樓價: |
$10,230,000.00 |
|
|
首期: |
$3,069,000.00 |
| |
貸款金額: |
$7,161,000.00 |
全期供款共: |
$11,488,317.23 |
每月供款額: |
$38,294.39 (4.125厘息計供300期) |
全期利息共: |
$4,327,317.23 |
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*: |
$14,115.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$102,300.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$383,625.00 |
* 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 |
$88,304.06 |
$62,733.31 |
$48,971.32 |
$42,858.19 |
$32,933.03 |
$26,987.84 |
$23,032.61 |
1.500 |
$89,857.16 |
$64,299.69 |
$50,553.43 |
$44,451.41 |
$34,555.08 |
$28,639.44 |
$24,714.06 |
2.000 |
$91,427.60 |
$65,890.83 |
$52,167.68 |
$46,081.66 |
$36,226.31 |
$30,352.21 |
$26,468.45 |
2.500 |
$93,015.37 |
$67,506.68 |
$53,813.94 |
$47,748.78 |
$37,946.35 |
$32,125.44 |
$28,294.61 |
3.000 |
$94,620.44 |
$69,147.15 |
$55,492.09 |
$49,452.55 |
$39,714.73 |
$33,958.27 |
$30,191.06 |
3.500 |
$96,242.77 |
$70,812.17 |
$57,201.96 |
$51,192.74 |
$41,530.92 |
$35,849.65 |
$32,156.09 |
4.000 |
$97,882.32 |
$72,501.64 |
$58,943.35 |
$52,969.05 |
$43,394.25 |
$37,798.40 |
$34,187.71 |
4.125 |
$98,294.90 |
$72,927.82 |
$59,383.60 |
$53,418.74 |
$43,867.37 |
|
$34,705.77 |
4.500 |
$99,539.06 |
$74,215.46 |
$60,716.04 |
$54,781.17 |
$45,304.02 |
$39,803.16 |
$36,283.74 |
5.000 |
$101,212.92 |
$75,953.52 |
$62,519.81 |
$56,628.73 |
$47,259.43 |
$41,862.49 |
$38,441.80 |
5.500 |
$102,903.88 |
$77,715.67 |
$64,354.37 |
$58,511.35 |
$49,259.61 |
$43,974.81 |
$40,659.37 |
6.000 |
$104,611.86 |
$79,501.78 |
$66,219.45 |
$60,428.59 |
$51,303.63 |
$46,138.42 |
$42,933.81 |
|
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。 |
|