| 樓價： |
$6,811,000.00 |
|
|
| 首期： |
$2,043,300.00 |
| |
| 貸款金額： |
$4,767,700.00 |
全期供款共： |
$6,326,941.97 |
| 每月供款額： |
$21,089.81 (2.375厘息計供300期) |
全期利息共： |
$1,559,241.97 |
| 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*： |
$34,527.50 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$68,110.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$109,657 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$255,413.00 (第一個住宅物業) |
|
|
$1,021,650.00 (第二個住宅物業) |
|
|
$255,413.00 (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 |
$58,791.69 |
$41,767.02 |
$32,604.47 |
$28,534.42 |
$21,926.38 |
$17,968.15 |
$15,334.81 |
| 1.500 |
$59,825.72 |
$42,809.89 |
$33,657.81 |
$29,595.16 |
$23,006.32 |
$19,067.76 |
$16,454.30 |
| 2.000 |
$60,871.30 |
$43,869.25 |
$34,732.55 |
$30,680.56 |
$24,119.00 |
$20,208.10 |
$17,622.35 |
| 2.375 |
$61,663.06 |
$44,674.57 |
$35,552.61 |
$31,510.73 |
$24,974.85 |
|
$18,529.79 |
| 2.500 |
$61,928.42 |
$44,945.06 |
$35,828.62 |
$31,790.51 |
$25,264.18 |
$21,388.70 |
$18,838.18 |
| 3.000 |
$62,997.05 |
$46,037.27 |
$36,945.91 |
$32,924.86 |
$26,441.55 |
$22,608.97 |
$20,100.82 |
| 3.500 |
$64,077.18 |
$47,145.82 |
$38,084.31 |
$34,083.45 |
$27,650.74 |
$23,868.23 |
$21,409.10 |
| 4.000 |
$65,168.77 |
$48,270.64 |
$39,243.71 |
$35,266.10 |
$28,891.32 |
$25,165.68 |
$22,761.73 |
| 4.500 |
$66,271.80 |
$49,411.68 |
$40,423.95 |
$36,472.59 |
$30,162.82 |
$26,500.43 |
$24,157.24 |
| 5.000 |
$67,386.24 |
$50,568.86 |
$41,624.87 |
$37,702.67 |
$31,464.71 |
$27,871.50 |
$25,594.04 |
| 5.500 |
$68,512.05 |
$51,742.07 |
$42,846.30 |
$38,956.09 |
$32,796.40 |
$29,277.85 |
$27,070.48 |
| 6.000 |
$69,649.21 |
$52,931.24 |
$44,088.04 |
$40,232.56 |
$34,157.28 |
$30,718.36 |
$28,584.77 |
| |
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。 |
|
