樓價: |
$7,620,000.00 |
|
|
首期: |
$2,286,000.00 |
| |
貸款金額: |
$5,334,000.00 |
全期供款共: |
$8,557,280.28 |
每月供款額: |
$28,524.27 (4.125厘息計供300期) |
全期利息共: |
$3,223,280.28 |
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*: |
$12,810.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$76,200.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$228,600.00 |
* 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 |
$65,774.87 |
$46,728.04 |
$36,477.17 |
$31,923.70 |
$24,530.76 |
$20,102.38 |
$17,156.25 |
1.500 |
$66,931.72 |
$47,894.79 |
$37,655.63 |
$33,110.43 |
$25,738.97 |
$21,332.60 |
$18,408.71 |
2.000 |
$68,101.50 |
$49,079.98 |
$38,858.03 |
$34,324.75 |
$26,983.82 |
$22,608.39 |
$19,715.50 |
2.500 |
$69,284.18 |
$50,283.57 |
$40,084.29 |
$35,566.54 |
$28,265.02 |
$23,929.22 |
$21,075.75 |
3.000 |
$70,479.74 |
$51,505.50 |
$41,334.29 |
$36,835.62 |
$29,582.24 |
$25,294.43 |
$22,488.36 |
3.500 |
$71,688.16 |
$52,745.72 |
$42,607.91 |
$38,131.83 |
$30,935.05 |
$26,703.26 |
$23,952.04 |
4.000 |
$72,909.41 |
$54,004.16 |
$43,905.02 |
$39,454.95 |
$32,322.99 |
$28,154.82 |
$25,465.33 |
4.125 |
$73,216.73 |
$54,321.60 |
$44,232.94 |
$39,789.91 |
$32,675.40 |
|
$25,851.22 |
4.500 |
$74,143.46 |
$55,280.73 |
$45,225.44 |
$40,804.74 |
$33,745.52 |
$29,648.10 |
$27,026.59 |
5.000 |
$75,390.27 |
$56,575.35 |
$46,569.00 |
$42,180.93 |
$35,202.04 |
$31,182.03 |
$28,634.07 |
5.500 |
$76,649.81 |
$57,887.92 |
$47,935.51 |
$43,583.23 |
$36,691.91 |
$32,755.43 |
$30,285.87 |
6.000 |
$77,922.03 |
$59,218.34 |
$49,324.75 |
$45,011.32 |
$38,214.43 |
$34,367.04 |
$31,980.03 |
|
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。 |
|