樓價: |
$7,557,000.00 |
|
|
首期: |
$2,267,100.00 |
| |
貸款金額: |
$5,289,900.00 |
全期供款共: |
$8,486,531.11 |
每月供款額: |
$28,288.44 (4.125厘息計供300期) |
全期利息共: |
$3,196,631.11 |
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*: |
$12,778.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$75,570.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$226,710.00 |
* 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 |
$65,231.06 |
$46,341.70 |
$36,175.59 |
$31,659.76 |
$24,327.95 |
$19,936.18 |
$17,014.41 |
1.500 |
$66,378.35 |
$47,498.81 |
$37,344.31 |
$32,836.69 |
$25,526.17 |
$21,156.23 |
$18,256.51 |
2.000 |
$67,538.45 |
$48,674.20 |
$38,536.77 |
$34,040.97 |
$26,760.72 |
$22,421.47 |
$19,552.50 |
2.500 |
$68,711.36 |
$49,867.84 |
$39,752.88 |
$35,272.48 |
$28,031.33 |
$23,731.38 |
$20,901.50 |
3.000 |
$69,897.04 |
$51,079.67 |
$40,992.55 |
$36,531.08 |
$29,337.66 |
$25,085.30 |
$22,302.43 |
3.500 |
$71,095.47 |
$52,309.64 |
$42,255.64 |
$37,816.57 |
$30,679.29 |
$26,482.49 |
$23,754.01 |
4.000 |
$72,306.62 |
$53,557.67 |
$43,542.02 |
$39,128.75 |
$32,055.75 |
$27,922.04 |
$25,254.79 |
4.125 |
$72,611.39 |
$53,872.49 |
$43,867.24 |
$39,460.94 |
$32,405.25 |
|
$25,637.49 |
4.500 |
$73,530.46 |
$54,823.68 |
$44,851.53 |
$40,467.38 |
$33,466.52 |
$29,402.98 |
$26,803.15 |
5.000 |
$74,766.97 |
$56,107.60 |
$46,183.99 |
$41,832.19 |
$34,911.00 |
$30,924.23 |
$28,397.33 |
5.500 |
$76,016.09 |
$57,409.32 |
$47,539.19 |
$43,222.90 |
$36,388.55 |
$32,484.61 |
$30,035.47 |
6.000 |
$77,277.79 |
$58,728.74 |
$48,916.95 |
$44,639.18 |
$37,898.49 |
$34,082.90 |
$31,715.62 |
|
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。 |
|