樓價: |
$7,890,000.00 |
|
|
首期: |
$2,367,000.00 |
| |
貸款金額: |
$5,523,000.00 |
全期供款共: |
$8,860,491.00 |
每月供款額: |
$29,534.97 (4.125厘息計供300期) |
全期利息共: |
$3,337,491.00 |
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*: |
$12,945.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$78,900.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$236,700.00 |
* 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 |
$68,105.48 |
$48,383.76 |
$37,769.67 |
$33,054.85 |
$25,399.96 |
$20,814.67 |
$17,764.15 |
1.500 |
$69,303.32 |
$49,591.85 |
$38,989.89 |
$34,283.64 |
$26,650.98 |
$22,088.48 |
$19,060.99 |
2.000 |
$70,514.54 |
$50,819.03 |
$40,234.89 |
$35,540.99 |
$27,939.94 |
$23,409.48 |
$20,414.08 |
2.500 |
$71,739.13 |
$52,065.27 |
$41,504.60 |
$36,826.77 |
$29,266.54 |
$24,777.10 |
$21,822.53 |
3.000 |
$72,977.06 |
$53,330.50 |
$42,798.89 |
$38,140.82 |
$30,630.43 |
$26,190.69 |
$23,285.19 |
3.500 |
$74,228.30 |
$54,614.66 |
$44,117.64 |
$39,482.96 |
$32,031.18 |
$27,649.44 |
$24,800.74 |
4.000 |
$75,492.82 |
$55,917.69 |
$45,460.71 |
$40,852.96 |
$33,468.29 |
$29,152.43 |
$26,367.65 |
4.125 |
$75,811.02 |
$56,246.38 |
$45,800.25 |
$41,199.79 |
$33,833.19 |
|
$26,767.20 |
4.500 |
$76,770.59 |
$57,239.49 |
$46,827.92 |
$42,250.58 |
$34,941.23 |
$30,698.63 |
$27,984.23 |
5.000 |
$78,061.58 |
$58,579.98 |
$48,219.09 |
$43,675.53 |
$36,449.36 |
$32,286.91 |
$29,648.66 |
5.500 |
$79,365.75 |
$59,939.06 |
$49,634.01 |
$45,127.52 |
$37,992.02 |
$33,916.05 |
$31,358.99 |
6.000 |
$80,683.05 |
$61,316.62 |
$51,072.48 |
$46,606.21 |
$39,568.49 |
$35,584.77 |
$33,113.18 |
|
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。 |
|