樓價: |
$6,454,000.00 |
|
|
首期: |
$1,936,200.00 |
| |
貸款金額: |
$4,517,800.00 |
全期供款共: |
$7,247,859.18 |
每月供款額: |
$24,159.53 (4.125厘息計供300期) |
全期利息共: |
$2,730,059.18 |
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*: |
$12,227.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$64,540.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$180,400.00 |
* 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 |
$55,710.11 |
$39,577.79 |
$30,895.50 |
$27,038.79 |
$20,777.10 |
$17,026.34 |
$14,531.03 |
1.500 |
$56,689.94 |
$40,566.00 |
$31,893.63 |
$28,043.93 |
$21,800.44 |
$18,068.32 |
$15,591.84 |
2.000 |
$57,680.72 |
$41,569.84 |
$32,912.04 |
$29,072.44 |
$22,854.80 |
$19,148.89 |
$16,698.67 |
2.500 |
$58,682.43 |
$42,589.26 |
$33,950.65 |
$30,124.20 |
$23,939.95 |
$20,267.61 |
$17,850.77 |
3.000 |
$59,695.05 |
$43,624.21 |
$35,009.38 |
$31,199.10 |
$25,055.61 |
$21,423.92 |
$19,047.23 |
3.500 |
$60,718.56 |
$44,674.66 |
$36,088.12 |
$32,296.96 |
$26,201.42 |
$22,617.17 |
$20,286.94 |
4.000 |
$61,752.93 |
$45,740.53 |
$37,186.74 |
$33,417.62 |
$27,376.98 |
$23,846.61 |
$21,568.67 |
4.125 |
$62,013.22 |
$46,009.40 |
$37,464.49 |
$33,701.32 |
$27,675.47 |
|
$21,895.51 |
4.500 |
$62,798.15 |
$46,821.76 |
$38,305.12 |
$34,560.87 |
$28,581.83 |
$25,111.40 |
$22,891.03 |
5.000 |
$63,854.17 |
$47,918.28 |
$39,443.09 |
$35,726.47 |
$29,815.48 |
$26,410.61 |
$24,252.53 |
5.500 |
$64,920.98 |
$49,030.00 |
$40,600.50 |
$36,914.20 |
$31,077.37 |
$27,743.24 |
$25,651.57 |
6.000 |
$65,998.53 |
$50,156.84 |
$41,777.16 |
$38,123.76 |
$32,366.92 |
$29,108.25 |
$27,086.49 |
|
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。 |
|