樓價: |
$9,976,000.00 |
|
|
首期: |
$2,992,800.00 |
| |
貸款金額: |
$6,983,200.00 |
全期供款共: |
$11,203,074.55 |
每月供款額: |
$37,343.58 (4.125厘息計供300期) |
全期利息共: |
$4,219,874.55 |
律 師 費 及 雜 費 |
田 土 廳 費 用 及 印 花 稅 |
買賣合約: |
$2,500.00 |
轉名契: |
$210.00 |
轉名契*: |
$13,988.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$99,760.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$367,600.00 |
* 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 |
$86,111.56 |
$61,175.71 |
$47,755.42 |
$41,794.07 |
$32,115.34 |
$26,317.76 |
$22,460.73 |
1.500 |
$87,626.10 |
$62,703.20 |
$49,298.24 |
$43,347.73 |
$33,697.11 |
$27,928.35 |
$24,100.43 |
2.000 |
$89,157.55 |
$64,254.84 |
$50,872.41 |
$44,937.50 |
$35,326.85 |
$29,598.60 |
$25,811.27 |
2.500 |
$90,705.90 |
$65,830.56 |
$52,477.80 |
$46,563.22 |
$37,004.18 |
$31,327.80 |
$27,592.08 |
3.000 |
$92,271.12 |
$67,430.30 |
$54,114.28 |
$48,224.70 |
$38,728.66 |
$33,115.12 |
$29,441.45 |
3.500 |
$93,853.16 |
$69,053.98 |
$55,781.70 |
$49,921.68 |
$40,499.75 |
$34,959.55 |
$31,357.69 |
4.000 |
$95,452.01 |
$70,701.50 |
$57,479.85 |
$51,653.89 |
$42,316.82 |
$36,859.90 |
$33,338.86 |
4.125 |
$95,854.34 |
$71,117.10 |
$57,909.16 |
$52,092.41 |
$42,778.19 |
|
$33,844.06 |
4.500 |
$97,067.61 |
$72,372.77 |
$59,208.53 |
$53,421.01 |
$44,179.17 |
$38,814.89 |
$35,382.85 |
5.000 |
$98,699.91 |
$74,067.67 |
$60,967.51 |
$55,222.70 |
$46,086.03 |
$40,823.09 |
$37,487.33 |
5.500 |
$100,348.88 |
$75,786.07 |
$62,756.52 |
$57,058.57 |
$48,036.55 |
$42,882.96 |
$39,649.84 |
6.000 |
$102,014.46 |
$77,527.84 |
$64,575.29 |
$58,928.21 |
$50,029.81 |
$44,992.86 |
$41,867.81 |
|
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。 |
|