樓價: |
$5,556,000.00 |
|
|
首期: |
$1,666,800.00 |
| |
貸款金額: |
$3,889,200.00 |
全期供款共: |
$6,239,402.79 |
每月供款額: |
$20,798.01 (4.125厘息計供300期) |
全期利息共: |
$2,350,202.79 |
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*: |
$11,778.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$55,560.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$125,010.00 |
* 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 |
$47,958.69 |
$34,070.99 |
$26,596.74 |
$23,276.65 |
$17,886.21 |
$14,657.32 |
$12,509.20 |
1.500 |
$48,802.19 |
$34,921.71 |
$27,456.00 |
$24,141.94 |
$18,767.16 |
$15,554.32 |
$13,422.42 |
2.000 |
$49,655.11 |
$35,785.87 |
$28,332.71 |
$25,027.34 |
$19,674.81 |
$16,484.54 |
$14,375.24 |
2.500 |
$50,517.44 |
$36,663.45 |
$29,226.81 |
$25,932.77 |
$20,608.98 |
$17,447.60 |
$15,367.04 |
3.000 |
$51,389.17 |
$37,554.40 |
$30,138.23 |
$26,858.10 |
$21,569.41 |
$18,443.03 |
$16,397.02 |
3.500 |
$52,270.27 |
$38,458.69 |
$31,066.87 |
$27,803.21 |
$22,555.79 |
$19,470.25 |
$17,464.25 |
4.000 |
$53,160.72 |
$39,376.26 |
$32,012.63 |
$28,767.94 |
$23,567.79 |
$20,528.63 |
$18,567.64 |
4.125 |
$53,384.79 |
$39,607.72 |
$32,251.74 |
$29,012.17 |
$23,824.74 |
|
$18,849.00 |
4.500 |
$54,060.51 |
$40,307.05 |
$32,975.40 |
$29,752.12 |
$24,605.00 |
$21,617.44 |
$19,706.01 |
5.000 |
$54,969.60 |
$41,251.00 |
$33,955.04 |
$30,755.55 |
$25,667.00 |
$22,735.88 |
$20,878.07 |
5.500 |
$55,887.97 |
$42,208.04 |
$34,951.40 |
$31,778.01 |
$26,753.31 |
$23,883.09 |
$22,082.45 |
6.000 |
$56,815.59 |
$43,178.09 |
$35,964.34 |
$32,819.28 |
$27,863.44 |
$25,058.17 |
$23,317.72 |
|
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。 |
|