樓價: |
$10,225,000.00 |
|
|
首期: |
$3,067,500.00 |
| |
貸款金額: |
$7,157,500.00 |
全期供款共: |
$11,482,702.21 |
每月供款額: |
$38,275.67 (4.125厘息計供300期) |
全期利息共: |
$4,325,202.21 |
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*: |
$14,112.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$102,250.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$383,438.00 |
* 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 |
$88,260.90 |
$62,702.65 |
$48,947.39 |
$42,837.24 |
$32,916.94 |
$26,974.65 |
$23,021.35 |
1.500 |
$89,813.24 |
$64,268.27 |
$50,528.72 |
$44,429.68 |
$34,538.19 |
$28,625.44 |
$24,701.98 |
2.000 |
$91,382.92 |
$65,858.63 |
$52,142.18 |
$46,059.14 |
$36,208.60 |
$30,337.37 |
$26,455.51 |
2.500 |
$92,969.91 |
$67,473.68 |
$53,787.64 |
$47,725.44 |
$37,927.80 |
$32,109.74 |
$28,280.78 |
3.000 |
$94,574.20 |
$69,113.35 |
$55,464.97 |
$49,428.38 |
$39,695.32 |
$33,941.67 |
$30,176.31 |
3.500 |
$96,195.73 |
$70,777.56 |
$57,174.00 |
$51,167.72 |
$41,510.62 |
$35,832.13 |
$32,140.37 |
4.000 |
$97,834.48 |
$72,466.21 |
$58,914.54 |
$52,943.16 |
$43,373.04 |
$37,779.92 |
$34,171.00 |
4.125 |
$98,246.85 |
$72,892.18 |
$59,354.57 |
$53,392.63 |
$43,845.93 |
|
$34,688.80 |
4.500 |
$99,490.40 |
$74,179.19 |
$60,686.37 |
$54,754.39 |
$45,281.88 |
$39,783.71 |
$36,266.00 |
5.000 |
$101,163.45 |
$75,916.39 |
$62,489.25 |
$56,601.05 |
$47,236.33 |
$41,842.03 |
$38,423.01 |
5.500 |
$102,853.58 |
$77,677.68 |
$64,322.91 |
$58,482.75 |
$49,235.53 |
$43,953.31 |
$40,639.50 |
6.000 |
$104,560.73 |
$79,462.92 |
$66,187.08 |
$60,399.05 |
$51,278.55 |
$46,115.87 |
$42,912.83 |
|
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。 |
|