| 樓價： |
$6,850,000.00 |
|
|
| 首期： |
$2,055,000.00 |
| |
| 貸款金額： |
$4,795,000.00 |
全期供款共： |
$6,363,170.24 |
| 每月供款額： |
$21,210.57 (2.375厘息計供300期) |
全期利息共： |
$1,568,170.24 |
| 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*： |
$34,625.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$68,500.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$110,285 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$205,500.00 (第一個住宅物業) |
|
|
$1,027,500.00 (第二個住宅物業) |
|
|
$205,500.00 (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 |
$59,128.33 |
$42,006.18 |
$32,791.16 |
$28,697.81 |
$22,051.93 |
$18,071.03 |
$15,422.62 |
| 1.500 |
$60,168.28 |
$43,055.02 |
$33,850.54 |
$29,764.63 |
$23,138.05 |
$19,176.95 |
$16,548.51 |
| 2.000 |
$61,219.85 |
$44,120.45 |
$34,931.43 |
$30,856.24 |
$24,257.11 |
$20,323.82 |
$17,723.25 |
| 2.375 |
$62,016.14 |
$44,930.38 |
$35,756.18 |
$31,691.16 |
$25,117.86 |
|
$18,635.89 |
| 2.500 |
$62,283.02 |
$45,202.42 |
$36,033.77 |
$31,972.54 |
$25,408.84 |
$21,511.17 |
$18,946.05 |
| 3.000 |
$63,357.77 |
$46,300.88 |
$37,157.46 |
$33,113.39 |
$26,592.95 |
$22,738.43 |
$20,215.91 |
| 3.500 |
$64,444.08 |
$47,415.77 |
$38,302.39 |
$34,278.62 |
$27,809.07 |
$24,004.90 |
$21,531.69 |
| 4.000 |
$65,541.93 |
$48,547.04 |
$39,468.42 |
$35,468.04 |
$29,056.76 |
$25,309.78 |
$22,892.06 |
| 4.500 |
$66,651.27 |
$49,694.62 |
$40,655.42 |
$36,681.43 |
$30,335.54 |
$26,652.17 |
$24,295.56 |
| 5.000 |
$67,772.09 |
$50,858.41 |
$41,863.21 |
$37,918.55 |
$31,644.88 |
$28,031.09 |
$25,740.60 |
| 5.500 |
$68,904.35 |
$52,038.35 |
$43,091.63 |
$39,179.15 |
$32,984.20 |
$29,445.50 |
$27,225.48 |
| 6.000 |
$70,048.02 |
$53,234.33 |
$44,340.49 |
$40,462.93 |
$34,352.87 |
$30,894.25 |
$28,748.45 |
| |
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。 |
|
