樓價: |
$8,848,000.00 |
|
|
首期: |
$2,654,400.00 |
| |
貸款金額: |
$6,193,600.00 |
全期供款共: |
$9,936,327.55 |
每月供款額: |
$33,121.09 (4.125厘息計供300期) |
全期利息共: |
$3,742,727.55 |
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*: |
$13,424.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$88,480.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$265,440.00 |
* 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 |
$76,374.81 |
$54,258.49 |
$42,355.65 |
$37,068.36 |
$28,484.01 |
$23,341.97 |
$19,921.07 |
1.500 |
$77,718.09 |
$55,613.26 |
$43,724.02 |
$38,446.34 |
$29,886.93 |
$24,770.46 |
$21,375.37 |
2.000 |
$79,076.39 |
$56,989.45 |
$45,120.19 |
$39,856.35 |
$31,332.39 |
$26,251.84 |
$22,892.75 |
2.500 |
$80,449.66 |
$58,387.01 |
$46,544.06 |
$41,298.26 |
$32,820.07 |
$27,785.53 |
$24,472.21 |
3.000 |
$81,837.90 |
$59,805.86 |
$47,995.51 |
$42,771.86 |
$34,349.56 |
$29,370.75 |
$26,112.47 |
3.500 |
$83,241.06 |
$61,245.95 |
$49,474.38 |
$44,276.97 |
$35,920.39 |
$31,006.62 |
$27,812.03 |
4.000 |
$84,659.12 |
$62,707.19 |
$50,980.52 |
$45,813.31 |
$37,532.00 |
$32,692.10 |
$29,569.19 |
4.125 |
$85,015.96 |
$63,075.79 |
$51,361.30 |
$46,202.25 |
$37,941.20 |
|
$30,017.27 |
4.500 |
$86,092.04 |
$64,189.48 |
$52,513.74 |
$47,380.62 |
$39,183.77 |
$34,426.04 |
$31,382.06 |
5.000 |
$87,539.78 |
$65,692.74 |
$54,073.83 |
$48,978.59 |
$40,875.02 |
$36,207.17 |
$33,248.58 |
5.500 |
$89,002.30 |
$67,216.84 |
$55,660.55 |
$50,606.88 |
$42,604.99 |
$38,034.12 |
$35,166.58 |
6.000 |
$90,479.54 |
$68,761.66 |
$57,273.67 |
$52,265.12 |
$44,372.87 |
$39,905.45 |
$37,133.76 |
|
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。 |
|