| 樓價： |
$7,180,000.00 |
|
|
| 首期： |
$2,154,000.00 |
| |
| 貸款金額： |
$5,026,000.00 |
全期供款共： |
$6,669,717.13 |
| 每月供款額： |
$22,232.39 (2.375厘息計供300期) |
全期利息共： |
$1,643,717.13 |
| 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*： |
$35,450.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$71,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$115,598 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$215,400.00 (第一個住宅物業) |
|
|
$1,077,000.00 (第二個住宅物業) |
|
|
$215,400.00 (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 |
$61,976.85 |
$44,029.83 |
$34,370.88 |
$30,080.33 |
$23,114.29 |
$18,941.61 |
$16,165.60 |
| 1.500 |
$63,066.90 |
$45,129.21 |
$35,481.29 |
$31,198.54 |
$24,252.73 |
$20,100.80 |
$17,345.74 |
| 2.000 |
$64,169.13 |
$46,245.96 |
$36,614.26 |
$32,342.75 |
$25,425.70 |
$21,302.92 |
$18,577.07 |
| 2.375 |
$65,003.78 |
$47,094.91 |
$37,478.74 |
$33,217.89 |
$26,327.92 |
|
$19,533.68 |
| 2.500 |
$65,283.52 |
$47,380.05 |
$37,769.71 |
$33,512.83 |
$26,632.92 |
$22,547.48 |
$19,858.78 |
| 3.000 |
$66,410.05 |
$48,531.43 |
$38,947.53 |
$34,708.63 |
$27,874.08 |
$23,833.86 |
$21,189.82 |
| 3.500 |
$67,548.69 |
$49,700.04 |
$40,147.61 |
$35,930.00 |
$29,148.78 |
$25,161.34 |
$22,568.99 |
| 4.000 |
$68,699.42 |
$50,885.81 |
$41,369.82 |
$37,176.72 |
$30,456.57 |
$26,529.08 |
$23,994.89 |
| 4.500 |
$69,862.21 |
$52,088.66 |
$42,614.00 |
$38,448.56 |
$31,796.96 |
$27,936.14 |
$25,466.00 |
| 5.000 |
$71,037.03 |
$53,308.53 |
$43,879.98 |
$39,745.29 |
$33,169.38 |
$29,381.50 |
$26,980.65 |
| 5.500 |
$72,223.83 |
$54,545.31 |
$45,167.58 |
$41,066.61 |
$34,573.22 |
$30,864.04 |
$28,537.08 |
| 6.000 |
$73,422.59 |
$55,798.90 |
$46,476.60 |
$42,412.24 |
$36,007.82 |
$32,382.59 |
$30,133.41 |
| |
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。 |
|
