樓價: |
$9,954,000.00 |
|
|
首期: |
$2,986,200.00 |
| |
貸款金額: |
$6,967,800.00 |
全期供款共: |
$11,178,368.49 |
每月供款額: |
$37,261.23 (4.125厘息計供300期) |
全期利息共: |
$4,210,568.49 |
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*: |
$13,977.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$99,540.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$365,400.00 |
* 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 |
$85,921.66 |
$61,040.80 |
$47,650.10 |
$41,701.90 |
$32,044.52 |
$26,259.72 |
$22,411.20 |
1.500 |
$87,432.86 |
$62,564.92 |
$49,189.53 |
$43,252.13 |
$33,622.80 |
$27,866.76 |
$24,047.29 |
2.000 |
$88,960.93 |
$64,113.13 |
$50,760.22 |
$44,838.40 |
$35,248.94 |
$29,533.32 |
$25,754.35 |
2.500 |
$90,505.87 |
$65,685.38 |
$52,362.07 |
$46,460.54 |
$36,922.57 |
$31,258.72 |
$27,531.23 |
3.000 |
$92,067.63 |
$67,281.60 |
$53,994.95 |
$48,118.35 |
$38,643.25 |
$33,042.10 |
$29,376.53 |
3.500 |
$93,646.19 |
$68,901.69 |
$55,658.68 |
$49,811.59 |
$40,410.43 |
$34,882.45 |
$31,288.54 |
4.000 |
$95,241.51 |
$70,545.59 |
$57,353.09 |
$51,539.98 |
$42,223.50 |
$36,778.62 |
$33,265.34 |
4.125 |
$95,642.95 |
$70,960.27 |
$57,781.46 |
$51,977.53 |
$42,683.85 |
|
$33,769.42 |
4.500 |
$96,853.54 |
$72,213.17 |
$59,077.96 |
$53,303.20 |
$44,081.74 |
$38,729.30 |
$35,304.82 |
5.000 |
$98,482.25 |
$73,904.33 |
$60,833.05 |
$55,100.92 |
$45,984.40 |
$40,733.06 |
$37,404.66 |
5.500 |
$100,127.58 |
$75,618.94 |
$62,618.12 |
$56,932.74 |
$47,930.61 |
$42,788.39 |
$39,562.40 |
6.000 |
$101,789.49 |
$77,356.87 |
$64,432.88 |
$58,798.26 |
$49,919.48 |
$44,893.63 |
$41,775.48 |
|
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。 |
|