樓價: |
$10,150,000.00 |
|
|
首期: |
$3,045,000.00 |
| |
貸款金額: |
$7,105,000.00 |
全期供款共: |
$11,398,477.01 |
每月供款額: |
$37,994.92 (4.125厘息計供300期) |
全期利息共: |
$4,293,477.01 |
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*: |
$14,075.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$101,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$380,625.00 |
* 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 |
$87,613.51 |
$62,242.73 |
$48,588.36 |
$42,523.04 |
$32,675.49 |
$26,776.79 |
$22,852.49 |
1.500 |
$89,154.46 |
$63,796.86 |
$50,158.10 |
$44,103.79 |
$34,284.85 |
$28,415.48 |
$24,520.79 |
2.000 |
$90,712.63 |
$65,375.56 |
$51,759.72 |
$45,721.29 |
$35,943.01 |
$30,114.85 |
$26,261.46 |
2.500 |
$92,287.98 |
$66,978.77 |
$53,393.11 |
$47,375.37 |
$37,649.60 |
$31,874.22 |
$28,073.34 |
3.000 |
$93,880.50 |
$68,606.41 |
$55,058.14 |
$49,065.83 |
$39,404.16 |
$33,692.71 |
$29,954.97 |
3.500 |
$95,490.14 |
$70,258.41 |
$56,754.63 |
$50,792.40 |
$41,206.14 |
$35,569.30 |
$31,904.63 |
4.000 |
$97,116.87 |
$71,934.67 |
$58,482.40 |
$52,554.83 |
$43,054.90 |
$37,502.81 |
$33,920.36 |
4.125 |
$97,526.22 |
$72,357.52 |
$58,919.21 |
$53,001.00 |
$43,524.32 |
|
$34,434.36 |
4.500 |
$98,760.65 |
$73,635.09 |
$60,241.24 |
$54,352.77 |
$44,949.74 |
$39,491.90 |
$35,999.99 |
5.000 |
$100,421.42 |
$75,359.55 |
$62,030.89 |
$56,185.89 |
$46,889.86 |
$41,535.12 |
$38,141.18 |
5.500 |
$102,099.15 |
$77,107.92 |
$63,851.11 |
$58,053.78 |
$48,874.39 |
$43,630.92 |
$40,341.41 |
6.000 |
$103,793.78 |
$78,880.07 |
$65,701.60 |
$59,956.03 |
$50,902.43 |
$45,777.61 |
$42,598.06 |
|
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。 |
|