樓價: |
$6,450,000.00 |
|
|
首期: |
$1,935,000.00 |
| |
貸款金額: |
$4,515,000.00 |
全期供款共: |
$7,243,367.17 |
每月供款額: |
$24,144.56 (4.125厘息計供300期) |
全期利息共: |
$2,728,367.17 |
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*: |
$12,225.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$64,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$180,000.00 |
* 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 |
$55,675.58 |
$39,553.26 |
$30,876.35 |
$27,022.03 |
$20,764.23 |
$17,015.79 |
$14,522.02 |
1.500 |
$56,654.80 |
$40,540.86 |
$31,873.86 |
$28,026.55 |
$21,786.93 |
$18,057.13 |
$15,582.18 |
2.000 |
$57,644.97 |
$41,544.07 |
$32,891.64 |
$29,054.42 |
$22,840.63 |
$19,137.02 |
$16,688.32 |
2.500 |
$58,646.06 |
$42,562.86 |
$33,929.61 |
$30,105.53 |
$23,925.12 |
$20,255.05 |
$17,839.71 |
3.000 |
$59,658.05 |
$43,597.18 |
$34,987.68 |
$31,179.76 |
$25,040.08 |
$21,410.64 |
$19,035.42 |
3.500 |
$60,680.93 |
$44,646.97 |
$36,065.75 |
$32,276.95 |
$26,185.18 |
$22,603.15 |
$20,274.37 |
4.000 |
$61,714.66 |
$45,712.18 |
$37,163.69 |
$33,396.91 |
$27,360.01 |
$23,831.83 |
$21,555.30 |
4.125 |
$61,974.79 |
$45,980.88 |
$37,441.27 |
$33,680.44 |
$27,658.31 |
|
$21,881.94 |
4.500 |
$62,759.23 |
$46,792.74 |
$38,281.38 |
$34,539.45 |
$28,564.12 |
$25,095.84 |
$22,876.84 |
5.000 |
$63,814.60 |
$47,888.58 |
$39,418.65 |
$35,704.33 |
$29,797.00 |
$26,394.24 |
$24,237.50 |
5.500 |
$64,880.74 |
$48,999.61 |
$40,575.33 |
$36,891.32 |
$31,058.11 |
$27,726.05 |
$25,635.67 |
6.000 |
$65,957.62 |
$50,125.76 |
$41,751.26 |
$38,100.14 |
$32,346.86 |
$29,090.21 |
$27,069.71 |
|
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。 |
|