樓價: |
$7,730,000.00 |
|
|
首期: |
$2,319,000.00 |
| |
貸款金額: |
$5,411,000.00 |
全期供款共: |
$8,680,810.57 |
每月供款額: |
$28,936.04 (4.125厘息計供300期) |
全期利息共: |
$3,269,810.57 |
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*: |
$12,865.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$77,300.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$231,900.00 |
* 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 |
$66,724.38 |
$47,402.59 |
$37,003.75 |
$32,384.54 |
$24,884.88 |
$20,392.57 |
$17,403.91 |
1.500 |
$67,897.93 |
$48,586.18 |
$38,199.22 |
$33,588.40 |
$26,110.53 |
$21,640.55 |
$18,674.45 |
2.000 |
$69,084.59 |
$49,788.48 |
$39,418.98 |
$34,820.26 |
$27,373.35 |
$22,934.76 |
$20,000.11 |
2.500 |
$70,284.34 |
$51,009.44 |
$40,662.93 |
$36,079.96 |
$28,673.05 |
$24,274.65 |
$21,379.99 |
3.000 |
$71,497.17 |
$52,249.02 |
$41,930.98 |
$37,367.37 |
$30,009.28 |
$25,659.57 |
$22,812.99 |
3.500 |
$72,723.03 |
$53,507.14 |
$43,222.99 |
$38,682.29 |
$31,381.62 |
$27,088.74 |
$24,297.81 |
4.000 |
$73,961.91 |
$54,783.74 |
$44,538.82 |
$40,024.51 |
$32,789.60 |
$28,561.25 |
$25,832.94 |
4.125 |
$74,273.66 |
$55,105.77 |
$44,871.48 |
$40,364.31 |
$33,147.09 |
|
$26,224.40 |
4.500 |
$75,213.77 |
$56,078.74 |
$45,878.30 |
$41,393.79 |
$34,232.66 |
$30,076.10 |
$27,416.74 |
5.000 |
$76,478.58 |
$57,392.05 |
$47,241.26 |
$42,789.84 |
$35,710.21 |
$31,632.17 |
$29,047.42 |
5.500 |
$77,756.30 |
$58,723.57 |
$48,627.49 |
$44,212.39 |
$37,221.58 |
$33,228.27 |
$30,723.06 |
6.000 |
$79,046.89 |
$60,073.19 |
$50,036.79 |
$45,661.09 |
$38,766.08 |
$34,863.15 |
$32,441.68 |
|
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。 |
|