樓價: |
$9,587,000.00 |
|
|
首期: |
$2,876,100.00 |
| |
貸款金額: |
$6,710,900.00 |
全期供款共: |
$10,766,226.51 |
每月供款額: |
$35,887.42 (4.125厘息計供300期) |
全期利息共: |
$4,055,326.51 |
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*: |
$13,793.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$95,870.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$328,700.00 |
* 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 |
$82,753.76 |
$58,790.25 |
$45,893.26 |
$40,164.37 |
$30,863.05 |
$25,291.53 |
$21,584.91 |
1.500 |
$84,209.24 |
$60,258.18 |
$47,375.93 |
$41,657.44 |
$32,383.14 |
$26,839.33 |
$23,160.67 |
2.000 |
$85,680.98 |
$61,749.31 |
$48,888.71 |
$43,185.23 |
$33,949.32 |
$28,444.44 |
$24,804.79 |
2.500 |
$87,168.95 |
$63,263.59 |
$50,431.50 |
$44,747.56 |
$35,561.25 |
$30,106.22 |
$26,516.17 |
3.000 |
$88,673.14 |
$64,800.95 |
$52,004.17 |
$46,344.24 |
$37,218.49 |
$31,823.85 |
$28,293.43 |
3.500 |
$90,193.49 |
$66,361.32 |
$53,606.57 |
$47,975.05 |
$38,920.52 |
$33,596.35 |
$30,134.94 |
4.000 |
$91,729.99 |
$67,944.60 |
$55,238.50 |
$49,639.72 |
$40,666.73 |
$35,422.60 |
$32,038.86 |
4.125 |
$92,116.63 |
$68,343.99 |
$55,651.08 |
$50,061.14 |
$41,110.12 |
|
$32,524.36 |
4.500 |
$93,282.59 |
$69,550.70 |
$56,899.78 |
$51,337.93 |
$42,456.47 |
$37,301.36 |
$34,003.14 |
5.000 |
$94,851.25 |
$71,179.51 |
$58,590.16 |
$53,069.37 |
$44,288.97 |
$39,231.25 |
$36,025.56 |
5.500 |
$96,435.92 |
$72,830.90 |
$60,309.42 |
$54,833.65 |
$46,163.43 |
$41,210.80 |
$38,103.75 |
6.000 |
$98,036.55 |
$74,504.75 |
$62,057.27 |
$56,630.39 |
$48,078.97 |
$43,238.42 |
$40,235.24 |
|
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。 |
|