樓價: |
$8,800,000.00 |
|
|
首期: |
$2,640,000.00 |
| |
貸款金額: |
$6,160,000.00 |
全期供款共: |
$8,174,583.66 |
每月供款額: |
$27,248.61 (2.375厘息計供300期) |
全期利息共: |
$2,014,583.66 |
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*: |
$39,500.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$88,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
$141,680 一次性付款 |
查冊費: |
$30.00 |
|
印花稅#: |
$264,000.00 (第一個住宅物業) |
|
|
$1,320,000.00 (第二個住宅物業) |
|
|
$264,000.00 (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 |
$75,960.48 |
$53,964.14 |
$42,125.87 |
$36,867.26 |
$28,329.49 |
$23,215.34 |
$19,812.99 |
1.500 |
$77,296.48 |
$55,311.56 |
$43,486.82 |
$38,237.77 |
$29,724.80 |
$24,636.08 |
$21,259.40 |
2.000 |
$78,647.40 |
$56,680.29 |
$44,875.42 |
$39,640.14 |
$31,162.41 |
$26,109.43 |
$22,768.56 |
2.375 |
$79,670.37 |
$57,720.78 |
$45,934.95 |
$40,712.73 |
$32,268.20 |
|
$23,941.00 |
2.500 |
$80,013.23 |
$58,070.26 |
$46,291.56 |
$41,074.22 |
$32,642.02 |
$27,634.79 |
$24,339.45 |
3.000 |
$81,393.93 |
$59,481.42 |
$47,735.13 |
$42,539.83 |
$34,163.21 |
$29,211.42 |
$25,970.81 |
3.500 |
$82,789.48 |
$60,913.69 |
$49,205.99 |
$44,036.76 |
$35,725.52 |
$30,838.41 |
$27,661.15 |
4.000 |
$84,199.85 |
$62,367.01 |
$50,703.96 |
$45,564.78 |
$37,328.39 |
$32,514.75 |
$29,408.78 |
4.500 |
$85,624.99 |
$63,841.26 |
$52,228.85 |
$47,123.59 |
$38,971.20 |
$34,239.28 |
$31,211.82 |
5.000 |
$87,064.88 |
$65,336.36 |
$53,780.48 |
$48,712.89 |
$40,653.27 |
$36,010.75 |
$33,068.21 |
5.500 |
$88,519.46 |
$66,852.19 |
$55,358.60 |
$50,332.34 |
$42,373.86 |
$37,827.79 |
$34,975.80 |
6.000 |
$89,988.70 |
$68,388.63 |
$56,962.96 |
$51,981.58 |
$44,132.15 |
$39,688.97 |
$36,932.31 |
|
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。 |
|