樓價: |
$7,350,000.00 |
|
|
首期: |
$2,205,000.00 |
| |
貸款金額: |
$5,145,000.00 |
全期供款共: |
$6,827,635.22 |
每月供款額: |
$22,758.78 (2.375厘息計供300期) |
全期利息共: |
$1,682,635.22 |
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*: |
$35,875.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$73,500.00 |
註冊費: |
$300.00 |
按揭保險費: |
$118,335 一次性付款 |
查冊費: |
$30.00 |
|
印花稅#: |
$220,500.00 (第一個住宅物業) |
|
|
$1,102,500.00 (第二個住宅物業) |
|
|
$220,500.00 (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 |
$63,444.27 |
$45,072.32 |
$35,184.67 |
$30,792.54 |
$23,661.56 |
$19,390.09 |
$16,548.35 |
1.500 |
$64,560.13 |
$46,197.73 |
$36,321.38 |
$31,937.23 |
$24,826.96 |
$20,576.72 |
$17,756.43 |
2.000 |
$65,688.45 |
$47,340.92 |
$37,481.17 |
$33,108.52 |
$26,027.70 |
$21,807.31 |
$19,016.92 |
2.375 |
$66,542.87 |
$48,209.97 |
$38,366.12 |
$34,004.38 |
$26,951.28 |
|
$19,996.18 |
2.500 |
$66,829.23 |
$48,501.86 |
$38,663.98 |
$34,306.30 |
$27,263.50 |
$23,081.33 |
$20,328.97 |
3.000 |
$67,982.43 |
$49,680.50 |
$39,869.69 |
$35,530.43 |
$28,534.05 |
$24,398.17 |
$21,691.53 |
3.500 |
$69,148.03 |
$50,876.78 |
$41,098.18 |
$36,780.71 |
$29,838.93 |
$25,757.08 |
$23,103.35 |
4.000 |
$70,326.01 |
$52,090.62 |
$42,349.33 |
$38,056.94 |
$31,177.69 |
$27,157.21 |
$24,563.02 |
4.500 |
$71,516.33 |
$53,321.96 |
$43,622.96 |
$39,358.90 |
$32,549.81 |
$28,597.58 |
$26,068.96 |
5.000 |
$72,718.96 |
$54,570.71 |
$44,918.92 |
$40,686.33 |
$33,954.72 |
$30,077.16 |
$27,619.47 |
5.500 |
$73,933.87 |
$55,836.77 |
$46,237.01 |
$42,038.94 |
$35,391.80 |
$31,594.80 |
$29,212.74 |
6.000 |
$75,161.01 |
$57,120.05 |
$47,577.02 |
$43,416.43 |
$36,860.38 |
$33,149.31 |
$30,846.87 |
|
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。 |
|