樓價: |
$7,258,000.00 |
|
|
首期: |
$2,177,400.00 |
| |
貸款金額: |
$5,080,600.00 |
全期供款共: |
$8,150,753.32 |
每月供款額: |
$27,169.18 (4.125厘息計供300期) |
全期利息共: |
$3,070,153.32 |
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*: |
$12,629.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$72,580.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$217,740.00 |
* 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 |
$62,650.13 |
$44,508.15 |
$34,744.27 |
$30,407.11 |
$23,365.39 |
$19,147.38 |
$16,341.22 |
1.500 |
$63,752.03 |
$45,619.47 |
$35,866.74 |
$31,537.47 |
$24,516.20 |
$20,319.16 |
$17,534.18 |
2.000 |
$64,866.23 |
$46,748.36 |
$37,012.02 |
$32,694.10 |
$25,701.91 |
$21,534.34 |
$18,778.89 |
2.500 |
$65,992.73 |
$47,894.77 |
$38,180.02 |
$33,876.89 |
$26,922.25 |
$22,792.42 |
$20,074.51 |
3.000 |
$67,131.49 |
$49,058.65 |
$39,370.64 |
$35,085.69 |
$28,176.89 |
$24,092.78 |
$21,420.01 |
3.500 |
$68,282.51 |
$50,239.95 |
$40,583.76 |
$36,320.32 |
$29,465.43 |
$25,434.68 |
$22,814.16 |
4.000 |
$69,445.74 |
$51,438.60 |
$41,819.24 |
$37,580.58 |
$30,787.44 |
$26,817.28 |
$24,255.56 |
4.125 |
$69,738.45 |
$51,740.97 |
$42,131.59 |
$37,899.63 |
$31,123.11 |
|
$24,623.11 |
4.500 |
$70,621.16 |
$52,654.53 |
$43,076.94 |
$38,866.25 |
$32,142.38 |
$28,239.62 |
$25,742.65 |
5.000 |
$71,808.74 |
$53,887.65 |
$44,356.67 |
$40,177.06 |
$33,529.71 |
$29,700.68 |
$27,273.76 |
5.500 |
$73,008.44 |
$55,137.86 |
$45,658.26 |
$41,512.74 |
$34,948.80 |
$31,199.33 |
$28,847.09 |
6.000 |
$74,220.22 |
$56,405.08 |
$46,981.50 |
$42,872.99 |
$36,399.00 |
$32,734.38 |
$30,460.76 |
|
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。 |
|