樓價: |
$9,500,000.00 |
|
|
首期: |
$2,850,000.00 |
| |
貸款金額: |
$6,650,000.00 |
全期供款共: |
$8,824,834.64 |
每月供款額: |
$29,416.12 (2.375厘息計供300期) |
全期利息共: |
$2,174,834.64 |
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*: |
$41,250.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$95,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
$152,950 一次性付款 |
查冊費: |
$30.00 |
|
印花稅#: |
$320,000.00 (第一個住宅物業) |
|
|
$1,425,000.00 (第二個住宅物業) |
|
|
$320,000.00 (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 |
$82,002.79 |
$58,256.74 |
$45,476.79 |
$39,799.89 |
$30,582.97 |
$25,062.02 |
$21,389.03 |
1.500 |
$83,445.06 |
$59,711.35 |
$46,946.00 |
$41,279.41 |
$32,089.27 |
$26,595.77 |
$22,950.49 |
2.000 |
$84,903.44 |
$61,188.95 |
$48,445.05 |
$42,793.33 |
$33,641.24 |
$28,186.31 |
$24,579.69 |
2.375 |
$86,007.79 |
$62,312.20 |
$49,588.87 |
$43,951.24 |
$34,834.99 |
|
$25,845.40 |
2.500 |
$86,377.91 |
$62,689.48 |
$49,973.85 |
$44,341.48 |
$35,238.54 |
$29,833.01 |
$26,275.54 |
3.000 |
$87,868.45 |
$64,212.90 |
$51,532.25 |
$45,923.68 |
$36,880.74 |
$31,535.05 |
$28,036.67 |
3.500 |
$89,375.01 |
$65,759.10 |
$53,120.10 |
$47,539.69 |
$38,567.32 |
$33,291.47 |
$29,861.47 |
4.000 |
$90,897.56 |
$67,328.02 |
$54,737.22 |
$49,189.25 |
$40,297.69 |
$35,101.15 |
$31,748.12 |
4.500 |
$92,436.07 |
$68,919.54 |
$56,383.42 |
$50,872.05 |
$42,071.18 |
$36,962.86 |
$33,694.57 |
5.000 |
$93,990.50 |
$70,533.57 |
$58,058.47 |
$52,587.78 |
$43,887.06 |
$38,875.24 |
$35,698.64 |
5.500 |
$95,560.78 |
$72,169.97 |
$59,762.12 |
$54,336.05 |
$45,744.51 |
$40,836.82 |
$37,757.97 |
6.000 |
$97,146.89 |
$73,828.63 |
$61,494.11 |
$56,116.48 |
$47,642.67 |
$42,846.04 |
$39,870.11 |
|
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。 |
|