樓價: |
$10,802,000.00 |
|
|
首期: |
$3,240,600.00 |
| |
貸款金額: |
$7,561,400.00 |
全期供款共: |
$12,130,674.75 |
每月供款額: |
$40,435.58 (4.125厘息計供300期) |
全期利息共: |
$4,569,274.75 |
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*: |
$14,401.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$108,020.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$405,075.00 |
* 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 |
$93,241.49 |
$66,240.98 |
$51,709.50 |
$45,254.56 |
$34,774.45 |
$28,496.83 |
$24,320.45 |
1.500 |
$94,881.43 |
$67,894.94 |
$53,380.07 |
$46,936.86 |
$36,487.19 |
$30,240.79 |
$26,095.92 |
2.000 |
$96,539.68 |
$69,575.05 |
$55,084.58 |
$48,658.27 |
$38,251.86 |
$32,049.32 |
$27,948.41 |
2.500 |
$98,216.23 |
$71,281.24 |
$56,822.89 |
$50,418.60 |
$40,068.08 |
$33,921.71 |
$29,876.67 |
3.000 |
$99,911.05 |
$73,013.44 |
$58,594.88 |
$52,217.64 |
$41,935.34 |
$35,857.01 |
$31,879.17 |
3.500 |
$101,624.09 |
$74,771.56 |
$60,400.35 |
$54,055.13 |
$43,853.07 |
$37,854.15 |
$33,954.07 |
4.000 |
$103,355.31 |
$76,555.50 |
$62,239.10 |
$55,930.76 |
$45,820.60 |
$39,911.85 |
$36,099.28 |
4.125 |
$103,790.96 |
$77,005.51 |
$62,703.97 |
$56,405.59 |
$46,320.17 |
|
$36,646.30 |
4.500 |
$105,104.68 |
$78,365.15 |
$64,110.92 |
$57,844.20 |
$47,837.15 |
$42,028.72 |
$38,312.50 |
5.000 |
$106,872.14 |
$80,200.38 |
$66,015.54 |
$59,795.07 |
$49,901.89 |
$44,203.19 |
$40,591.23 |
5.500 |
$108,657.64 |
$82,061.06 |
$67,952.68 |
$61,782.95 |
$52,013.91 |
$46,433.61 |
$42,932.80 |
6.000 |
$110,461.12 |
$83,947.04 |
$69,922.04 |
$63,807.39 |
$54,172.22 |
$48,718.21 |
$45,334.41 |
|
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。 |
|