| 樓價： |
$7,290,000.00 |
|
|
| 首期： |
$2,187,000.00 |
| |
| 貸款金額： |
$5,103,000.00 |
全期供款共： |
$6,771,899.42 |
| 每月供款額： |
$22,573.00 (2.375厘息計供300期) |
全期利息共： |
$1,668,899.42 |
| 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*： |
$35,725.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$72,900.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$117,369 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$273,375.00 (第一個住宅物業) |
|
|
$1,093,500.00 (第二個住宅物業) |
|
|
$273,375.00 (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 |
$62,926.35 |
$44,704.38 |
$34,897.45 |
$30,541.18 |
$23,468.41 |
$19,231.80 |
$16,413.26 |
| 1.500 |
$64,033.10 |
$45,820.60 |
$36,024.88 |
$31,676.52 |
$24,624.29 |
$20,408.75 |
$17,611.48 |
| 2.000 |
$65,152.22 |
$46,954.47 |
$37,175.21 |
$32,838.25 |
$25,815.23 |
$21,629.29 |
$18,861.68 |
| 2.375 |
$65,999.66 |
$47,816.42 |
$38,052.93 |
$33,726.80 |
$26,731.27 |
|
$19,832.94 |
| 2.500 |
$66,283.68 |
$48,105.93 |
$38,348.35 |
$34,026.25 |
$27,040.94 |
$22,892.91 |
$20,163.02 |
| 3.000 |
$67,427.47 |
$49,274.95 |
$39,544.22 |
$35,240.38 |
$28,301.12 |
$24,199.00 |
$21,514.45 |
| 3.500 |
$68,583.56 |
$50,461.46 |
$40,762.69 |
$36,480.46 |
$29,595.34 |
$25,546.82 |
$22,914.75 |
| 4.000 |
$69,751.92 |
$51,665.39 |
$42,003.62 |
$37,746.27 |
$30,923.18 |
$26,935.51 |
$24,362.50 |
| 4.500 |
$70,932.52 |
$52,886.68 |
$43,266.86 |
$39,037.61 |
$32,284.10 |
$28,364.13 |
$25,856.15 |
| 5.000 |
$72,125.34 |
$54,125.23 |
$44,552.24 |
$40,354.20 |
$33,677.54 |
$29,831.63 |
$27,394.01 |
| 5.500 |
$73,330.33 |
$55,380.96 |
$45,859.56 |
$41,695.77 |
$35,102.89 |
$31,336.88 |
$28,974.27 |
| 6.000 |
$74,547.45 |
$56,653.76 |
$47,188.64 |
$43,062.01 |
$36,559.48 |
$32,878.70 |
$30,595.06 |
| |
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。 |
|
