樓價: |
$5,716,000.00 |
|
|
首期: |
$1,714,800.00 |
| |
貸款金額: |
$4,001,200.00 |
全期供款共: |
$6,419,083.21 |
每月供款額: |
$21,396.94 (4.125厘息計供300期) |
全期利息共: |
$2,417,883.21 |
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*: |
$11,858.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$57,160.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$128,610.00 |
* 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 |
$49,339.79 |
$35,052.16 |
$27,362.67 |
$23,946.96 |
$18,401.29 |
$15,079.42 |
$12,869.44 |
1.500 |
$50,207.58 |
$35,927.37 |
$28,246.67 |
$24,837.17 |
$19,307.61 |
$16,002.25 |
$13,808.95 |
2.000 |
$51,085.06 |
$36,816.42 |
$29,148.62 |
$25,748.07 |
$20,241.40 |
$16,959.26 |
$14,789.21 |
2.500 |
$51,972.23 |
$37,719.27 |
$30,068.47 |
$26,679.57 |
$21,202.47 |
$17,950.05 |
$15,809.58 |
3.000 |
$52,869.06 |
$38,635.89 |
$31,006.14 |
$27,631.55 |
$22,190.56 |
$18,974.14 |
$16,869.22 |
3.500 |
$53,775.53 |
$39,566.21 |
$31,961.52 |
$28,603.88 |
$23,205.35 |
$20,030.95 |
$17,967.18 |
4.000 |
$54,691.63 |
$40,510.20 |
$32,934.52 |
$29,596.39 |
$24,246.48 |
$21,119.81 |
$19,102.34 |
4.125 |
$54,922.15 |
$40,748.33 |
$33,180.51 |
$29,847.65 |
$24,510.84 |
|
$19,391.81 |
4.500 |
$55,617.33 |
$41,467.80 |
$33,925.02 |
$30,608.91 |
$25,313.57 |
$22,239.97 |
$20,273.49 |
5.000 |
$56,552.60 |
$42,438.93 |
$34,932.86 |
$31,641.23 |
$26,406.15 |
$23,390.62 |
$21,479.31 |
5.500 |
$57,497.41 |
$43,423.53 |
$35,957.92 |
$32,693.14 |
$27,523.75 |
$24,570.87 |
$22,718.37 |
6.000 |
$58,451.75 |
$44,421.52 |
$37,000.03 |
$33,764.40 |
$28,665.84 |
$25,779.79 |
$23,989.22 |
|
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。 |
|