| 樓價： |
$11,180,000.00 |
|
|
| 首期： |
$3,354,000.00 |
| |
| 貸款金額： |
$7,826,000.00 |
全期供款共： |
$10,385,436.97 |
| 每月供款額： |
$34,618.12 (2.375厘息計供300期) |
全期利息共： |
$2,559,436.97 |
| 律 師 費 及 雜 費 |
田 土 廳 費 用 及 印 花 稅 |
| 買賣合約： |
$3,000.00 |
轉名契： |
$210.00 |
| 轉名契*： |
$45,450.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$111,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$179,998 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$419,250.00 (第一個住宅物業) |
|
|
$1,677,000.00 (第二個住宅物業) |
|
|
$419,250.00 (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 |
$96,504.34 |
$68,558.99 |
$53,519.00 |
$46,838.18 |
$35,991.33 |
$29,494.04 |
$25,171.51 |
| 1.500 |
$98,201.66 |
$70,270.83 |
$55,248.03 |
$48,579.35 |
$37,764.00 |
$31,299.02 |
$27,009.11 |
| 2.000 |
$99,917.95 |
$72,009.73 |
$57,012.18 |
$50,360.99 |
$39,590.43 |
$33,170.84 |
$28,926.42 |
| 2.375 |
$101,217.59 |
$73,331.62 |
$58,358.27 |
$51,723.67 |
$40,995.28 |
|
$30,415.96 |
| 2.500 |
$101,653.17 |
$73,775.63 |
$58,811.33 |
$52,182.92 |
$41,470.20 |
$35,108.75 |
$30,922.16 |
| 3.000 |
$103,407.29 |
$75,568.44 |
$60,645.32 |
$54,044.92 |
$43,402.81 |
$37,111.78 |
$32,994.73 |
| 3.500 |
$105,180.27 |
$77,388.08 |
$62,513.97 |
$55,946.71 |
$45,387.65 |
$39,178.80 |
$35,142.24 |
| 4.000 |
$106,972.08 |
$79,234.45 |
$64,417.07 |
$57,887.98 |
$47,424.02 |
$41,308.51 |
$37,362.52 |
| 4.500 |
$108,782.66 |
$81,107.42 |
$66,354.39 |
$59,868.37 |
$49,511.14 |
$43,499.45 |
$39,653.19 |
| 5.000 |
$110,611.97 |
$83,006.87 |
$68,325.65 |
$61,887.51 |
$51,648.14 |
$45,750.02 |
$42,011.66 |
| 5.500 |
$112,459.95 |
$84,932.67 |
$70,330.58 |
$63,944.95 |
$53,834.06 |
$48,058.49 |
$44,435.17 |
| 6.000 |
$114,326.55 |
$86,884.64 |
$72,368.86 |
$66,040.24 |
$56,067.89 |
$50,423.03 |
$46,920.82 |
| |
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。 |
|
