樓價: |
$9,074,000.00 |
|
|
首期: |
$2,722,200.00 |
| |
貸款金額: |
$6,351,800.00 |
全期供款共: |
$10,190,126.15 |
每月供款額: |
$33,967.09 (4.125厘息計供300期) |
全期利息共: |
$3,838,326.15 |
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*: |
$13,537.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$90,740.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$277,400.00 |
* 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 |
$78,325.61 |
$55,644.39 |
$43,437.52 |
$38,015.17 |
$29,211.57 |
$23,938.18 |
$20,429.90 |
1.500 |
$79,703.21 |
$57,033.76 |
$44,840.84 |
$39,428.36 |
$30,650.32 |
$25,403.16 |
$21,921.35 |
2.000 |
$81,096.19 |
$58,445.11 |
$46,272.68 |
$40,874.39 |
$32,132.70 |
$26,922.38 |
$23,477.49 |
2.500 |
$82,504.55 |
$59,878.36 |
$47,732.91 |
$42,353.12 |
$33,658.37 |
$28,495.24 |
$25,097.29 |
3.000 |
$83,928.24 |
$61,333.45 |
$49,221.43 |
$43,864.36 |
$35,226.93 |
$30,120.95 |
$26,779.45 |
3.500 |
$85,367.24 |
$62,810.33 |
$50,738.08 |
$45,407.91 |
$36,837.88 |
$31,798.61 |
$28,522.42 |
4.000 |
$86,821.52 |
$64,308.89 |
$52,282.69 |
$46,983.50 |
$38,490.66 |
$33,527.14 |
$30,324.46 |
4.125 |
$87,187.48 |
$64,686.91 |
$52,673.19 |
$47,382.37 |
$38,910.31 |
|
$30,783.98 |
4.500 |
$88,291.04 |
$65,829.04 |
$53,855.07 |
$48,590.84 |
$40,184.62 |
$35,305.37 |
$32,183.64 |
5.000 |
$89,775.76 |
$67,370.69 |
$55,455.01 |
$50,229.63 |
$41,919.07 |
$37,131.99 |
$34,097.84 |
5.500 |
$91,275.64 |
$68,933.72 |
$57,082.26 |
$51,899.51 |
$43,693.23 |
$39,005.61 |
$36,064.82 |
6.000 |
$92,790.62 |
$70,518.00 |
$58,736.58 |
$53,600.10 |
$45,506.27 |
$40,924.74 |
$38,082.25 |
|
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。 |
|