| 樓價： |
$7,860,000.00 |
|
|
| 首期： |
$2,358,000.00 |
| |
| 貸款金額： |
$5,502,000.00 |
全期供款共： |
$7,301,389.50 |
| 每月供款額： |
$24,337.96 (2.375厘息計供300期) |
全期利息共： |
$1,799,389.50 |
| 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*： |
$37,150.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$78,600.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$126,546 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$235,800.00 (第一個住宅物業) |
|
|
$1,179,000.00 (第二個住宅物業) |
|
|
$235,800.00 (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 |
$67,846.52 |
$48,199.79 |
$37,626.06 |
$32,929.17 |
$25,303.38 |
$20,735.52 |
$17,696.61 |
| 1.500 |
$69,039.81 |
$49,403.28 |
$38,841.64 |
$34,153.28 |
$26,549.65 |
$22,004.50 |
$18,988.51 |
| 2.000 |
$70,246.43 |
$50,625.80 |
$40,081.91 |
$35,405.85 |
$27,833.70 |
$23,320.47 |
$20,336.46 |
| 2.375 |
$71,160.13 |
$51,555.15 |
$41,028.26 |
$36,363.87 |
$28,821.37 |
|
$21,383.67 |
| 2.500 |
$71,466.36 |
$51,867.30 |
$41,346.78 |
$36,686.74 |
$29,155.26 |
$24,682.89 |
$21,739.55 |
| 3.000 |
$72,699.58 |
$53,127.72 |
$42,636.15 |
$37,995.80 |
$30,513.96 |
$26,091.11 |
$23,196.65 |
| 3.500 |
$73,946.06 |
$54,407.00 |
$43,949.89 |
$39,332.84 |
$31,909.38 |
$27,544.31 |
$24,706.44 |
| 4.000 |
$75,205.77 |
$55,705.08 |
$45,287.85 |
$40,697.63 |
$33,341.04 |
$29,041.58 |
$26,267.39 |
| 4.500 |
$76,478.69 |
$57,021.85 |
$46,649.86 |
$42,089.93 |
$34,808.37 |
$30,581.90 |
$27,877.83 |
| 5.000 |
$77,764.77 |
$58,357.25 |
$48,035.74 |
$43,509.47 |
$36,310.76 |
$32,164.14 |
$29,535.93 |
| 5.500 |
$79,063.97 |
$59,711.16 |
$49,445.29 |
$44,955.93 |
$37,847.56 |
$33,787.09 |
$31,239.75 |
| 6.000 |
$80,376.27 |
$61,083.48 |
$50,878.28 |
$46,429.00 |
$39,418.04 |
$35,449.46 |
$32,987.27 |
| |
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。 |
|
