樓價: |
$8,603,000.00 |
|
|
首期: |
$2,580,900.00 |
| |
貸款金額: |
$6,022,100.00 |
全期供款共: |
$9,661,191.90 |
每月供款額: |
$32,203.97 (4.125厘息計供300期) |
全期利息共: |
$3,639,091.90 |
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*: |
$13,301.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$86,030.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$258,090.00 |
* 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 |
$74,260.00 |
$52,756.08 |
$41,182.82 |
$36,041.94 |
$27,695.30 |
$22,695.64 |
$19,369.45 |
1.500 |
$75,566.09 |
$54,073.34 |
$42,513.31 |
$37,381.77 |
$29,059.37 |
$24,084.57 |
$20,783.48 |
2.000 |
$76,886.77 |
$55,411.42 |
$43,870.82 |
$38,752.74 |
$30,464.80 |
$25,524.93 |
$22,258.85 |
2.500 |
$78,222.02 |
$56,770.28 |
$45,255.26 |
$40,154.71 |
$31,911.28 |
$27,016.15 |
$23,794.58 |
3.000 |
$79,571.81 |
$58,149.85 |
$46,666.52 |
$41,587.52 |
$33,398.42 |
$28,557.48 |
$25,389.42 |
3.500 |
$80,936.12 |
$59,550.06 |
$48,104.44 |
$43,050.94 |
$34,925.75 |
$30,148.05 |
$27,041.92 |
4.000 |
$82,314.92 |
$60,970.83 |
$49,568.88 |
$44,544.75 |
$36,492.74 |
$31,786.86 |
$28,750.43 |
4.125 |
$82,661.88 |
$61,329.23 |
$49,939.11 |
$44,922.91 |
$36,890.61 |
|
$29,186.09 |
4.500 |
$83,708.16 |
$62,412.09 |
$51,059.64 |
$46,068.66 |
$38,098.78 |
$33,472.79 |
$30,513.10 |
5.000 |
$85,115.81 |
$63,873.71 |
$52,576.53 |
$47,622.38 |
$39,743.19 |
$35,204.60 |
$32,327.93 |
5.500 |
$86,537.83 |
$65,355.61 |
$54,119.32 |
$49,205.58 |
$41,425.26 |
$36,980.96 |
$34,192.82 |
6.000 |
$87,974.18 |
$66,857.66 |
$55,687.77 |
$50,817.90 |
$43,144.19 |
$38,800.47 |
$36,105.53 |
|
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。 |
|