| 樓價： |
$7,770,000.00 |
|
|
| 首期： |
$2,331,000.00 |
| |
| 貸款金額： |
$5,439,000.00 |
全期供款共： |
$7,217,785.80 |
| 每月供款額： |
$24,059.29 (2.375厘息計供300期) |
全期利息共： |
$1,778,785.80 |
| 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*： |
$36,925.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$77,700.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$125,097 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$233,100.00 (第一個住宅物業) |
|
|
$1,165,500.00 (第二個住宅物業) |
|
|
$233,100.00 (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 |
$67,069.65 |
$47,647.88 |
$37,195.23 |
$32,552.12 |
$25,013.65 |
$20,498.09 |
$17,493.97 |
| 1.500 |
$68,249.28 |
$48,837.60 |
$38,396.89 |
$33,762.21 |
$26,245.64 |
$21,752.54 |
$18,771.09 |
| 2.000 |
$69,442.08 |
$50,046.12 |
$39,622.96 |
$35,000.44 |
$27,514.99 |
$23,053.44 |
$20,103.60 |
| 2.375 |
$70,345.32 |
$50,964.82 |
$40,558.47 |
$35,947.49 |
$28,491.35 |
|
$21,138.82 |
| 2.500 |
$70,648.04 |
$51,273.40 |
$40,873.35 |
$36,266.67 |
$28,821.42 |
$24,400.26 |
$21,490.63 |
| 3.000 |
$71,867.14 |
$52,519.39 |
$42,147.95 |
$37,560.74 |
$30,164.56 |
$25,792.35 |
$22,931.04 |
| 3.500 |
$73,099.35 |
$53,784.02 |
$43,446.65 |
$38,882.46 |
$31,544.01 |
$27,228.92 |
$24,423.54 |
| 4.000 |
$74,344.64 |
$55,067.23 |
$44,769.29 |
$40,231.63 |
$32,959.27 |
$28,709.05 |
$25,966.62 |
| 4.500 |
$75,602.98 |
$56,368.93 |
$46,115.70 |
$41,607.98 |
$34,409.80 |
$30,231.73 |
$27,558.61 |
| 5.000 |
$76,874.33 |
$57,689.03 |
$47,485.72 |
$43,011.27 |
$35,894.99 |
$31,795.85 |
$29,197.73 |
| 5.500 |
$78,158.66 |
$59,027.44 |
$48,879.12 |
$44,441.17 |
$37,414.19 |
$33,400.22 |
$30,882.04 |
| 6.000 |
$79,455.93 |
$60,384.05 |
$50,295.71 |
$45,897.37 |
$38,966.69 |
$35,043.55 |
$32,609.55 |
| |
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。 |
|
