樓價: |
$7,650,000.00 |
|
|
首期: |
$2,295,000.00 |
| |
貸款金額: |
$5,355,000.00 |
全期供款共: |
$8,590,970.36 |
每月供款額: |
$28,636.57 (4.125厘息計供300期) |
全期利息共: |
$3,235,970.36 |
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*: |
$12,825.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$76,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$229,500.00 |
* 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 |
$66,033.83 |
$46,912.01 |
$36,620.78 |
$32,049.38 |
$24,627.34 |
$20,181.52 |
$17,223.80 |
1.500 |
$67,195.23 |
$48,083.35 |
$37,803.88 |
$33,240.79 |
$25,840.31 |
$21,416.59 |
$18,481.19 |
2.000 |
$68,369.61 |
$49,273.20 |
$39,011.02 |
$34,459.89 |
$27,090.05 |
$22,697.40 |
$19,793.12 |
2.500 |
$69,556.95 |
$50,481.53 |
$40,242.10 |
$35,706.56 |
$28,376.30 |
$24,023.43 |
$21,158.72 |
3.000 |
$70,757.22 |
$51,708.28 |
$41,497.02 |
$36,980.65 |
$29,698.70 |
$25,394.02 |
$22,576.90 |
3.500 |
$71,970.40 |
$52,953.38 |
$42,775.66 |
$38,281.96 |
$31,056.84 |
$26,808.39 |
$24,046.34 |
4.000 |
$73,196.46 |
$54,216.77 |
$44,077.87 |
$39,610.29 |
$32,450.25 |
$28,265.66 |
$25,565.59 |
4.125 |
$73,504.98 |
$54,535.47 |
$44,407.09 |
$39,946.56 |
$32,804.05 |
|
$25,952.99 |
4.500 |
$74,435.36 |
$55,498.37 |
$45,403.49 |
$40,965.39 |
$33,878.37 |
$29,764.83 |
$27,133.00 |
5.000 |
$75,687.08 |
$56,798.08 |
$46,752.35 |
$42,347.00 |
$35,340.63 |
$31,304.80 |
$28,746.80 |
5.500 |
$76,951.58 |
$58,115.82 |
$48,124.23 |
$43,754.82 |
$36,836.37 |
$32,884.39 |
$30,405.10 |
6.000 |
$78,228.81 |
$59,451.48 |
$49,518.94 |
$45,188.53 |
$38,364.88 |
$34,502.34 |
$32,105.93 |
|
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。 |
|