| 樓價： |
$8,080,000.00 |
|
|
| 首期： |
$2,424,000.00 |
| |
| 貸款金額： |
$5,656,000.00 |
全期供款共： |
$7,505,754.09 |
| 每月供款額： |
$25,019.18 (2.375厘息計供300期) |
全期利息共： |
$1,849,754.09 |
| 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*： |
$37,700.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$80,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$130,088 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$242,400.00 (第一個住宅物業) |
|
|
$1,212,000.00 (第二個住宅物業) |
|
|
$242,400.00 (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 |
$69,745.53 |
$49,548.89 |
$38,679.21 |
$33,850.85 |
$26,011.62 |
$21,315.91 |
$18,191.93 |
| 1.500 |
$70,972.22 |
$50,786.07 |
$39,928.81 |
$35,109.23 |
$27,292.77 |
$22,620.40 |
$19,520.00 |
| 2.000 |
$72,212.61 |
$52,042.81 |
$41,203.79 |
$36,396.85 |
$28,612.76 |
$23,973.20 |
$20,905.68 |
| 2.375 |
$73,151.89 |
$52,998.17 |
$42,176.64 |
$37,381.69 |
$29,628.08 |
|
$21,982.19 |
| 2.500 |
$73,466.69 |
$53,319.06 |
$42,504.07 |
$37,713.60 |
$29,971.31 |
$25,373.76 |
$22,348.04 |
| 3.000 |
$74,734.43 |
$54,614.76 |
$43,829.53 |
$39,059.30 |
$31,368.04 |
$26,821.39 |
$23,845.92 |
| 3.500 |
$76,015.80 |
$55,929.85 |
$45,180.04 |
$40,433.76 |
$32,802.52 |
$28,315.27 |
$25,397.97 |
| 4.000 |
$77,310.77 |
$57,264.25 |
$46,555.45 |
$41,836.75 |
$34,274.25 |
$29,854.45 |
$27,002.61 |
| 4.500 |
$78,619.31 |
$58,617.88 |
$47,955.58 |
$43,268.02 |
$35,782.65 |
$31,437.88 |
$28,658.12 |
| 5.000 |
$79,941.39 |
$59,990.66 |
$49,380.26 |
$44,727.29 |
$37,327.10 |
$33,064.41 |
$30,362.63 |
| 5.500 |
$81,276.96 |
$61,382.46 |
$50,829.26 |
$46,214.24 |
$38,906.91 |
$34,732.79 |
$32,114.15 |
| 6.000 |
$82,625.98 |
$62,793.20 |
$52,302.36 |
$47,728.54 |
$40,521.34 |
$36,441.69 |
$33,910.58 |
| |
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。 |
|
