樓價: |
$7,678,000.00 |
|
|
首期: |
$2,303,400.00 |
| |
貸款金額: |
$5,374,600.00 |
全期供款共: |
$8,622,414.43 |
每月供款額: |
$28,741.38 (4.125厘息計供300期) |
全期利息共: |
$3,247,814.43 |
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*: |
$12,839.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$76,780.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$230,340.00 |
* 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 |
$66,275.52 |
$47,083.71 |
$36,754.82 |
$32,166.69 |
$24,717.48 |
$20,255.39 |
$17,286.84 |
1.500 |
$67,441.18 |
$48,259.34 |
$37,942.25 |
$33,362.45 |
$25,934.89 |
$21,494.98 |
$18,548.83 |
2.000 |
$68,619.86 |
$49,453.55 |
$39,153.80 |
$34,586.02 |
$27,189.21 |
$22,780.48 |
$19,865.57 |
2.500 |
$69,811.54 |
$50,666.30 |
$40,389.39 |
$35,837.25 |
$28,480.16 |
$24,111.35 |
$21,236.17 |
3.000 |
$71,016.20 |
$51,897.54 |
$41,648.90 |
$37,116.00 |
$29,807.40 |
$25,486.96 |
$22,659.53 |
3.500 |
$72,233.82 |
$53,147.20 |
$42,932.22 |
$38,422.08 |
$31,170.52 |
$26,906.51 |
$24,134.36 |
4.000 |
$73,464.37 |
$54,415.21 |
$44,239.20 |
$39,755.27 |
$32,569.02 |
$28,369.12 |
$25,659.16 |
4.125 |
$73,774.02 |
$54,735.07 |
$44,569.62 |
$40,092.77 |
$32,924.11 |
|
$26,047.98 |
4.500 |
$74,707.81 |
$55,701.50 |
$45,569.68 |
$41,115.33 |
$34,002.37 |
$29,873.77 |
$27,232.31 |
5.000 |
$75,964.11 |
$57,005.97 |
$46,923.47 |
$42,501.99 |
$35,469.98 |
$31,419.38 |
$28,852.01 |
5.500 |
$77,233.23 |
$58,328.53 |
$48,300.38 |
$43,914.97 |
$36,971.19 |
$33,004.75 |
$30,516.39 |
6.000 |
$78,515.14 |
$59,669.08 |
$49,700.19 |
$45,353.93 |
$38,505.30 |
$34,628.62 |
$32,223.44 |
|
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。 |
|