樓價: |
$10,240,000.00 |
|
|
首期: |
$3,072,000.00 |
| |
貸款金額: |
$7,168,000.00 |
全期供款共: |
$11,499,547.25 |
每月供款額: |
$38,331.82 (4.125厘息計供300期) |
全期利息共: |
$4,331,547.25 |
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*: |
$14,120.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$102,400.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$384,000.00 |
* 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 |
$88,390.38 |
$62,794.63 |
$49,019.19 |
$42,900.09 |
$32,965.22 |
$27,014.22 |
$23,055.12 |
1.500 |
$89,944.99 |
$64,362.55 |
$50,602.85 |
$44,494.86 |
$34,588.85 |
$28,667.44 |
$24,738.22 |
2.000 |
$91,516.97 |
$65,955.24 |
$52,218.67 |
$46,126.70 |
$36,261.72 |
$30,381.88 |
$26,494.32 |
2.500 |
$93,106.30 |
$67,572.67 |
$53,866.55 |
$47,795.45 |
$37,983.44 |
$32,156.85 |
$28,322.27 |
3.000 |
$94,712.93 |
$69,214.74 |
$55,546.34 |
$49,500.89 |
$39,753.56 |
$33,991.47 |
$30,220.58 |
3.500 |
$96,336.85 |
$70,881.39 |
$57,257.87 |
$51,242.78 |
$41,571.51 |
$35,884.70 |
$32,187.52 |
4.000 |
$97,978.00 |
$72,572.52 |
$59,000.97 |
$53,020.83 |
$43,436.67 |
$37,835.34 |
$34,221.13 |
4.125 |
$98,390.98 |
$72,999.11 |
$59,441.64 |
$53,470.96 |
$43,910.25 |
|
$34,739.69 |
4.500 |
$99,636.36 |
$74,288.01 |
$60,775.39 |
$54,834.72 |
$45,348.31 |
$39,842.07 |
$36,319.20 |
5.000 |
$101,311.86 |
$76,027.76 |
$62,580.92 |
$56,684.09 |
$47,305.63 |
$41,903.41 |
$38,479.37 |
5.500 |
$103,004.47 |
$77,791.64 |
$64,417.28 |
$58,568.54 |
$49,307.76 |
$44,017.79 |
$40,699.12 |
6.000 |
$104,714.12 |
$79,579.50 |
$66,284.18 |
$60,487.66 |
$51,353.78 |
$46,183.52 |
$42,975.78 |
|
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。 |
|