| 樓價： |
$8,309,000.00 |
|
|
| 首期： |
$2,492,700.00 |
| |
| 貸款金額： |
$5,816,300.00 |
全期供款共： |
$7,718,479.05 |
| 每月供款額： |
$25,728.26 (2.375厘息計供300期) |
全期利息共： |
$1,902,179.05 |
| 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*： |
$38,272.50 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$83,090.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$133,775 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$249,270.00 (第一個住宅物業) |
|
|
$1,246,350.00 (第二個住宅物業) |
|
|
$249,270.00 (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 |
$71,722.23 |
$50,953.19 |
$39,775.44 |
$34,810.24 |
$26,748.83 |
$21,920.03 |
$18,707.52 |
| 1.500 |
$72,983.69 |
$52,225.43 |
$41,060.45 |
$36,104.28 |
$28,066.29 |
$23,261.50 |
$20,073.23 |
| 2.000 |
$74,259.23 |
$53,517.79 |
$42,371.57 |
$37,428.40 |
$29,423.69 |
$24,652.64 |
$21,498.18 |
| 2.375 |
$75,225.13 |
$54,500.22 |
$43,371.99 |
$38,441.15 |
$30,467.78 |
|
$22,605.20 |
| 2.500 |
$75,548.85 |
$54,830.20 |
$43,708.70 |
$38,782.46 |
$30,820.74 |
$26,092.90 |
$22,981.42 |
| 3.000 |
$76,852.52 |
$56,162.63 |
$45,071.73 |
$40,166.30 |
$32,257.06 |
$27,581.55 |
$24,521.76 |
| 3.500 |
$78,170.20 |
$57,514.99 |
$46,460.52 |
$41,579.71 |
$33,732.20 |
$29,117.77 |
$26,117.79 |
| 4.000 |
$79,501.88 |
$58,887.21 |
$47,874.90 |
$43,022.47 |
$35,245.63 |
$30,700.57 |
$27,767.91 |
| 4.500 |
$80,847.51 |
$60,279.21 |
$49,314.72 |
$44,494.30 |
$36,796.79 |
$32,328.88 |
$29,470.34 |
| 5.000 |
$82,207.06 |
$61,690.89 |
$50,779.77 |
$45,994.93 |
$38,385.01 |
$34,001.51 |
$31,223.16 |
| 5.500 |
$83,580.48 |
$63,122.14 |
$52,269.84 |
$47,524.02 |
$40,009.59 |
$35,717.17 |
$33,024.31 |
| 6.000 |
$84,967.74 |
$64,572.85 |
$53,784.69 |
$49,081.24 |
$41,669.78 |
$37,474.50 |
$34,871.66 |
| |
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。 |
|
