樓價: |
$5,710,000.00 |
|
|
首期: |
$1,713,000.00 |
| |
貸款金額: |
$3,997,000.00 |
全期供款共: |
$6,412,345.20 |
每月供款額: |
$21,374.48 (4.125厘息計供300期) |
全期利息共: |
$2,415,345.20 |
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*: |
$11,855.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$57,100.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$128,475.00 |
* 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 |
$49,287.99 |
$35,015.37 |
$27,333.94 |
$23,921.83 |
$18,381.98 |
$15,063.59 |
$12,855.93 |
1.500 |
$50,154.87 |
$35,889.66 |
$28,217.02 |
$24,811.10 |
$19,287.34 |
$15,985.45 |
$13,794.45 |
2.000 |
$51,031.44 |
$36,777.78 |
$29,118.03 |
$25,721.04 |
$20,220.16 |
$16,941.46 |
$14,773.69 |
2.500 |
$51,917.67 |
$37,679.68 |
$30,036.91 |
$26,651.56 |
$21,180.22 |
$17,931.21 |
$15,792.98 |
3.000 |
$52,813.56 |
$38,595.33 |
$30,973.59 |
$27,602.55 |
$22,167.27 |
$18,954.23 |
$16,851.51 |
3.500 |
$53,719.08 |
$39,524.68 |
$31,927.98 |
$28,573.86 |
$23,180.99 |
$20,009.92 |
$17,948.32 |
4.000 |
$54,634.22 |
$40,467.68 |
$32,899.95 |
$29,565.33 |
$24,221.03 |
$21,097.64 |
$19,082.29 |
4.125 |
$54,864.50 |
$40,705.56 |
$33,145.68 |
$29,816.32 |
$24,485.11 |
|
$19,371.45 |
4.500 |
$55,558.94 |
$41,424.27 |
$33,889.40 |
$30,576.78 |
$25,287.00 |
$22,216.62 |
$20,252.21 |
5.000 |
$56,493.23 |
$42,394.39 |
$34,896.20 |
$31,608.02 |
$26,378.43 |
$23,366.06 |
$21,456.76 |
5.500 |
$57,437.06 |
$43,377.95 |
$35,920.18 |
$32,658.83 |
$27,494.86 |
$24,545.08 |
$22,694.53 |
6.000 |
$58,390.39 |
$44,374.89 |
$36,961.20 |
$33,728.96 |
$28,635.75 |
$25,752.73 |
$23,964.03 |
|
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。 |
|