樓價: |
$7,040,000.00 |
|
|
首期: |
$2,112,000.00 |
| |
貸款金額: |
$4,928,000.00 |
全期供款共: |
$6,539,666.93 |
每月供款額: |
$21,798.89 (2.375厘息計供300期) |
全期利息共: |
$1,611,666.93 |
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*: |
$35,100.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$70,400.00 |
註冊費: |
$300.00 |
按揭保險費: |
$113,344 一次性付款 |
查冊費: |
$30.00 |
|
印花稅#: |
$211,200.00 (第一個住宅物業) |
|
|
$1,056,000.00 (第二個住宅物業) |
|
|
$211,200.00 (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 |
$60,768.38 |
$43,171.31 |
$33,700.70 |
$29,493.81 |
$22,663.59 |
$18,572.27 |
$15,850.40 |
1.500 |
$61,837.18 |
$44,249.25 |
$34,789.46 |
$30,590.22 |
$23,779.84 |
$19,708.86 |
$17,007.52 |
2.000 |
$62,917.92 |
$45,344.23 |
$35,900.34 |
$31,712.11 |
$24,929.93 |
$20,887.54 |
$18,214.85 |
2.375 |
$63,736.30 |
$46,176.62 |
$36,747.96 |
$32,570.19 |
$25,814.56 |
|
$19,152.80 |
2.500 |
$64,010.58 |
$46,456.21 |
$37,033.25 |
$32,859.37 |
$26,113.61 |
$22,107.83 |
$19,471.56 |
3.000 |
$65,115.14 |
$47,585.13 |
$38,188.11 |
$34,031.86 |
$27,330.57 |
$23,369.13 |
$20,776.65 |
3.500 |
$66,231.58 |
$48,730.96 |
$39,364.79 |
$35,229.41 |
$28,580.41 |
$24,670.73 |
$22,128.92 |
4.000 |
$67,359.88 |
$49,893.60 |
$40,563.16 |
$36,451.82 |
$29,862.71 |
$26,011.80 |
$23,527.03 |
4.500 |
$68,499.99 |
$51,073.01 |
$41,783.08 |
$37,698.87 |
$31,176.96 |
$27,391.42 |
$24,969.45 |
5.000 |
$69,651.90 |
$52,269.09 |
$43,024.38 |
$38,970.31 |
$32,522.62 |
$28,808.60 |
$26,454.57 |
5.500 |
$70,815.57 |
$53,481.75 |
$44,286.88 |
$40,265.87 |
$33,899.09 |
$30,262.23 |
$27,980.64 |
6.000 |
$71,990.96 |
$54,710.90 |
$45,570.37 |
$41,585.26 |
$35,305.72 |
$31,751.17 |
$29,545.85 |
|
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。 |
|