樓價: |
$9,792,000.00 |
|
|
首期: |
$2,937,600.00 |
| |
貸款金額: |
$6,854,400.00 |
全期供款共: |
$10,996,442.06 |
每月供款額: |
$36,654.81 (4.125厘息計供300期) |
全期利息共: |
$4,142,042.06 |
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*: |
$13,896.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$97,920.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$349,200.00 |
* 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 |
$84,523.30 |
$60,047.37 |
$46,874.60 |
$41,023.21 |
$31,523.00 |
$25,832.35 |
$22,046.46 |
1.500 |
$86,009.90 |
$61,546.69 |
$48,388.97 |
$42,548.21 |
$33,075.59 |
$27,413.24 |
$23,655.92 |
2.000 |
$87,513.11 |
$63,069.70 |
$49,934.10 |
$44,108.66 |
$34,675.27 |
$29,052.67 |
$25,335.20 |
2.500 |
$89,032.90 |
$64,616.36 |
$51,509.89 |
$45,704.40 |
$36,321.66 |
$30,749.99 |
$27,083.17 |
3.000 |
$90,569.24 |
$66,186.60 |
$53,116.19 |
$47,335.23 |
$38,014.34 |
$32,504.34 |
$28,898.43 |
3.500 |
$92,122.11 |
$67,780.33 |
$54,752.84 |
$49,000.91 |
$39,752.76 |
$34,314.74 |
$30,779.32 |
4.000 |
$93,691.47 |
$69,397.47 |
$56,419.67 |
$50,701.17 |
$41,536.32 |
$36,180.05 |
$32,723.95 |
4.125 |
$94,086.38 |
$69,805.40 |
$56,841.07 |
$51,131.60 |
$41,989.18 |
|
$33,219.83 |
4.500 |
$95,277.27 |
$71,037.91 |
$58,116.47 |
$52,435.70 |
$43,364.32 |
$38,098.98 |
$34,730.24 |
5.000 |
$96,879.47 |
$72,701.55 |
$59,843.00 |
$54,204.16 |
$45,236.01 |
$40,070.14 |
$36,795.90 |
5.500 |
$98,498.02 |
$74,388.25 |
$61,599.02 |
$56,006.17 |
$47,150.55 |
$42,092.01 |
$38,918.53 |
6.000 |
$100,132.88 |
$76,097.89 |
$63,384.24 |
$57,841.32 |
$49,107.05 |
$44,163.00 |
$41,095.59 |
|
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。 |
|