| 樓價： |
$7,415,000.00 |
|
|
| 首期： |
$2,224,500.00 |
| |
| 貸款金額： |
$5,190,500.00 |
全期供款共： |
$6,888,015.67 |
| 每月供款額： |
$22,960.05 (2.375厘息計供300期) |
全期利息共： |
$1,697,515.67 |
| 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*： |
$36,037.50 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$74,150.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$119,382 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$222,450.00 (第一個住宅物業) |
|
|
$1,112,250.00 (第二個住宅物業) |
|
|
$222,450.00 (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 |
$64,005.34 |
$45,470.92 |
$35,495.83 |
$31,064.86 |
$23,870.81 |
$19,561.56 |
$16,694.70 |
| 1.500 |
$65,131.07 |
$46,606.28 |
$36,642.59 |
$32,219.67 |
$25,046.52 |
$20,758.70 |
$17,913.46 |
| 2.000 |
$66,269.37 |
$47,759.58 |
$37,812.64 |
$33,401.32 |
$26,257.87 |
$22,000.16 |
$19,185.10 |
| 2.375 |
$67,131.34 |
$48,636.31 |
$38,705.42 |
$34,305.10 |
$27,189.63 |
|
$20,173.02 |
| 2.500 |
$67,420.23 |
$48,930.79 |
$39,005.90 |
$34,609.69 |
$27,504.61 |
$23,285.45 |
$20,508.75 |
| 3.000 |
$68,583.63 |
$50,119.85 |
$40,222.27 |
$35,844.64 |
$28,786.39 |
$24,613.94 |
$21,883.36 |
| 3.500 |
$69,759.54 |
$51,326.71 |
$41,461.63 |
$37,105.98 |
$30,102.81 |
$25,984.87 |
$23,307.66 |
| 4.000 |
$70,947.94 |
$52,551.29 |
$42,723.84 |
$38,393.50 |
$31,453.41 |
$27,397.37 |
$24,780.24 |
| 4.500 |
$72,148.79 |
$53,793.52 |
$44,008.75 |
$39,706.98 |
$32,837.67 |
$28,850.48 |
$26,299.50 |
| 5.000 |
$73,362.06 |
$55,053.31 |
$45,316.16 |
$41,046.14 |
$34,255.00 |
$30,343.15 |
$27,863.73 |
| 5.500 |
$74,587.71 |
$56,330.56 |
$46,645.91 |
$42,410.72 |
$35,704.79 |
$31,874.21 |
$29,471.09 |
| 6.000 |
$75,825.70 |
$57,625.19 |
$47,997.77 |
$43,800.39 |
$37,186.35 |
$33,442.46 |
$31,119.67 |
| |
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。 |
|
