樓價: |
$5,436,000.00 |
|
|
首期: |
$1,630,800.00 |
| |
貸款金額: |
$3,805,200.00 |
全期供款共: |
$6,104,642.47 |
每月供款額: |
$20,348.81 (4.125厘息計供300期) |
全期利息共: |
$2,299,442.47 |
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*: |
$11,718.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$54,360.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$122,310.00 |
* 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 |
$46,922.86 |
$33,335.12 |
$26,022.30 |
$22,773.91 |
$17,499.90 |
$14,340.75 |
$12,239.03 |
1.500 |
$47,748.14 |
$34,167.46 |
$26,863.00 |
$23,620.51 |
$18,361.82 |
$15,218.38 |
$13,132.51 |
2.000 |
$48,582.64 |
$35,012.96 |
$27,720.77 |
$24,486.79 |
$19,249.87 |
$16,128.51 |
$14,064.76 |
2.500 |
$49,426.35 |
$35,871.58 |
$28,595.56 |
$25,372.66 |
$20,163.86 |
$17,070.76 |
$15,035.14 |
3.000 |
$50,279.25 |
$36,743.29 |
$29,487.29 |
$26,278.01 |
$21,103.55 |
$18,044.69 |
$16,042.88 |
3.500 |
$51,141.32 |
$37,628.05 |
$30,395.88 |
$27,202.71 |
$22,068.63 |
$19,049.73 |
$17,087.05 |
4.000 |
$52,012.54 |
$38,525.80 |
$31,321.22 |
$28,146.60 |
$23,058.76 |
$20,085.25 |
$18,166.61 |
4.125 |
$52,231.77 |
$38,752.26 |
$31,555.15 |
$28,385.56 |
$23,310.17 |
|
$18,441.89 |
4.500 |
$52,892.89 |
$39,436.49 |
$32,263.19 |
$29,109.52 |
$24,073.57 |
$21,150.54 |
$19,280.39 |
5.000 |
$53,782.35 |
$40,360.05 |
$33,221.67 |
$30,091.28 |
$25,112.64 |
$22,244.82 |
$20,427.14 |
5.500 |
$54,680.89 |
$41,296.42 |
$34,196.51 |
$31,091.66 |
$26,175.49 |
$23,367.26 |
$21,605.51 |
6.000 |
$55,588.47 |
$42,245.52 |
$35,187.58 |
$32,110.44 |
$27,261.63 |
$24,516.96 |
$22,814.10 |
|
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。 |
|