樓價: |
$9,788,000.00 |
|
|
首期: |
$2,936,400.00 |
| |
貸款金額: |
$6,851,600.00 |
全期供款共: |
$10,991,950.05 |
每月供款額: |
$36,639.83 (4.125厘息計供300期) |
全期利息共: |
$4,140,350.05 |
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*: |
$13,894.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$97,880.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$348,800.00 |
* 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 |
$84,488.77 |
$60,022.84 |
$46,855.46 |
$41,006.45 |
$31,510.12 |
$25,821.79 |
$22,037.45 |
1.500 |
$85,974.76 |
$61,521.54 |
$48,369.21 |
$42,530.83 |
$33,062.08 |
$27,402.04 |
$23,646.26 |
2.000 |
$87,477.36 |
$63,043.94 |
$49,913.71 |
$44,090.64 |
$34,661.10 |
$29,040.80 |
$25,324.85 |
2.500 |
$88,996.53 |
$64,589.97 |
$51,488.84 |
$45,685.73 |
$36,306.83 |
$30,737.42 |
$27,072.10 |
3.000 |
$90,532.25 |
$66,159.56 |
$53,094.49 |
$47,315.89 |
$37,998.81 |
$32,491.06 |
$28,886.62 |
3.500 |
$92,084.48 |
$67,752.64 |
$54,730.48 |
$48,980.89 |
$39,736.52 |
$34,300.72 |
$30,766.75 |
4.000 |
$93,653.19 |
$69,369.12 |
$56,396.63 |
$50,680.46 |
$41,519.35 |
$36,165.27 |
$32,710.59 |
4.125 |
$94,047.94 |
$69,776.88 |
$56,817.85 |
$51,110.71 |
$41,972.03 |
|
$33,206.26 |
4.500 |
$95,238.35 |
$71,008.89 |
$58,092.73 |
$52,414.28 |
$43,346.60 |
$38,083.42 |
$34,716.05 |
5.000 |
$96,839.89 |
$72,671.85 |
$59,818.56 |
$54,182.02 |
$45,217.53 |
$40,053.77 |
$36,780.87 |
5.500 |
$98,457.78 |
$74,357.86 |
$61,573.86 |
$55,983.29 |
$47,131.29 |
$42,074.82 |
$38,902.63 |
6.000 |
$100,091.97 |
$76,066.81 |
$63,358.35 |
$57,817.69 |
$49,086.99 |
$44,144.95 |
$41,078.80 |
|
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。 |
|