樓價: |
$9,422,000.00 |
|
|
首期: |
$2,826,600.00 |
| |
貸款金額: |
$6,595,400.00 |
全期供款共: |
$10,580,931.08 |
每月供款額: |
$35,269.77 (4.125厘息計供300期) |
全期利息共: |
$3,985,531.08 |
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*: |
$13,711.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$94,220.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$312,200.00 |
* 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 |
$81,329.51 |
$57,778.42 |
$45,103.40 |
$39,473.11 |
$30,331.87 |
$24,856.25 |
$21,213.41 |
1.500 |
$82,759.93 |
$59,221.09 |
$46,560.55 |
$40,940.49 |
$31,825.80 |
$26,377.40 |
$22,762.06 |
2.000 |
$84,206.34 |
$60,686.55 |
$48,047.30 |
$42,441.97 |
$33,365.03 |
$27,954.89 |
$24,377.88 |
2.500 |
$85,668.71 |
$62,174.77 |
$49,563.54 |
$43,977.42 |
$34,949.22 |
$29,588.07 |
$26,059.80 |
3.000 |
$87,147.00 |
$63,685.67 |
$51,109.14 |
$45,546.62 |
$36,577.93 |
$31,276.13 |
$27,806.47 |
3.500 |
$88,641.19 |
$65,219.19 |
$52,683.95 |
$47,149.36 |
$38,250.66 |
$33,018.13 |
$29,616.29 |
4.000 |
$90,151.25 |
$66,775.22 |
$54,287.80 |
$48,785.38 |
$39,966.83 |
$34,812.95 |
$31,487.45 |
4.125 |
$90,531.23 |
$67,167.73 |
$54,693.28 |
$49,199.55 |
$40,402.58 |
|
$31,964.59 |
4.500 |
$91,677.12 |
$68,353.68 |
$55,920.49 |
$50,454.37 |
$41,725.76 |
$36,659.38 |
$33,417.92 |
5.000 |
$93,218.78 |
$69,954.45 |
$57,581.78 |
$52,156.00 |
$43,526.72 |
$38,556.05 |
$35,405.53 |
5.500 |
$94,776.18 |
$71,577.42 |
$59,271.44 |
$53,889.92 |
$45,368.92 |
$40,501.53 |
$37,447.96 |
6.000 |
$96,349.26 |
$73,222.46 |
$60,989.21 |
$55,655.73 |
$47,251.49 |
$42,494.25 |
$39,542.76 |
|
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。 |
|