樓價: |
$9,425,000.00 |
|
|
首期: |
$2,827,500.00 |
| |
貸款金額: |
$6,597,500.00 |
全期供款共: |
$10,584,300.08 |
每月供款額: |
$35,281.00 (4.125厘息計供300期) |
全期利息共: |
$3,986,800.08 |
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*: |
$13,712.50 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$94,250.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$312,500.00 |
* 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 |
$81,355.40 |
$57,796.82 |
$45,117.76 |
$39,485.68 |
$30,341.53 |
$24,864.16 |
$21,220.17 |
1.500 |
$82,786.28 |
$59,239.94 |
$46,575.37 |
$40,953.52 |
$31,835.93 |
$26,385.80 |
$22,769.31 |
2.000 |
$84,233.15 |
$60,705.88 |
$48,062.59 |
$42,455.49 |
$33,375.65 |
$27,963.79 |
$24,385.64 |
2.500 |
$85,695.98 |
$62,194.57 |
$49,579.32 |
$43,991.42 |
$34,960.34 |
$29,597.49 |
$26,068.10 |
3.000 |
$87,174.75 |
$63,705.95 |
$51,125.41 |
$45,561.12 |
$36,589.58 |
$31,286.09 |
$27,815.33 |
3.500 |
$88,669.41 |
$65,239.95 |
$52,700.73 |
$47,164.38 |
$38,262.84 |
$33,028.64 |
$29,625.72 |
4.000 |
$90,179.95 |
$66,796.48 |
$54,305.09 |
$48,800.91 |
$39,979.55 |
$34,824.04 |
$31,497.47 |
4.125 |
$90,560.06 |
$67,189.12 |
$54,710.69 |
$49,215.21 |
$40,415.44 |
|
$31,974.77 |
4.500 |
$91,706.31 |
$68,375.44 |
$55,938.29 |
$50,470.43 |
$41,739.04 |
$36,671.05 |
$33,428.56 |
5.000 |
$93,248.47 |
$69,976.72 |
$57,600.11 |
$52,172.61 |
$43,540.58 |
$38,568.33 |
$35,416.81 |
5.500 |
$94,806.36 |
$71,600.21 |
$59,290.31 |
$53,907.08 |
$45,383.37 |
$40,514.42 |
$37,459.88 |
6.000 |
$96,379.94 |
$73,245.78 |
$61,008.63 |
$55,673.45 |
$47,266.54 |
$42,507.78 |
$39,555.35 |
|
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。 |
|