共: |
$4,489,750.25 |
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*: |
$14,307.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$106,140.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$398,025.00 |
* 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 |
$91,618.70 |
$65,088.11 |
$50,809.54 |
$44,466.95 |
$34,169.23 |
$28,000.87 |
$23,897.17 |
1.500 |
$93,230.09 |
$66,713.29 |
$52,451.04 |
$46,119.96 |
$35,852.16 |
$29,714.47 |
$25,641.74 |
2.000 |
$94,859.49 |
$68,364.16 |
$54,125.88 |
$47,811.41 |
$37,586.12 |
$31,491.53 |
$27,461.99 |
2.500 |
$96,506.86 |
$70,040.65 |
$55,833.94 |
$49,541.10 |
$39,370.73 |
$33,331.33 |
$29,356.69 |
3.000 |
$98,172.18 |
$71,742.70 |
$57,575.08 |
$51,308.83 |
$41,205.49 |
$35,232.95 |
$31,324.34 |
3.500 |
$99,855.40 |
$73,470.22 |
$59,349.13 |
$53,114.34 |
$43,089.85 |
$37,195.33 |
$33,363.12 |
4.000 |
$101,556.50 |
$75,223.11 |
$61,155.88 |
$54,957.33 |
$45,023.13 |
$39,217.22 |
$35,471.00 |
4.125 |
$101,984.56 |
$75,665.29 |
$61,612.66 |
$55,423.90 |
$45,514.01 |
|
$36,008.51 |
4.500 |
$103,275.42 |
$77,001.26 |
$62,995.12 |
$56,837.47 |
$47,004.58 |
$41,297.24 |
$37,645.71 |
5.000 |
$105,012.12 |
$78,804.56 |
$64,866.59 |
$58,754.38 |
$49,033.39 |
$43,433.87 |
$39,884.77 |
5.500 |
$106,766.54 |
$80,632.85 |
$66,770.02 |
$60,707.67 |
$51,108.65 |
$45,625.47 |
$42,185.59 |
6.000 |
$108,538.64 |
$82,486.01 |
$68,705.10 |
$62,696.87 |
$53,229.39 |
$47,870.31 |
$44,545.40 |
|
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。 |
|