樓價: |
$10,800,000.00 |
|
|
首期: |
$3,240,000.00 |
| |
貸款金額: |
$7,560,000.00 |
全期供款共: |
$10,032,443.59 |
每月供款額: |
$33,441.48 (2.375厘息計供300期) |
全期利息共: |
$2,472,443.59 |
律 師 費 及 雜 費 |
田 土 廳 費 用 及 印 花 稅 |
買賣合約: |
$3,000.00 |
轉名契: |
$210.00 |
轉名契*: |
$44,500.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$108,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
$173,880 一次性付款 |
查冊費: |
$30.00 |
|
印花稅#: |
$405,000.00 (第一個住宅物業) |
|
|
$1,620,000.00 (第二個住宅物業) |
|
|
$405,000.00 (非住宅物業) |
* 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 |
$93,224.23 |
$66,228.72 |
$51,699.93 |
$45,246.19 |
$34,768.01 |
$28,491.56 |
$24,315.95 |
1.500 |
$94,863.86 |
$67,882.37 |
$53,370.19 |
$46,928.17 |
$36,480.43 |
$30,235.19 |
$26,091.09 |
2.000 |
$96,521.81 |
$69,562.17 |
$55,074.38 |
$48,649.26 |
$38,244.78 |
$32,043.39 |
$27,943.23 |
2.375 |
$97,777.28 |
$70,839.14 |
$56,374.71 |
$49,965.63 |
$39,601.88 |
|
$29,382.14 |
2.500 |
$98,198.05 |
$71,268.05 |
$56,812.37 |
$50,409.26 |
$40,060.66 |
$33,915.43 |
$29,871.14 |
3.000 |
$99,892.55 |
$72,999.92 |
$58,584.03 |
$52,207.97 |
$41,927.58 |
$35,850.38 |
$31,873.26 |
3.500 |
$101,605.27 |
$74,757.72 |
$60,389.16 |
$54,045.12 |
$43,844.95 |
$37,847.14 |
$33,947.78 |
4.000 |
$103,336.18 |
$76,541.32 |
$62,227.58 |
$55,920.41 |
$45,812.11 |
$39,904.47 |
$36,092.60 |
4.500 |
$105,085.22 |
$78,350.64 |
$64,099.05 |
$57,833.49 |
$47,828.29 |
$42,020.94 |
$38,305.41 |
5.000 |
$106,852.35 |
$80,185.53 |
$66,003.31 |
$59,784.00 |
$49,892.65 |
$44,195.01 |
$40,583.71 |
5.500 |
$108,637.52 |
$82,045.87 |
$67,940.10 |
$61,771.51 |
$52,004.28 |
$46,425.01 |
$42,924.85 |
6.000 |
$110,440.67 |
$83,931.50 |
$69,909.09 |
$63,795.58 |
$54,162.19 |
$48,709.19 |
$45,326.02 |
|
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。 |
|