樓價: |
$5,560,000.00 |
|
|
首期: |
$1,668,000.00 |
| |
貸款金額: |
$3,892,000.00 |
全期供款共: |
$6,243,894.80 |
每月供款額: |
$20,812.98 (4.125厘息計供300期) |
全期利息共: |
$2,351,894.80 |
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*: |
$11,780.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$55,600.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$125,100.00 |
* 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 |
$47,993.21 |
$34,095.52 |
$26,615.89 |
$23,293.41 |
$17,899.09 |
$14,667.88 |
$12,518.21 |
1.500 |
$48,837.32 |
$34,946.85 |
$27,475.76 |
$24,159.32 |
$18,780.67 |
$15,565.52 |
$13,432.08 |
2.000 |
$49,690.86 |
$35,811.64 |
$28,353.11 |
$25,045.36 |
$19,688.98 |
$16,496.41 |
$14,385.59 |
2.500 |
$50,553.81 |
$36,689.85 |
$29,247.85 |
$25,951.44 |
$20,623.82 |
$17,460.16 |
$15,378.11 |
3.000 |
$51,426.16 |
$37,581.44 |
$30,159.93 |
$26,877.44 |
$21,584.94 |
$18,456.30 |
$16,408.83 |
3.500 |
$52,307.90 |
$38,486.38 |
$31,089.24 |
$27,823.23 |
$22,572.03 |
$19,484.27 |
$17,476.82 |
4.000 |
$53,198.99 |
$39,404.61 |
$32,035.68 |
$28,788.65 |
$23,584.75 |
$20,543.41 |
$18,581.00 |
4.125 |
$53,423.23 |
$39,636.23 |
$32,274.96 |
$29,033.06 |
$23,841.89 |
|
$18,862.57 |
4.500 |
$54,099.43 |
$40,336.07 |
$32,999.14 |
$29,773.54 |
$24,622.71 |
$21,633.00 |
$19,720.19 |
5.000 |
$55,009.17 |
$41,280.70 |
$33,979.48 |
$30,777.69 |
$25,685.48 |
$22,752.24 |
$20,893.10 |
5.500 |
$55,928.21 |
$42,238.43 |
$34,976.57 |
$31,800.89 |
$26,772.57 |
$23,900.29 |
$22,098.35 |
6.000 |
$56,856.49 |
$43,209.18 |
$35,990.24 |
$32,842.91 |
$27,883.50 |
$25,076.21 |
$23,334.51 |
|
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。 |
|