樓價: |
$9,930,000.00 |
|
|
首期: |
$2,979,000.00 |
| |
貸款金額: |
$6,951,000.00 |
全期供款共: |
$11,151,416.43 |
每月供款額: |
$37,171.39 (4.125厘息計供300期) |
全期利息共: |
$4,200,416.43 |
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*: |
$13,965.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$99,300.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$363,000.00 |
* 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 |
$85,714.50 |
$60,893.62 |
$47,535.21 |
$41,601.35 |
$31,967.25 |
$26,196.40 |
$22,357.16 |
1.500 |
$87,222.05 |
$62,414.07 |
$49,070.92 |
$43,147.85 |
$33,541.73 |
$27,799.57 |
$23,989.31 |
2.000 |
$88,746.44 |
$63,958.55 |
$50,637.83 |
$44,730.29 |
$35,163.95 |
$29,462.12 |
$25,692.25 |
2.500 |
$90,287.65 |
$65,527.01 |
$52,235.82 |
$46,348.52 |
$36,833.55 |
$31,183.35 |
$27,464.85 |
3.000 |
$91,845.65 |
$67,119.37 |
$53,864.76 |
$48,002.33 |
$38,550.08 |
$32,962.43 |
$29,305.70 |
3.500 |
$93,420.40 |
$68,735.57 |
$55,524.48 |
$49,691.49 |
$40,313.00 |
$34,798.34 |
$31,213.10 |
4.000 |
$95,011.87 |
$70,375.50 |
$57,214.80 |
$51,415.71 |
$42,121.69 |
$36,689.94 |
$33,185.14 |
4.125 |
$95,412.35 |
$70,789.17 |
$57,642.14 |
$51,852.21 |
$42,580.94 |
|
$33,688.00 |
4.500 |
$96,620.02 |
$72,039.06 |
$58,935.51 |
$53,174.68 |
$43,975.46 |
$38,635.92 |
$35,219.70 |
5.000 |
$98,244.80 |
$73,726.14 |
$60,686.38 |
$54,968.06 |
$45,873.52 |
$40,634.85 |
$37,314.47 |
5.500 |
$99,886.17 |
$75,436.62 |
$62,467.14 |
$56,795.47 |
$47,815.05 |
$42,685.22 |
$39,467.01 |
6.000 |
$101,544.06 |
$77,170.35 |
$64,277.53 |
$58,656.49 |
$49,799.12 |
$44,785.39 |
$41,674.76 |
|
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。 |
|