樓價: |
$7,750,000.00 |
|
|
首期: |
$2,325,000.00 |
| |
貸款金額: |
$5,425,000.00 |
全期供款共: |
$8,703,270.63 |
每月供款額: |
$29,010.90 (4.125厘息計供300期) |
全期利息共: |
$3,278,270.63 |
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*: |
$12,875.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$77,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$232,500.00 |
* 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 |
$66,897.01 |
$47,525.24 |
$37,099.49 |
$32,468.33 |
$24,949.27 |
$20,445.33 |
$17,448.94 |
1.500 |
$68,073.60 |
$48,711.89 |
$38,298.05 |
$33,675.31 |
$26,178.09 |
$21,696.55 |
$18,722.77 |
2.000 |
$69,263.34 |
$49,917.30 |
$39,520.97 |
$34,910.35 |
$27,444.17 |
$22,994.10 |
$20,051.86 |
2.500 |
$70,466.19 |
$51,141.42 |
$40,768.14 |
$36,173.31 |
$28,747.23 |
$24,337.46 |
$21,435.31 |
3.000 |
$71,682.15 |
$52,384.20 |
$42,039.46 |
$37,464.05 |
$30,086.92 |
$25,725.96 |
$22,872.02 |
3.500 |
$72,911.19 |
$53,645.58 |
$43,334.82 |
$38,782.38 |
$31,462.81 |
$27,158.83 |
$24,360.67 |
4.000 |
$74,153.27 |
$54,925.49 |
$44,654.05 |
$40,128.07 |
$32,874.43 |
$28,635.15 |
$25,899.78 |
4.125 |
$74,465.83 |
$55,248.35 |
$44,987.57 |
$40,468.74 |
$33,232.86 |
|
$26,292.25 |
4.500 |
$75,408.38 |
$56,223.84 |
$45,997.00 |
$41,500.89 |
$34,321.23 |
$30,153.91 |
$27,487.68 |
5.000 |
$76,676.46 |
$57,540.54 |
$47,363.49 |
$42,900.55 |
$35,802.60 |
$31,714.01 |
$29,122.57 |
5.500 |
$77,957.48 |
$58,875.51 |
$48,753.31 |
$44,326.78 |
$37,317.89 |
$33,314.25 |
$30,802.55 |
6.000 |
$79,251.41 |
$60,228.62 |
$50,166.25 |
$45,779.23 |
$38,866.38 |
$34,953.35 |
$32,525.62 |
|
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。 |
|