樓價: |
$10,250,000.00 |
|
|
首期: |
$3,075,000.00 |
| |
貸款金額: |
$7,175,000.00 |
全期供款共: |
$11,510,777.28 |
每月供款額: |
$38,369.26 (4.125厘息計供300期) |
全期利息共: |
$4,335,777.28 |
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*: |
$14,125.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$102,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$384,375.00 |
* 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 |
$88,476.70 |
$62,855.96 |
$49,067.06 |
$42,941.98 |
$32,997.42 |
$27,040.60 |
$23,077.64 |
1.500 |
$90,032.83 |
$64,425.40 |
$50,652.26 |
$44,538.31 |
$34,622.63 |
$28,695.43 |
$24,762.38 |
2.000 |
$91,606.35 |
$66,019.65 |
$52,269.66 |
$46,171.75 |
$36,297.13 |
$30,411.55 |
$26,520.20 |
2.500 |
$93,197.22 |
$67,638.65 |
$53,919.15 |
$47,842.13 |
$38,020.53 |
$32,188.25 |
$28,349.92 |
3.000 |
$94,805.43 |
$69,282.33 |
$55,600.58 |
$49,549.23 |
$39,792.38 |
$34,024.66 |
$30,250.09 |
3.500 |
$96,430.93 |
$70,950.61 |
$57,313.79 |
$51,292.82 |
$41,612.11 |
$35,919.74 |
$32,218.96 |
4.000 |
$98,073.69 |
$72,643.39 |
$59,058.58 |
$53,072.61 |
$43,479.09 |
$37,872.29 |
$34,254.55 |
4.125 |
$98,487.07 |
$73,070.40 |
$59,499.69 |
$53,523.17 |
$43,953.13 |
|
$34,773.62 |
4.500 |
$99,733.66 |
$74,360.56 |
$60,834.75 |
$54,888.27 |
$45,392.59 |
$39,880.98 |
$36,354.67 |
5.000 |
$101,410.80 |
$76,102.01 |
$62,642.03 |
$56,739.44 |
$47,351.82 |
$41,944.34 |
$38,516.95 |
5.500 |
$103,105.06 |
$77,867.60 |
$64,480.18 |
$58,625.74 |
$49,355.91 |
$44,060.78 |
$40,738.86 |
6.000 |
$104,816.38 |
$79,657.21 |
$66,348.91 |
$60,546.73 |
$51,403.93 |
$46,228.63 |
$43,017.75 |
|
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。 |
|