樓價: |
$5,230,000.00 |
|
|
首期: |
$1,569,000.00 |
| |
貸款金額: |
$3,661,000.00 |
全期供款共: |
$5,873,303.92 |
每月供款額: |
$19,577.68 (4.125厘息計供300期) |
全期利息共: |
$2,212,303.92 |
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*: |
$11,615.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$52,300.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$117,675.00 |
* 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 |
$45,144.69 |
$32,071.87 |
$25,036.17 |
$21,910.88 |
$16,836.73 |
$13,797.30 |
$11,775.22 |
1.500 |
$45,938.70 |
$32,872.67 |
$25,845.01 |
$22,725.40 |
$17,665.99 |
$14,641.67 |
$12,634.85 |
2.000 |
$46,741.58 |
$33,686.13 |
$26,670.28 |
$23,558.85 |
$18,520.39 |
$15,517.31 |
$13,531.77 |
2.500 |
$47,553.31 |
$34,512.21 |
$27,511.92 |
$24,411.15 |
$19,399.74 |
$16,423.86 |
$14,465.38 |
3.000 |
$48,373.89 |
$35,350.89 |
$28,369.86 |
$25,282.19 |
$20,303.82 |
$17,360.88 |
$15,434.92 |
3.500 |
$49,203.29 |
$36,202.12 |
$29,244.01 |
$26,171.85 |
$21,232.33 |
$18,327.83 |
$16,439.53 |
4.000 |
$50,041.50 |
$37,065.85 |
$30,134.28 |
$27,079.97 |
$22,184.94 |
$19,324.11 |
$17,478.17 |
4.125 |
$50,252.43 |
$37,283.72 |
$30,359.36 |
$27,309.87 |
$22,426.82 |
|
$17,743.03 |
4.500 |
$50,888.49 |
$37,942.02 |
$31,040.56 |
$28,006.40 |
$23,161.29 |
$20,349.03 |
$18,549.75 |
5.000 |
$51,744.24 |
$38,830.59 |
$31,962.72 |
$28,950.95 |
$24,160.98 |
$21,401.84 |
$19,653.04 |
5.500 |
$52,608.73 |
$39,731.47 |
$32,900.62 |
$29,913.43 |
$25,183.55 |
$22,481.74 |
$20,786.76 |
6.000 |
$53,481.92 |
$40,644.61 |
$33,854.13 |
$30,893.60 |
$26,228.54 |
$23,587.87 |
$21,949.54 |
|
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。 |
|