| 樓價： |
$7,390,000.00 |
|
|
| 首期： |
$2,217,000.00 |
| |
| 貸款金額： |
$5,173,000.00 |
全期供款共： |
$6,864,792.42 |
| 每月供款額： |
$22,882.64 (2.375厘息計供300期) |
全期利息共： |
$1,691,792.42 |
| 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*： |
$35,975.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$73,900.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$118,979 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$277,125.00 (第一個住宅物業) |
|
|
$1,108,500.00 (第二個住宅物業) |
|
|
$277,125.00 (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 |
$63,789.54 |
$45,317.61 |
$35,376.16 |
$30,960.12 |
$23,790.33 |
$19,495.61 |
$16,638.41 |
| 1.500 |
$64,911.47 |
$46,449.14 |
$36,519.05 |
$32,111.04 |
$24,962.07 |
$20,688.71 |
$17,853.07 |
| 2.000 |
$66,045.94 |
$47,598.56 |
$37,685.15 |
$33,288.71 |
$26,169.34 |
$21,925.98 |
$19,120.42 |
| 2.375 |
$66,905.01 |
$48,472.33 |
$38,574.92 |
$34,189.44 |
$27,097.96 |
|
$20,105.00 |
| 2.500 |
$67,192.92 |
$48,765.82 |
$38,874.39 |
$34,493.01 |
$27,411.88 |
$23,206.94 |
$20,439.60 |
| 3.000 |
$68,352.40 |
$49,950.87 |
$40,086.66 |
$35,723.79 |
$28,689.33 |
$24,530.95 |
$21,809.58 |
| 3.500 |
$69,524.35 |
$51,153.66 |
$41,321.85 |
$36,980.87 |
$30,001.32 |
$25,897.26 |
$23,229.08 |
| 4.000 |
$70,708.74 |
$52,374.11 |
$42,579.80 |
$38,264.06 |
$31,347.36 |
$27,305.00 |
$24,696.69 |
| 4.500 |
$71,905.53 |
$53,612.15 |
$43,860.37 |
$39,573.10 |
$32,726.95 |
$28,753.21 |
$26,210.83 |
| 5.000 |
$73,114.71 |
$54,867.69 |
$45,163.38 |
$40,907.75 |
$34,139.51 |
$30,240.84 |
$27,769.78 |
| 5.500 |
$74,336.23 |
$56,140.64 |
$46,488.64 |
$42,267.73 |
$35,584.41 |
$31,766.75 |
$29,371.73 |
| 6.000 |
$75,570.05 |
$57,430.91 |
$47,835.94 |
$43,652.71 |
$37,060.98 |
$33,329.71 |
$31,014.75 |
| |
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。 |
|
