樓價: |
$14,580,000.00 |
|
|
首期: |
$4,374,000.00 |
| |
貸款金額: |
$10,206,000.00 |
全期供款共: |
$13,543,798.84 |
每月供款額: |
$45,146.00 (2.375厘息計供300期) |
全期利息共: |
$3,337,798.84 |
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*: |
$53,950.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$145,800.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$546,750.00 (第一個住宅物業) |
|
|
$2,187,000.00 (第二個住宅物業) |
|
|
$546,750.00 (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 |
$125,852.71 |
$89,408.77 |
$69,794.91 |
$61,082.35 |
$46,936.81 |
$38,463.60 |
$32,826.53 |
1.500 |
$128,066.21 |
$91,641.20 |
$72,049.76 |
$63,353.03 |
$49,248.58 |
$40,817.50 |
$35,222.97 |
2.000 |
$130,304.44 |
$93,908.93 |
$74,350.41 |
$65,676.50 |
$51,630.45 |
$43,258.57 |
$37,723.36 |
2.375 |
$131,999.32 |
$95,632.83 |
$76,105.86 |
$67,453.59 |
$53,462.54 |
|
$39,665.89 |
2.500 |
$132,567.37 |
$96,211.86 |
$76,696.70 |
$68,052.51 |
$54,081.89 |
$45,785.82 |
$40,326.04 |
3.000 |
$134,854.94 |
$98,549.90 |
$79,088.44 |
$70,480.76 |
$56,602.23 |
$48,398.01 |
$43,028.91 |
3.500 |
$137,167.12 |
$100,922.92 |
$81,525.37 |
$72,960.91 |
$59,190.69 |
$51,093.64 |
$45,829.50 |
4.000 |
$139,503.84 |
$103,330.79 |
$84,007.23 |
$75,492.55 |
$61,846.35 |
$53,871.03 |
$48,725.01 |
4.500 |
$141,865.05 |
$105,773.36 |
$86,533.72 |
$78,075.22 |
$64,568.20 |
$56,728.26 |
$51,712.30 |
5.000 |
$144,250.68 |
$108,250.46 |
$89,104.47 |
$80,708.40 |
$67,355.08 |
$59,663.26 |
$54,788.01 |
5.500 |
$146,660.66 |
$110,761.92 |
$91,719.13 |
$83,391.54 |
$70,205.78 |
$62,673.77 |
$57,948.55 |
6.000 |
$149,094.91 |
$113,307.52 |
$94,377.27 |
$86,124.03 |
$73,118.95 |
$65,757.40 |
$61,190.13 |
|
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。 |
|