樓價: |
$8,287,000.00 |
|
|
首期: |
$2,486,100.00 |
| |
貸款金額: |
$5,800,900.00 |
全期供款共: |
$9,306,323.05 |
每月供款額: |
$31,021.08 (4.125厘息計供300期) |
全期利息共: |
$3,505,423.05 |
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*: |
$13,143.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$82,870.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$248,610.00 |
* 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 |
$71,532.33 |
$50,818.27 |
$39,670.12 |
$34,718.07 |
$26,678.01 |
$21,861.99 |
$18,657.99 |
1.500 |
$72,790.44 |
$52,087.15 |
$40,951.74 |
$36,008.68 |
$27,991.98 |
$23,199.91 |
$20,020.08 |
2.000 |
$74,062.61 |
$53,376.08 |
$42,259.39 |
$37,329.30 |
$29,345.79 |
$24,587.37 |
$21,441.26 |
2.500 |
$75,348.82 |
$54,685.03 |
$43,592.98 |
$38,679.78 |
$30,739.14 |
$26,023.81 |
$22,920.57 |
3.000 |
$76,649.03 |
$56,013.92 |
$44,952.39 |
$40,059.95 |
$32,171.65 |
$27,508.52 |
$24,456.83 |
3.500 |
$77,963.23 |
$57,362.70 |
$46,337.50 |
$41,469.62 |
$33,642.88 |
$29,040.67 |
$26,048.63 |
4.000 |
$79,291.38 |
$58,731.29 |
$47,748.15 |
$42,908.56 |
$35,152.31 |
$30,619.29 |
$27,694.38 |
4.125 |
$79,625.59 |
$59,076.52 |
$48,104.78 |
$43,272.83 |
$35,535.57 |
|
$28,114.05 |
4.500 |
$80,633.45 |
$60,119.60 |
$49,184.15 |
$44,376.50 |
$36,699.36 |
$32,243.29 |
$29,392.31 |
5.000 |
$81,989.39 |
$61,527.54 |
$50,645.32 |
$45,873.15 |
$38,283.37 |
$33,911.48 |
$31,140.49 |
5.500 |
$83,359.18 |
$62,955.01 |
$52,131.44 |
$47,398.19 |
$39,903.65 |
$35,622.60 |
$32,936.87 |
6.000 |
$84,742.76 |
$64,401.88 |
$53,642.28 |
$48,951.29 |
$41,559.45 |
$37,375.28 |
$34,779.33 |
|
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。 |
|