樓價: |
$5,331,000.00 |
|
|
首期: |
$1,599,300.00 |
| |
貸款金額: |
$3,731,700.00 |
全期供款共: |
$5,986,727.19 |
每月供款額: |
$19,955.76 (4.125厘息計供300期) |
全期利息共: |
$2,255,027.19 |
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*: |
$11,665.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$53,310.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$119,948.00 |
* 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 |
$46,016.51 |
$32,691.23 |
$25,519.66 |
$22,334.02 |
$17,161.88 |
$14,063.75 |
$12,002.62 |
1.500 |
$46,825.85 |
$33,507.49 |
$26,344.12 |
$23,164.27 |
$18,007.15 |
$14,924.42 |
$12,878.85 |
2.000 |
$47,644.24 |
$34,336.66 |
$27,185.33 |
$24,013.81 |
$18,878.05 |
$15,816.97 |
$13,793.09 |
2.500 |
$48,471.65 |
$35,178.70 |
$28,043.22 |
$24,882.57 |
$19,774.39 |
$16,741.03 |
$14,744.73 |
3.000 |
$49,308.07 |
$36,033.57 |
$28,917.73 |
$25,770.44 |
$20,695.92 |
$17,696.14 |
$15,733.00 |
3.500 |
$50,153.49 |
$36,901.24 |
$29,808.76 |
$26,677.27 |
$21,642.36 |
$18,681.77 |
$16,757.00 |
4.000 |
$51,007.88 |
$37,781.65 |
$30,716.23 |
$27,602.93 |
$22,613.37 |
$19,697.29 |
$17,815.71 |
4.125 |
$51,222.88 |
$38,003.74 |
$30,945.65 |
$27,837.27 |
$22,859.92 |
|
$18,085.67 |
4.500 |
$51,871.23 |
$38,674.74 |
$31,640.00 |
$28,547.25 |
$23,608.58 |
$20,742.00 |
$18,907.98 |
5.000 |
$52,743.51 |
$39,580.47 |
$32,579.97 |
$29,510.05 |
$24,627.57 |
$21,815.15 |
$20,032.57 |
5.500 |
$53,624.69 |
$40,498.75 |
$33,535.99 |
$30,491.10 |
$25,669.89 |
$22,915.90 |
$21,188.18 |
6.000 |
$54,514.74 |
$41,429.52 |
$34,507.90 |
$31,490.21 |
$26,735.06 |
$24,043.40 |
$22,373.43 |
|
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。 |
|