樓價: |
$8,024,000.00 |
|
|
首期: |
$2,407,200.00 |
| |
貸款金額: |
$5,616,800.00 |
全期供款共: |
$9,010,973.35 |
每月供款額: |
$30,036.58 (4.125厘息計供300期) |
全期利息共: |
$3,394,173.35 |
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*: |
$13,012.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$80,240.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$240,720.00 |
* 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 |
$69,262.15 |
$49,205.48 |
$38,411.13 |
$33,616.24 |
$25,831.34 |
$21,168.17 |
$18,065.85 |
1.500 |
$70,480.33 |
$50,434.09 |
$39,652.07 |
$34,865.89 |
$27,103.61 |
$22,463.62 |
$19,384.71 |
2.000 |
$71,712.13 |
$51,682.12 |
$40,918.22 |
$36,144.60 |
$28,414.46 |
$23,807.05 |
$20,760.79 |
2.500 |
$72,957.51 |
$52,949.52 |
$42,209.49 |
$37,452.22 |
$29,763.59 |
$25,197.90 |
$22,193.15 |
3.000 |
$74,216.46 |
$54,236.24 |
$43,525.76 |
$38,788.59 |
$31,150.64 |
$26,635.50 |
$23,680.66 |
3.500 |
$75,488.95 |
$55,542.21 |
$44,866.91 |
$40,153.52 |
$32,575.18 |
$28,119.02 |
$25,221.94 |
4.000 |
$76,774.95 |
$56,867.37 |
$46,232.79 |
$41,546.79 |
$34,036.70 |
$29,647.54 |
$26,815.46 |
4.125 |
$77,098.56 |
$57,201.65 |
$46,578.10 |
$41,899.51 |
$34,407.80 |
|
$27,221.81 |
4.500 |
$78,074.43 |
$58,211.62 |
$47,623.22 |
$42,968.14 |
$35,534.65 |
$31,220.00 |
$28,459.50 |
5.000 |
$79,387.34 |
$59,574.88 |
$49,038.02 |
$44,417.30 |
$37,068.39 |
$32,835.25 |
$30,152.20 |
5.500 |
$80,713.66 |
$60,957.04 |
$50,476.97 |
$45,893.94 |
$38,637.25 |
$34,492.07 |
$31,891.57 |
6.000 |
$82,053.33 |
$62,358.00 |
$51,939.87 |
$47,397.75 |
$40,240.50 |
$36,189.12 |
$33,675.55 |
|
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。 |
|