樓價: |
$5,928,000.00 |
|
|
首期: |
$1,778,400.00 |
| |
貸款金額: |
$4,149,600.00 |
全期供款共: |
$6,657,159.78 |
每月供款額: |
$22,190.53 (4.125厘息計供300期) |
全期利息共: |
$2,507,559.78 |
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*: |
$11,964.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$59,280.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$133,380.00 |
* 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 |
$51,169.74 |
$36,352.21 |
$28,377.52 |
$24,835.13 |
$19,083.77 |
$15,638.70 |
$13,346.75 |
1.500 |
$52,069.72 |
$37,259.88 |
$29,294.30 |
$25,758.35 |
$20,023.70 |
$16,595.76 |
$14,321.11 |
2.000 |
$52,979.75 |
$38,181.90 |
$30,229.71 |
$26,703.04 |
$20,992.13 |
$17,588.26 |
$15,337.73 |
2.500 |
$53,899.82 |
$39,118.24 |
$31,183.68 |
$27,669.09 |
$21,988.85 |
$18,615.80 |
$16,395.94 |
3.000 |
$54,829.91 |
$40,068.85 |
$32,156.12 |
$28,656.38 |
$23,013.58 |
$19,677.87 |
$17,494.88 |
3.500 |
$55,770.00 |
$41,033.68 |
$33,146.94 |
$29,664.77 |
$24,066.01 |
$20,773.88 |
$18,633.56 |
4.000 |
$56,720.08 |
$42,012.68 |
$34,156.03 |
$30,694.09 |
$25,145.76 |
$21,903.12 |
$19,810.83 |
4.125 |
$56,959.15 |
$42,259.64 |
$34,411.14 |
$30,954.67 |
$25,419.92 |
|
$20,111.03 |
4.500 |
$57,680.11 |
$43,005.79 |
$35,183.26 |
$31,744.16 |
$26,252.42 |
$23,064.82 |
$21,025.41 |
5.000 |
$58,650.07 |
$44,012.95 |
$36,228.49 |
$32,814.77 |
$27,385.52 |
$24,258.15 |
$22,275.95 |
5.500 |
$59,629.93 |
$45,034.06 |
$37,291.56 |
$33,905.70 |
$28,544.57 |
$25,482.17 |
$23,560.97 |
6.000 |
$60,619.66 |
$46,069.07 |
$38,372.32 |
$35,016.68 |
$29,729.02 |
$26,735.93 |
$24,878.95 |
|
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。 |
|