樓價: |
$9,496,000.00 |
|
|
首期: |
$2,848,800.00 |
| |
貸款金額: |
$6,647,200.00 |
全期供款共: |
$10,664,033.27 |
每月供款額: |
$35,546.78 (4.125厘息計供300期) |
全期利息共: |
$4,016,833.27 |
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*: |
$13,748.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$94,960.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$319,600.00 |
* 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 |
$81,968.26 |
$58,232.21 |
$45,457.64 |
$39,783.13 |
$30,570.09 |
$25,051.47 |
$21,380.02 |
1.500 |
$83,409.93 |
$59,686.21 |
$46,926.23 |
$41,262.03 |
$32,075.76 |
$26,584.57 |
$22,940.83 |
2.000 |
$84,867.69 |
$61,163.18 |
$48,424.66 |
$42,775.31 |
$33,627.08 |
$28,174.45 |
$24,569.35 |
2.500 |
$86,341.54 |
$62,663.09 |
$49,952.81 |
$44,322.81 |
$35,223.71 |
$29,820.45 |
$26,264.48 |
3.000 |
$87,831.45 |
$64,185.86 |
$51,510.55 |
$45,904.34 |
$36,865.21 |
$31,521.77 |
$28,024.86 |
3.500 |
$89,337.38 |
$65,731.41 |
$53,097.73 |
$47,519.67 |
$38,551.08 |
$33,277.45 |
$29,848.90 |
4.000 |
$90,859.29 |
$67,299.67 |
$54,714.18 |
$49,168.54 |
$40,280.72 |
$35,086.37 |
$31,734.75 |
4.125 |
$91,242.26 |
$67,695.27 |
$55,122.84 |
$49,585.96 |
$40,719.90 |
|
$32,215.64 |
4.500 |
$92,397.15 |
$68,890.52 |
$56,359.68 |
$50,850.63 |
$42,053.47 |
$36,947.30 |
$33,680.39 |
5.000 |
$93,950.92 |
$70,503.87 |
$58,034.02 |
$52,565.63 |
$43,868.58 |
$38,858.87 |
$35,683.61 |
5.500 |
$95,520.55 |
$72,139.59 |
$59,736.96 |
$54,313.17 |
$45,725.25 |
$40,819.62 |
$37,742.07 |
6.000 |
$97,105.98 |
$73,797.55 |
$61,468.22 |
$56,092.85 |
$47,622.61 |
$42,828.00 |
$39,853.32 |
|
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。 |
|