| 樓價： |
$8,290,000.00 |
|
|
| 首期： |
$2,487,000.00 |
| |
| 貸款金額： |
$5,803,000.00 |
全期供款共： |
$7,700,829.38 |
| 每月供款額： |
$25,669.43 (2.375厘息計供300期) |
全期利息共： |
$1,897,829.38 |
| 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*： |
$38,225.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$82,900.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$133,469 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$310,875.00 (第一個住宅物業) |
|
|
$1,243,500.00 (第二個住宅物業) |
|
|
$310,875.00 (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 |
$71,558.23 |
$50,836.67 |
$39,684.48 |
$34,730.64 |
$26,687.67 |
$21,869.91 |
$18,664.74 |
| 1.500 |
$72,816.80 |
$52,106.01 |
$40,966.56 |
$36,021.72 |
$28,002.11 |
$23,208.31 |
$20,027.33 |
| 2.000 |
$74,089.43 |
$53,395.41 |
$42,274.68 |
$37,342.81 |
$29,356.41 |
$24,596.27 |
$21,449.02 |
| 2.375 |
$75,053.11 |
$54,375.60 |
$43,272.81 |
$38,353.24 |
$30,398.11 |
|
$22,553.51 |
| 2.500 |
$75,376.10 |
$54,704.82 |
$43,608.76 |
$38,693.78 |
$30,750.26 |
$26,033.23 |
$22,928.87 |
| 3.000 |
$76,676.78 |
$56,034.20 |
$44,968.67 |
$40,074.45 |
$32,183.30 |
$27,518.48 |
$24,465.68 |
| 3.500 |
$77,991.45 |
$57,383.47 |
$46,354.28 |
$41,484.63 |
$33,655.06 |
$29,051.19 |
$26,058.06 |
| 4.000 |
$79,320.08 |
$58,752.55 |
$47,765.43 |
$42,924.09 |
$35,165.04 |
$30,630.37 |
$27,704.41 |
| 4.500 |
$80,662.64 |
$60,141.37 |
$49,201.96 |
$44,392.56 |
$36,712.64 |
$32,254.96 |
$29,402.95 |
| 5.000 |
$82,019.07 |
$61,549.82 |
$50,663.65 |
$45,889.75 |
$38,297.23 |
$33,923.76 |
$31,151.76 |
| 5.500 |
$83,389.36 |
$62,977.80 |
$52,150.31 |
$47,415.35 |
$39,918.10 |
$35,635.50 |
$32,948.80 |
| 6.000 |
$84,773.44 |
$64,425.20 |
$53,661.70 |
$48,969.01 |
$41,574.49 |
$37,388.81 |
$34,791.92 |
| |
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。 |
|
