樓價: |
$7,150,000.00 |
|
|
首期: |
$2,145,000.00 |
| |
貸款金額: |
$5,005,000.00 |
全期供款共: |
$6,641,849.23 |
每月供款額: |
$22,139.50 (2.375厘息計供300期) |
全期利息共: |
$1,636,849.23 |
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*: |
$35,375.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$71,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
$115,115 一次性付款 |
查冊費: |
$30.00 |
|
印花稅#: |
$214,500.00 (第一個住宅物業) |
|
|
$1,072,500.00 (第二個住宅物業) |
|
|
$214,500.00 (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 |
$61,717.89 |
$43,845.86 |
$34,227.27 |
$29,954.65 |
$23,017.71 |
$18,862.47 |
$16,098.06 |
1.500 |
$62,803.39 |
$44,940.65 |
$35,333.04 |
$31,068.19 |
$24,151.40 |
$20,016.81 |
$17,273.27 |
2.000 |
$63,901.01 |
$46,052.73 |
$36,461.28 |
$32,207.61 |
$25,319.46 |
$21,213.91 |
$18,499.45 |
2.375 |
$64,732.18 |
$46,898.13 |
$37,322.15 |
$33,079.09 |
$26,217.91 |
|
$19,452.06 |
2.500 |
$65,010.75 |
$47,182.09 |
$37,611.90 |
$33,372.80 |
$26,521.64 |
$22,453.27 |
$19,775.80 |
3.000 |
$66,132.57 |
$48,328.65 |
$38,784.80 |
$34,563.61 |
$27,757.61 |
$23,734.28 |
$21,101.28 |
3.500 |
$67,266.45 |
$49,492.38 |
$39,979.86 |
$35,779.87 |
$29,026.98 |
$25,056.21 |
$22,474.69 |
4.000 |
$68,412.38 |
$50,673.19 |
$41,196.96 |
$37,021.38 |
$30,329.32 |
$26,418.23 |
$23,894.64 |
4.500 |
$69,570.31 |
$51,871.02 |
$42,435.94 |
$38,287.91 |
$31,664.10 |
$27,819.42 |
$25,359.60 |
5.000 |
$70,740.21 |
$53,085.79 |
$43,696.64 |
$39,579.22 |
$33,030.78 |
$29,258.73 |
$26,867.92 |
5.500 |
$71,922.06 |
$54,317.40 |
$44,978.86 |
$40,895.03 |
$34,428.76 |
$30,735.08 |
$28,417.84 |
6.000 |
$73,115.82 |
$55,565.76 |
$46,282.41 |
$42,235.03 |
$35,857.37 |
$32,247.29 |
$30,007.50 |
|
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。 |
|