| 樓價： |
$8,870,000.00 |
|
|
| 首期： |
$2,661,000.00 |
| |
| 貸款金額： |
$6,209,000.00 |
全期供款共： |
$8,239,608.76 |
| 每月供款額： |
$27,465.36 (2.375厘息計供300期) |
全期利息共： |
$2,030,608.76 |
| 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*： |
$39,675.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$88,700.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$142,807 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$266,100.00 (第一個住宅物業) |
|
|
$1,330,500.00 (第二個住宅物業) |
|
|
$266,100.00 (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 |
$76,564.71 |
$54,393.40 |
$42,460.96 |
$37,160.52 |
$28,554.84 |
$23,400.01 |
$19,970.60 |
| 1.500 |
$77,911.34 |
$55,751.54 |
$43,832.74 |
$38,541.93 |
$29,961.24 |
$24,832.05 |
$21,428.51 |
| 2.000 |
$79,273.00 |
$57,131.15 |
$45,232.38 |
$39,955.46 |
$31,410.30 |
$26,317.12 |
$22,949.67 |
| 2.375 |
$80,304.11 |
$58,179.92 |
$46,300.34 |
$41,036.58 |
$32,524.88 |
|
$24,131.44 |
| 2.500 |
$80,649.69 |
$58,532.18 |
$46,659.79 |
$41,400.94 |
$32,901.67 |
$27,854.61 |
$24,533.06 |
| 3.000 |
$82,041.38 |
$59,954.57 |
$48,114.85 |
$42,878.21 |
$34,434.96 |
$29,443.78 |
$26,177.39 |
| 3.500 |
$83,448.03 |
$61,398.24 |
$49,597.40 |
$44,387.06 |
$36,009.70 |
$31,083.72 |
$27,881.18 |
| 4.000 |
$84,869.62 |
$62,863.11 |
$51,107.28 |
$45,927.22 |
$37,625.32 |
$32,773.39 |
$29,642.72 |
| 4.500 |
$86,306.10 |
$64,349.09 |
$52,644.31 |
$47,498.43 |
$39,281.20 |
$34,511.64 |
$31,460.09 |
| 5.000 |
$87,757.44 |
$65,856.08 |
$54,208.28 |
$49,100.38 |
$40,976.65 |
$36,297.20 |
$33,331.25 |
| 5.500 |
$89,223.59 |
$67,383.97 |
$55,798.95 |
$50,732.71 |
$42,710.92 |
$38,128.69 |
$35,254.02 |
| 6.000 |
$90,704.51 |
$68,932.63 |
$57,416.08 |
$52,395.07 |
$44,483.20 |
$40,004.67 |
$37,226.09 |
| |
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。 |
|
