樓價: |
$9,380,000.00 |
|
|
首期: |
$2,814,000.00 |
| |
貸款金額: |
$6,566,000.00 |
全期供款共: |
$8,713,363.04 |
每月供款額: |
$29,044.54 (2.375厘息計供300期) |
全期利息共: |
$2,147,363.04 |
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*: |
$40,950.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$93,800.00 |
註冊費: |
$300.00 |
按揭保險費: |
$151,018 一次性付款 |
查冊費: |
$30.00 |
|
印花稅#: |
$308,000.00 (第一個住宅物業) |
|
|
$1,407,000.00 (第二個住宅物業) |
|
|
$308,000.00 (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 |
$80,966.97 |
$57,520.87 |
$44,902.35 |
$39,297.15 |
$30,196.66 |
$24,745.45 |
$21,118.85 |
1.500 |
$82,391.02 |
$58,957.10 |
$46,353.00 |
$40,757.99 |
$31,683.93 |
$26,259.82 |
$22,660.59 |
2.000 |
$83,830.98 |
$60,416.03 |
$47,833.12 |
$42,252.78 |
$33,216.30 |
$27,830.28 |
$24,269.21 |
2.375 |
$84,921.37 |
$61,525.10 |
$48,962.48 |
$43,396.07 |
$34,394.97 |
|
$25,518.93 |
2.500 |
$85,286.82 |
$61,897.62 |
$49,342.60 |
$43,781.38 |
$34,793.42 |
$29,456.17 |
$25,943.64 |
3.000 |
$86,758.53 |
$63,401.78 |
$50,881.31 |
$45,343.59 |
$36,414.88 |
$31,136.71 |
$27,682.52 |
3.500 |
$88,246.06 |
$64,928.46 |
$52,449.11 |
$46,939.19 |
$38,080.16 |
$32,870.94 |
$29,484.27 |
4.000 |
$89,749.38 |
$66,477.56 |
$54,045.81 |
$48,567.91 |
$39,788.67 |
$34,657.77 |
$31,347.09 |
4.500 |
$91,268.46 |
$68,048.98 |
$55,671.21 |
$50,229.46 |
$41,539.76 |
$36,495.96 |
$33,268.96 |
5.000 |
$92,803.25 |
$69,642.62 |
$57,325.10 |
$51,923.51 |
$43,332.69 |
$38,384.18 |
$35,247.71 |
5.500 |
$94,353.70 |
$71,258.35 |
$59,007.23 |
$53,649.70 |
$45,166.68 |
$40,320.98 |
$37,281.03 |
6.000 |
$95,919.77 |
$72,896.06 |
$60,717.34 |
$55,407.64 |
$47,040.86 |
$42,304.83 |
$39,366.49 |
|
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。 |
|