樓價: |
$7,220,000.00 |
|
|
首期: |
$2,166,000.00 |
| |
貸款金額: |
$5,054,000.00 |
全期供款共: |
$8,108,079.21 |
每月供款額: |
$27,026.93 (4.125厘息計供300期) |
全期利息共: |
$3,054,079.21 |
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*: |
$12,610.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$72,200.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$216,600.00 |
* 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 |
$62,322.12 |
$44,275.12 |
$34,562.36 |
$30,247.91 |
$23,243.06 |
$19,047.13 |
$16,255.66 |
1.500 |
$63,418.25 |
$45,380.62 |
$35,678.96 |
$31,372.35 |
$24,387.84 |
$20,212.78 |
$17,442.38 |
2.000 |
$64,526.62 |
$46,503.60 |
$36,818.24 |
$32,522.93 |
$25,567.34 |
$21,421.60 |
$18,680.57 |
2.500 |
$65,647.21 |
$47,644.01 |
$37,980.12 |
$33,699.53 |
$26,781.29 |
$22,673.09 |
$19,969.41 |
3.000 |
$66,780.02 |
$48,801.80 |
$39,164.51 |
$34,902.00 |
$28,029.36 |
$23,966.64 |
$21,307.87 |
3.500 |
$67,925.01 |
$49,976.92 |
$40,371.27 |
$36,130.16 |
$29,311.16 |
$25,301.52 |
$22,694.72 |
4.000 |
$69,082.15 |
$51,169.29 |
$41,600.29 |
$37,383.83 |
$30,626.25 |
$26,676.87 |
$24,128.57 |
4.125 |
$69,373.33 |
$51,470.07 |
$41,911.00 |
$37,701.20 |
$30,960.16 |
|
$24,494.20 |
4.500 |
$70,251.42 |
$52,378.85 |
$42,851.40 |
$38,662.76 |
$31,974.10 |
$28,091.77 |
$25,607.88 |
5.000 |
$71,432.78 |
$53,605.51 |
$44,124.44 |
$39,966.71 |
$33,354.16 |
$29,545.18 |
$27,130.96 |
5.500 |
$72,626.20 |
$54,849.18 |
$45,419.21 |
$41,295.40 |
$34,765.82 |
$31,035.98 |
$28,696.06 |
6.000 |
$73,831.63 |
$56,109.76 |
$46,735.52 |
$42,648.52 |
$36,208.43 |
$32,562.99 |
$30,301.28 |
|
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。 |
|