樓價: |
$9,965,000.00 |
|
|
首期: |
$2,989,500.00 |
| |
貸款金額: |
$6,975,500.00 |
全期供款共: |
$11,190,721.52 |
每月供款額: |
$37,302.41 (4.125厘息計供300期) |
全期利息共: |
$4,215,221.52 |
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*: |
$13,982.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$99,650.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$366,500.00 |
* 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 |
$86,016.61 |
$61,108.25 |
$47,702.76 |
$41,747.98 |
$32,079.93 |
$26,288.74 |
$22,435.96 |
1.500 |
$87,529.48 |
$62,634.06 |
$49,243.88 |
$43,299.93 |
$33,659.95 |
$27,897.56 |
$24,073.86 |
2.000 |
$89,059.24 |
$64,183.98 |
$50,816.31 |
$44,887.95 |
$35,287.89 |
$29,565.96 |
$25,782.81 |
2.500 |
$90,605.89 |
$65,757.97 |
$52,419.94 |
$46,511.88 |
$36,963.38 |
$31,293.26 |
$27,561.66 |
3.000 |
$92,169.37 |
$67,355.95 |
$54,054.61 |
$48,171.52 |
$38,685.96 |
$33,078.61 |
$29,408.99 |
3.500 |
$93,749.68 |
$68,977.84 |
$55,720.19 |
$49,866.63 |
$40,455.09 |
$34,921.00 |
$31,323.11 |
4.000 |
$95,346.76 |
$70,623.55 |
$57,416.47 |
$51,596.93 |
$42,270.16 |
$36,819.26 |
$33,302.10 |
4.125 |
$95,748.65 |
$71,038.68 |
$57,845.31 |
$52,034.97 |
$42,731.02 |
|
$33,806.74 |
4.500 |
$96,960.58 |
$72,292.97 |
$59,143.24 |
$53,362.11 |
$44,130.46 |
$38,772.09 |
$35,343.83 |
5.000 |
$98,591.08 |
$73,986.00 |
$60,900.28 |
$55,161.81 |
$46,035.21 |
$40,778.08 |
$37,445.99 |
5.500 |
$100,238.23 |
$75,702.51 |
$62,687.32 |
$56,995.66 |
$47,983.58 |
$42,835.67 |
$39,606.12 |
6.000 |
$101,901.97 |
$77,442.35 |
$64,504.08 |
$58,863.23 |
$49,974.65 |
$44,943.24 |
$41,821.65 |
|
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。 |
|