樓價: |
$8,558,000.00 |
|
|
首期: |
$2,567,400.00 |
| |
貸款金額: |
$5,990,600.00 |
全期供款共: |
$9,610,656.78 |
每月供款額: |
$32,035.52 (4.125厘息計供300期) |
全期利息共: |
$3,620,056.78 |
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*: |
$13,279.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$85,580.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$256,740.00 |
* 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 |
$73,871.57 |
$52,480.12 |
$40,967.41 |
$35,853.41 |
$27,550.43 |
$22,576.92 |
$19,268.14 |
1.500 |
$75,170.82 |
$53,790.50 |
$42,290.93 |
$37,186.23 |
$28,907.37 |
$23,958.59 |
$20,674.77 |
2.000 |
$76,484.60 |
$55,121.58 |
$43,641.35 |
$38,550.03 |
$30,305.45 |
$25,391.42 |
$22,142.42 |
2.500 |
$77,812.86 |
$56,473.33 |
$45,018.55 |
$39,944.67 |
$31,744.36 |
$26,874.83 |
$23,670.11 |
3.000 |
$79,155.60 |
$57,845.68 |
$46,422.42 |
$41,369.98 |
$33,223.72 |
$28,408.10 |
$25,256.61 |
3.500 |
$80,512.77 |
$59,238.57 |
$47,852.82 |
$42,825.75 |
$34,743.07 |
$29,990.36 |
$26,900.47 |
4.000 |
$81,884.35 |
$60,651.91 |
$49,309.60 |
$44,311.74 |
$36,301.86 |
$31,620.59 |
$28,600.04 |
4.125 |
$82,229.49 |
$61,008.43 |
$49,677.89 |
$44,687.93 |
$36,697.65 |
|
$29,033.43 |
4.500 |
$83,270.31 |
$62,085.63 |
$50,792.56 |
$45,827.69 |
$37,899.49 |
$33,297.70 |
$30,353.49 |
5.000 |
$84,670.60 |
$63,539.61 |
$52,301.51 |
$47,373.28 |
$39,535.31 |
$35,020.45 |
$32,158.84 |
5.500 |
$86,085.18 |
$65,013.75 |
$53,836.23 |
$48,948.20 |
$41,208.58 |
$36,787.53 |
$34,013.97 |
6.000 |
$87,514.01 |
$66,507.94 |
$55,396.48 |
$50,552.09 |
$42,918.52 |
$38,597.52 |
$35,916.67 |
|
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。 |
|