樓價: |
$42,000,000.00 |
|
|
首期: |
$12,600,000.00 |
| |
貸款金額: |
$29,400,000.00 |
全期供款共: |
$39,015,058.40 |
每月供款額: |
$130,050.19 (2.375厘息計供300期) |
全期利息共: |
$9,615,058.40 |
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*: |
$122,500.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$420,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$1,785,000.00 (第一個住宅物業) |
|
|
$6,300,000.00 (第二個住宅物業) |
|
|
$1,785,000.00 (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 |
$362,538.66 |
$257,556.12 |
$201,055.28 |
$175,957.39 |
$135,208.93 |
$110,800.50 |
$94,562.02 |
1.500 |
$368,915.01 |
$263,987.01 |
$207,550.74 |
$182,498.45 |
$141,868.35 |
$117,581.28 |
$101,465.34 |
2.000 |
$375,362.59 |
$270,519.55 |
$214,178.14 |
$189,191.56 |
$148,729.70 |
$124,613.18 |
$108,668.12 |
2.375 |
$380,244.96 |
$275,485.53 |
$219,235.00 |
$194,310.76 |
$154,007.32 |
|
$114,263.88 |
2.500 |
$381,881.30 |
$277,153.51 |
$220,937.01 |
$196,036.03 |
$155,791.45 |
$131,893.32 |
$116,165.54 |
3.000 |
$388,471.02 |
$283,888.59 |
$227,826.78 |
$203,031.00 |
$163,051.69 |
$139,418.13 |
$123,951.59 |
3.500 |
$395,131.61 |
$290,724.45 |
$234,846.75 |
$210,175.47 |
$170,508.16 |
$147,183.33 |
$132,019.14 |
4.000 |
$401,862.91 |
$297,660.71 |
$241,996.15 |
$217,468.25 |
$178,158.22 |
$155,184.03 |
$140,360.10 |
4.500 |
$408,664.74 |
$304,696.92 |
$249,274.08 |
$224,908.03 |
$185,998.92 |
$163,414.75 |
$148,965.48 |
5.000 |
$415,536.93 |
$311,832.61 |
$256,679.55 |
$232,493.33 |
$194,026.99 |
$171,869.47 |
$157,825.56 |
5.500 |
$422,479.25 |
$319,067.26 |
$264,211.48 |
$240,222.54 |
$202,238.87 |
$180,541.72 |
$166,929.97 |
6.000 |
$429,491.50 |
$326,400.28 |
$271,868.69 |
$248,093.91 |
$210,630.73 |
$189,424.61 |
$176,267.85 |
|
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。 |
|