| 樓價： |
$7,960,000.00 |
|
|
| 首期： |
$2,388,000.00 |
| |
| 貸款金額： |
$5,572,000.00 |
全期供款共： |
$7,394,282.50 |
| 每月供款額： |
$24,647.61 (2.375厘息計供300期) |
全期利息共： |
$1,822,282.50 |
| 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*： |
$37,400.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$79,600.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$128,156 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$238,800.00 (第一個住宅物業) |
|
|
$1,194,000.00 (第二個住宅物業) |
|
|
$238,800.00 (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 |
$68,709.71 |
$48,813.02 |
$38,104.76 |
$33,348.11 |
$25,625.31 |
$20,999.33 |
$17,921.75 |
| 1.500 |
$69,918.18 |
$50,031.82 |
$39,335.81 |
$34,587.80 |
$26,887.43 |
$22,284.45 |
$19,230.10 |
| 2.000 |
$71,140.15 |
$51,269.90 |
$40,591.86 |
$35,856.30 |
$28,187.82 |
$23,617.16 |
$20,595.20 |
| 2.375 |
$72,065.47 |
$52,211.07 |
$41,550.25 |
$36,826.52 |
$29,188.05 |
|
$21,655.73 |
| 2.500 |
$72,375.60 |
$52,527.19 |
$41,872.82 |
$37,153.49 |
$29,526.19 |
$24,996.92 |
$22,016.14 |
| 3.000 |
$73,624.51 |
$53,803.65 |
$43,178.60 |
$38,479.21 |
$30,902.18 |
$26,423.05 |
$23,491.78 |
| 3.500 |
$74,886.85 |
$55,099.21 |
$44,509.05 |
$39,833.26 |
$32,315.36 |
$27,894.75 |
$25,020.77 |
| 4.000 |
$76,162.59 |
$56,413.79 |
$45,864.03 |
$41,215.41 |
$33,765.22 |
$29,411.07 |
$26,601.58 |
| 4.500 |
$77,451.70 |
$57,747.32 |
$47,243.37 |
$42,625.43 |
$35,251.22 |
$30,970.99 |
$28,232.51 |
| 5.000 |
$78,754.14 |
$59,099.71 |
$48,646.89 |
$44,063.02 |
$36,772.73 |
$32,573.36 |
$29,911.70 |
| 5.500 |
$80,069.88 |
$60,470.84 |
$50,074.37 |
$45,527.89 |
$38,329.08 |
$34,216.96 |
$31,637.20 |
| 6.000 |
$81,398.87 |
$61,860.62 |
$51,525.59 |
$47,019.70 |
$39,919.54 |
$35,900.47 |
$33,406.96 |
| |
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。 |
|
