樓價: |
$9,800,000.00 |
|
|
首期: |
$2,940,000.00 |
| |
貸款金額: |
$6,860,000.00 |
全期供款共: |
$9,103,513.63 |
每月供款額: |
$30,345.05 (2.375厘息計供300期) |
全期利息共: |
$2,243,513.63 |
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*: |
$42,000.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$98,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$350,000.00 (第一個住宅物業) |
|
|
$735,000.00 (第二個住宅物業) |
|
|
$350,000.00 (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 |
$84,592.35 |
$60,096.43 |
$46,912.90 |
$41,056.72 |
$31,548.75 |
$25,853.45 |
$22,064.47 |
1.500 |
$86,080.17 |
$61,596.97 |
$48,428.51 |
$42,582.97 |
$33,102.62 |
$27,435.63 |
$23,675.25 |
2.000 |
$87,584.60 |
$63,121.23 |
$49,974.90 |
$44,144.70 |
$34,703.60 |
$29,076.41 |
$25,355.90 |
2.375 |
$88,723.82 |
$64,279.96 |
$51,154.83 |
$45,339.18 |
$35,935.04 |
|
$26,661.57 |
2.500 |
$89,105.64 |
$64,669.15 |
$51,551.97 |
$45,741.74 |
$36,351.34 |
$30,775.11 |
$27,105.29 |
3.000 |
$90,643.24 |
$66,240.67 |
$53,159.58 |
$47,373.90 |
$38,045.40 |
$32,530.90 |
$28,922.04 |
3.500 |
$92,197.38 |
$67,835.71 |
$54,797.58 |
$49,040.94 |
$39,785.24 |
$34,342.78 |
$30,804.47 |
4.000 |
$93,768.01 |
$69,454.16 |
$56,465.77 |
$50,742.59 |
$41,570.25 |
$36,209.61 |
$32,750.69 |
4.500 |
$95,355.11 |
$71,095.95 |
$58,163.95 |
$52,478.54 |
$43,399.75 |
$38,130.11 |
$34,758.61 |
5.000 |
$96,958.62 |
$72,760.94 |
$59,891.90 |
$54,248.44 |
$45,272.96 |
$40,102.88 |
$36,825.96 |
5.500 |
$98,578.49 |
$74,449.03 |
$61,649.35 |
$56,051.92 |
$47,189.07 |
$42,126.40 |
$38,950.33 |
6.000 |
$100,214.68 |
$76,160.06 |
$63,436.03 |
$57,888.58 |
$49,147.17 |
$44,199.08 |
$41,129.17 |
|
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。 |
|