樓價: |
$10,048,000.00 |
|
|
首期: |
$3,014,400.00 |
| |
貸款金額: |
$7,033,600.00 |
全期供款共: |
$11,283,930.74 |
每月供款額: |
$37,613.10 (4.125厘息計供300期) |
全期利息共: |
$4,250,330.74 |
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*: |
$14,024.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$100,480.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$374,800.00 |
* 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 |
$86,733.06 |
$61,617.23 |
$48,100.08 |
$42,095.71 |
$32,347.13 |
$26,507.70 |
$22,622.84 |
1.500 |
$88,258.52 |
$63,155.75 |
$49,654.04 |
$43,660.58 |
$33,940.31 |
$28,129.92 |
$24,274.38 |
2.000 |
$89,801.03 |
$64,718.58 |
$51,239.57 |
$45,261.83 |
$35,581.81 |
$29,812.22 |
$25,997.56 |
2.500 |
$91,360.56 |
$66,305.68 |
$52,856.55 |
$46,899.29 |
$37,271.25 |
$31,553.91 |
$27,791.22 |
3.000 |
$92,937.07 |
$67,916.97 |
$54,504.84 |
$48,572.75 |
$39,008.18 |
$33,354.13 |
$29,653.94 |
3.500 |
$94,530.53 |
$69,552.36 |
$56,184.29 |
$50,281.98 |
$40,792.05 |
$35,211.86 |
$31,584.01 |
4.000 |
$96,140.92 |
$71,211.78 |
$57,894.70 |
$52,026.69 |
$42,622.23 |
$37,125.93 |
$33,579.48 |
4.125 |
$96,546.15 |
$71,630.38 |
$58,327.11 |
$52,468.38 |
$43,086.93 |
|
$34,088.32 |
4.500 |
$97,768.17 |
$72,895.11 |
$59,635.86 |
$53,806.57 |
$44,498.03 |
$39,095.03 |
$35,638.22 |
5.000 |
$99,412.26 |
$74,602.24 |
$61,407.53 |
$55,621.26 |
$46,418.65 |
$41,117.73 |
$37,757.89 |
5.500 |
$101,073.13 |
$76,333.04 |
$63,209.45 |
$57,470.38 |
$48,383.24 |
$43,192.46 |
$39,936.01 |
6.000 |
$102,750.73 |
$78,087.38 |
$65,041.35 |
$59,353.51 |
$50,390.89 |
$45,317.58 |
$42,169.99 |
|
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。 |
|