| 樓價： |
$7,990,000.00 |
|
|
| 首期： |
$2,397,000.00 |
| |
| 貸款金額： |
$5,593,000.00 |
全期供款共： |
$7,422,150.39 |
| 每月供款額： |
$24,740.50 (2.375厘息計供300期) |
全期利息共： |
$1,829,150.39 |
| 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*： |
$37,475.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$79,900.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$128,639 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$239,700.00 (第一個住宅物業) |
|
|
$1,198,500.00 (第二個住宅物業) |
|
|
$239,700.00 (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 |
$68,968.66 |
$48,996.99 |
$38,248.37 |
$33,473.80 |
$25,721.89 |
$21,078.48 |
$17,989.30 |
| 1.500 |
$70,181.69 |
$50,220.39 |
$39,484.06 |
$34,718.16 |
$26,988.76 |
$22,368.44 |
$19,302.57 |
| 2.000 |
$71,408.26 |
$51,463.12 |
$40,744.84 |
$35,991.44 |
$28,294.05 |
$23,706.17 |
$20,672.82 |
| 2.375 |
$72,337.08 |
$52,407.84 |
$41,706.85 |
$36,965.31 |
$29,298.06 |
|
$21,737.34 |
| 2.500 |
$72,648.37 |
$52,725.16 |
$42,030.64 |
$37,293.52 |
$29,637.47 |
$25,091.13 |
$22,099.11 |
| 3.000 |
$73,901.99 |
$54,006.42 |
$43,341.33 |
$38,624.23 |
$31,018.64 |
$26,522.64 |
$23,580.31 |
| 3.500 |
$75,169.08 |
$55,306.87 |
$44,676.80 |
$39,983.38 |
$32,437.15 |
$27,999.88 |
$25,115.07 |
| 4.000 |
$76,449.63 |
$56,626.41 |
$46,036.89 |
$41,370.75 |
$33,892.48 |
$29,521.91 |
$26,701.84 |
| 4.500 |
$77,743.60 |
$57,964.96 |
$47,421.43 |
$42,786.07 |
$35,384.08 |
$31,087.71 |
$28,338.91 |
| 5.000 |
$79,050.95 |
$59,322.44 |
$48,830.23 |
$44,229.09 |
$36,911.32 |
$32,696.12 |
$30,024.43 |
| 5.500 |
$80,371.65 |
$60,698.75 |
$50,263.09 |
$45,699.48 |
$38,473.54 |
$34,345.91 |
$31,756.44 |
| 6.000 |
$81,705.65 |
$62,093.77 |
$51,719.78 |
$47,196.91 |
$40,069.99 |
$36,035.78 |
$33,532.86 |
| |
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。 |
|
