樓價: |
$8,964,000.00 |
|
|
首期: |
$2,689,200.00 |
| |
貸款金額: |
$6,274,800.00 |
全期供款共: |
$10,066,595.86 |
每月供款額: |
$33,555.32 (4.125厘息計供300期) |
全期利息共: |
$3,791,795.86 |
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*: |
$13,482.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$89,640.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$268,920.00 |
* 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 |
$77,376.11 |
$54,969.83 |
$42,910.94 |
$37,554.33 |
$28,857.45 |
$23,647.99 |
$20,182.24 |
1.500 |
$78,737.00 |
$56,342.37 |
$44,297.26 |
$38,950.38 |
$30,278.76 |
$25,095.20 |
$21,655.60 |
2.000 |
$80,113.10 |
$57,736.60 |
$45,711.73 |
$40,378.88 |
$31,743.17 |
$26,596.01 |
$23,192.88 |
2.500 |
$81,504.38 |
$59,152.48 |
$47,154.27 |
$41,839.69 |
$33,250.35 |
$28,149.80 |
$24,793.05 |
3.000 |
$82,910.82 |
$60,589.94 |
$48,624.74 |
$43,332.62 |
$34,799.89 |
$29,755.81 |
$26,454.81 |
3.500 |
$84,332.37 |
$62,048.90 |
$50,123.01 |
$44,857.45 |
$36,391.31 |
$31,413.13 |
$28,176.66 |
4.000 |
$85,769.03 |
$63,529.30 |
$51,648.89 |
$46,413.94 |
$38,024.05 |
$33,120.71 |
$29,956.85 |
4.125 |
$86,130.54 |
$63,902.74 |
$52,034.66 |
$46,807.97 |
$38,438.62 |
|
$30,410.80 |
4.500 |
$87,220.73 |
$65,031.03 |
$53,202.21 |
$48,001.80 |
$39,697.48 |
$34,877.38 |
$31,793.49 |
5.000 |
$88,687.45 |
$66,553.99 |
$54,782.75 |
$49,620.72 |
$41,410.90 |
$36,681.86 |
$33,684.48 |
5.500 |
$90,169.14 |
$68,098.07 |
$56,390.28 |
$51,270.35 |
$43,163.55 |
$38,532.76 |
$35,627.62 |
6.000 |
$91,665.76 |
$69,663.14 |
$58,024.55 |
$52,950.33 |
$44,954.62 |
$40,428.62 |
$37,620.60 |
|
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。 |
|