樓價: |
$8,744,000.00 |
|
|
首期: |
$2,623,200.00 |
| |
貸款金額: |
$6,120,800.00 |
全期供款共: |
$9,819,535.27 |
每月供款額: |
$32,731.78 (4.125厘息計供300期) |
全期利息共: |
$3,698,735.27 |
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*: |
$13,372.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$87,440.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$262,320.00 |
* 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 |
$75,477.10 |
$53,620.73 |
$41,857.80 |
$36,632.65 |
$28,149.21 |
$23,067.61 |
$19,686.91 |
1.500 |
$76,804.59 |
$54,959.58 |
$43,210.09 |
$37,994.44 |
$29,535.64 |
$24,479.30 |
$21,124.12 |
2.000 |
$78,146.92 |
$56,319.59 |
$44,589.85 |
$39,387.88 |
$30,964.11 |
$25,943.28 |
$22,623.67 |
2.500 |
$79,504.05 |
$57,700.72 |
$45,996.98 |
$40,812.83 |
$32,434.30 |
$27,458.93 |
$24,184.56 |
3.000 |
$80,875.97 |
$59,102.90 |
$47,431.36 |
$42,269.12 |
$33,945.81 |
$29,025.53 |
$25,805.54 |
3.500 |
$82,262.64 |
$60,526.06 |
$48,892.86 |
$43,756.53 |
$35,498.17 |
$30,642.17 |
$27,485.13 |
4.000 |
$83,664.03 |
$61,970.12 |
$50,381.29 |
$45,274.82 |
$37,090.84 |
$32,307.84 |
$29,221.64 |
4.125 |
$84,016.67 |
$62,334.40 |
$50,757.59 |
$45,659.18 |
$37,495.24 |
|
$29,664.44 |
4.500 |
$85,080.11 |
$63,435.00 |
$51,896.49 |
$46,823.71 |
$38,723.20 |
$34,021.39 |
$31,013.19 |
5.000 |
$86,510.83 |
$64,920.58 |
$53,438.24 |
$48,402.90 |
$40,394.57 |
$35,781.59 |
$32,857.78 |
5.500 |
$87,956.16 |
$66,426.76 |
$55,006.31 |
$50,012.04 |
$42,104.21 |
$37,587.07 |
$34,753.23 |
6.000 |
$89,416.04 |
$67,953.43 |
$56,600.47 |
$51,650.79 |
$43,851.31 |
$39,436.40 |
$36,697.29 |
|
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。 |
|