樓價: |
$11,500,000.00 |
|
|
首期: |
$3,450,000.00 |
| |
貸款金額: |
$8,050,000.00 |
全期供款共: |
$10,682,694.56 |
每月供款額: |
$35,608.98 (2.375厘息計供300期) |
全期利息共: |
$2,632,694.56 |
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*: |
$46,250.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$115,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$431,250.00 (第一個住宅物業) |
|
|
$1,725,000.00 (第二個住宅物業) |
|
|
$431,250.00 (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 |
$99,266.54 |
$70,521.32 |
$55,050.85 |
$48,178.81 |
$37,021.49 |
$30,338.23 |
$25,891.98 |
1.500 |
$101,012.44 |
$72,282.16 |
$56,829.37 |
$49,969.81 |
$38,844.91 |
$32,194.87 |
$27,782.18 |
2.000 |
$102,777.85 |
$74,070.83 |
$58,644.01 |
$51,802.45 |
$40,723.61 |
$34,120.27 |
$29,754.37 |
2.375 |
$104,114.69 |
$75,430.56 |
$60,028.63 |
$53,204.14 |
$42,168.67 |
|
$31,286.54 |
2.500 |
$104,562.74 |
$75,887.27 |
$60,494.66 |
$53,676.53 |
$42,657.18 |
$36,113.65 |
$31,807.23 |
3.000 |
$106,367.07 |
$77,731.40 |
$62,381.14 |
$55,591.82 |
$44,645.11 |
$38,174.01 |
$33,939.12 |
3.500 |
$108,190.80 |
$79,603.12 |
$64,303.28 |
$57,548.04 |
$46,686.76 |
$40,300.20 |
$36,148.10 |
4.000 |
$110,033.89 |
$81,502.34 |
$66,260.85 |
$59,544.88 |
$48,781.42 |
$42,490.87 |
$38,431.93 |
4.500 |
$111,896.30 |
$83,428.92 |
$68,253.62 |
$61,581.96 |
$50,928.27 |
$44,744.51 |
$40,788.17 |
5.000 |
$113,777.97 |
$85,382.74 |
$70,281.31 |
$63,658.89 |
$53,126.44 |
$47,059.50 |
$43,214.14 |
5.500 |
$115,678.84 |
$87,363.65 |
$72,343.62 |
$65,775.22 |
$55,374.93 |
$49,434.04 |
$45,707.01 |
6.000 |
$117,598.86 |
$89,371.50 |
$74,440.24 |
$67,930.47 |
$57,672.70 |
$51,866.26 |
$48,263.82 |
|
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。 |
|