樓價: |
$9,382,000.00 |
|
|
首期: |
$2,814,600.00 |
| |
貸款金額: |
$6,567,400.00 |
全期供款共: |
$10,536,010.97 |
每月供款額: |
$35,120.04 (4.125厘息計供300期) |
全期利息共: |
$3,968,610.97 |
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*: |
$13,691.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$93,820.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$308,200.00 |
* 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 |
$80,984.23 |
$57,533.13 |
$44,911.92 |
$39,305.53 |
$30,203.10 |
$24,750.72 |
$21,123.35 |
1.500 |
$82,408.59 |
$58,969.67 |
$46,362.88 |
$40,766.68 |
$31,690.69 |
$26,265.42 |
$22,665.42 |
2.000 |
$83,848.85 |
$60,428.92 |
$47,843.32 |
$42,261.79 |
$33,223.38 |
$27,836.21 |
$24,274.39 |
2.500 |
$85,305.01 |
$61,910.82 |
$49,353.12 |
$43,790.71 |
$34,800.84 |
$29,462.46 |
$25,949.17 |
3.000 |
$86,777.03 |
$63,415.30 |
$50,892.16 |
$45,353.26 |
$36,422.64 |
$31,143.35 |
$27,688.42 |
3.500 |
$88,264.88 |
$64,942.30 |
$52,460.29 |
$46,949.20 |
$38,088.27 |
$32,877.95 |
$29,490.56 |
4.000 |
$89,768.52 |
$66,491.73 |
$54,057.33 |
$48,578.26 |
$39,797.15 |
$34,665.16 |
$31,353.77 |
4.125 |
$90,146.89 |
$66,882.58 |
$54,461.08 |
$48,990.67 |
$40,231.05 |
|
$31,828.89 |
4.500 |
$91,287.92 |
$68,063.49 |
$55,683.08 |
$50,240.17 |
$41,548.62 |
$36,503.74 |
$33,276.05 |
5.000 |
$92,823.03 |
$69,657.47 |
$57,337.32 |
$51,934.58 |
$43,341.93 |
$38,392.37 |
$35,255.22 |
5.500 |
$94,373.82 |
$71,273.55 |
$59,019.81 |
$53,661.14 |
$45,176.31 |
$40,329.58 |
$37,288.97 |
6.000 |
$95,940.22 |
$72,911.60 |
$60,730.29 |
$55,419.45 |
$47,050.89 |
$42,313.85 |
$39,374.88 |
|
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。 |
|