樓價: |
$9,512,000.00 |
|
|
首期: |
$2,853,600.00 |
| |
貸款金額: |
$6,658,400.00 |
全期供款共: |
$10,682,001.31 |
每月供款額: |
$35,606.67 (4.125厘息計供300期) |
全期利息共: |
$4,023,601.31 |
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*: |
$13,756.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$95,120.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$321,200.00 |
* 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 |
$82,106.37 |
$58,330.33 |
$45,534.23 |
$39,850.16 |
$30,621.60 |
$25,093.68 |
$21,416.05 |
1.500 |
$83,550.47 |
$59,786.77 |
$47,005.30 |
$41,331.55 |
$32,129.80 |
$26,629.36 |
$22,979.48 |
2.000 |
$85,010.69 |
$61,266.24 |
$48,506.25 |
$42,847.38 |
$33,683.74 |
$28,221.92 |
$24,610.74 |
2.500 |
$86,487.02 |
$62,768.67 |
$50,036.97 |
$44,397.49 |
$35,283.05 |
$29,870.70 |
$26,308.73 |
3.000 |
$87,979.44 |
$64,294.01 |
$51,597.34 |
$45,981.69 |
$36,927.33 |
$31,574.89 |
$28,072.08 |
3.500 |
$89,487.90 |
$65,842.17 |
$53,187.20 |
$47,599.74 |
$38,616.04 |
$33,333.52 |
$29,899.19 |
4.000 |
$91,012.38 |
$67,413.06 |
$54,806.37 |
$49,251.38 |
$40,348.59 |
$35,145.49 |
$31,788.22 |
4.125 |
$91,396.00 |
$67,809.33 |
$55,215.71 |
$49,669.51 |
$40,788.51 |
|
$32,269.92 |
4.500 |
$92,552.83 |
$69,006.60 |
$56,454.64 |
$50,936.31 |
$42,124.33 |
$37,009.55 |
$33,737.13 |
5.000 |
$94,109.22 |
$70,622.66 |
$58,131.81 |
$52,654.20 |
$43,942.49 |
$38,924.34 |
$35,743.73 |
5.500 |
$95,681.49 |
$72,261.14 |
$59,837.61 |
$54,404.68 |
$45,802.29 |
$40,888.40 |
$37,805.66 |
6.000 |
$97,269.60 |
$73,921.89 |
$61,571.79 |
$56,187.36 |
$47,702.85 |
$42,900.16 |
$39,920.47 |
|
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。 |
|