樓價: |
$9,333,000.00 |
|
|
首期: |
$2,799,900.00 |
| |
貸款金額: |
$6,533,100.00 |
全期供款共: |
$10,480,983.84 |
每月供款額: |
$34,936.61 (4.125厘息計供300期) |
全期利息共: |
$3,947,883.84 |
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*: |
$13,666.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$93,330.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$303,300.00 |
* 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 |
$80,561.27 |
$57,232.65 |
$44,677.36 |
$39,100.25 |
$30,045.35 |
$24,621.45 |
$21,013.03 |
1.500 |
$81,978.18 |
$58,661.68 |
$46,120.74 |
$40,553.76 |
$31,525.17 |
$26,128.24 |
$22,547.05 |
2.000 |
$83,410.93 |
$60,113.31 |
$47,593.44 |
$42,041.07 |
$33,049.86 |
$27,690.83 |
$24,147.61 |
2.500 |
$84,859.48 |
$61,587.47 |
$49,095.36 |
$43,562.01 |
$34,619.09 |
$29,308.58 |
$25,813.64 |
3.000 |
$86,323.81 |
$63,084.10 |
$50,626.36 |
$45,116.39 |
$36,232.42 |
$30,980.70 |
$27,543.81 |
3.500 |
$87,803.89 |
$64,603.13 |
$52,186.30 |
$46,703.99 |
$37,889.35 |
$32,706.24 |
$29,336.54 |
4.000 |
$89,299.68 |
$66,144.46 |
$53,775.00 |
$48,324.55 |
$39,589.30 |
$34,484.11 |
$31,190.02 |
4.125 |
$89,676.08 |
$66,533.27 |
$54,176.65 |
$48,734.81 |
$40,020.94 |
|
$31,662.65 |
4.500 |
$90,811.14 |
$67,708.01 |
$55,392.26 |
$49,977.78 |
$41,331.62 |
$36,313.09 |
$33,102.26 |
5.000 |
$92,338.24 |
$69,293.66 |
$57,037.86 |
$51,663.34 |
$43,115.57 |
$38,191.85 |
$35,071.09 |
5.500 |
$93,880.93 |
$70,901.30 |
$58,711.57 |
$53,380.88 |
$44,940.37 |
$40,118.95 |
$37,094.22 |
6.000 |
$95,439.15 |
$72,530.80 |
$60,413.11 |
$55,130.01 |
$46,805.16 |
$42,092.85 |
$39,169.24 |
|
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。 |
|