| 樓價： |
$7,980,000.00 |
|
|
| 首期： |
$2,394,000.00 |
| |
| 貸款金額： |
$5,586,000.00 |
全期供款共： |
$7,412,861.10 |
| 每月供款額： |
$24,709.54 (2.375厘息計供300期) |
全期利息共： |
$1,826,861.10 |
| 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*： |
$37,450.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$79,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$128,478 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$239,400.00 (第一個住宅物業) |
|
|
$1,197,000.00 (第二個住宅物業) |
|
|
$239,400.00 (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 |
$68,882.35 |
$48,935.66 |
$38,200.50 |
$33,431.90 |
$25,689.70 |
$21,052.10 |
$17,966.78 |
| 1.500 |
$70,093.85 |
$50,157.53 |
$39,434.64 |
$34,674.71 |
$26,954.99 |
$22,340.44 |
$19,278.41 |
| 2.000 |
$71,318.89 |
$51,398.72 |
$40,693.85 |
$35,946.40 |
$28,258.64 |
$23,676.50 |
$20,646.94 |
| 2.375 |
$72,246.54 |
$52,342.25 |
$41,654.65 |
$36,919.05 |
$29,261.39 |
|
$21,710.14 |
| 2.500 |
$72,557.45 |
$52,659.17 |
$41,978.03 |
$37,246.85 |
$29,600.38 |
$25,059.73 |
$22,071.45 |
| 3.000 |
$73,809.49 |
$53,938.83 |
$43,287.09 |
$38,575.89 |
$30,979.82 |
$26,489.44 |
$23,550.80 |
| 3.500 |
$75,075.01 |
$55,237.65 |
$44,620.88 |
$39,933.34 |
$32,396.55 |
$27,964.83 |
$25,083.64 |
| 4.000 |
$76,353.95 |
$56,555.53 |
$45,979.27 |
$41,318.97 |
$33,850.06 |
$29,484.97 |
$26,668.42 |
| 4.500 |
$77,646.30 |
$57,892.42 |
$47,362.08 |
$42,732.53 |
$35,339.79 |
$31,048.80 |
$28,303.44 |
| 5.000 |
$78,952.02 |
$59,248.20 |
$48,769.11 |
$44,173.73 |
$36,865.13 |
$32,655.20 |
$29,986.86 |
| 5.500 |
$80,271.06 |
$60,622.78 |
$50,200.18 |
$45,642.28 |
$38,425.39 |
$34,302.93 |
$31,716.69 |
| 6.000 |
$81,603.39 |
$62,016.05 |
$51,655.05 |
$47,137.84 |
$40,019.84 |
$35,990.68 |
$33,490.89 |
| |
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。 |
|
