| 樓價： |
$11,880,000.00 |
|
|
| 首期： |
$3,564,000.00 |
| |
| 貸款金額： |
$8,316,000.00 |
全期供款共： |
$11,035,687.95 |
| 每月供款額： |
$36,785.63 (2.375厘息計供300期) |
全期利息共： |
$2,719,687.95 |
| 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*： |
$47,200.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$118,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$191,268 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$445,500.00 (第一個住宅物業) |
|
|
$1,782,000.00 (第二個住宅物業) |
|
|
$445,500.00 (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 |
$102,546.65 |
$72,851.59 |
$56,869.92 |
$49,770.80 |
$38,244.81 |
$31,340.71 |
$26,747.54 |
| 1.500 |
$104,350.24 |
$74,670.61 |
$58,707.21 |
$51,620.99 |
$40,128.48 |
$33,258.70 |
$28,700.20 |
| 2.000 |
$106,173.99 |
$76,518.39 |
$60,581.82 |
$53,514.18 |
$42,069.26 |
$35,247.73 |
$30,737.56 |
| 2.375 |
$107,555.00 |
$77,923.05 |
$62,012.18 |
$54,962.19 |
$43,562.07 |
|
$32,320.35 |
| 2.500 |
$108,017.85 |
$78,394.85 |
$62,493.61 |
$55,450.19 |
$44,066.72 |
$37,306.97 |
$32,858.25 |
| 3.000 |
$109,881.80 |
$80,299.92 |
$64,442.43 |
$57,428.77 |
$46,120.34 |
$39,435.41 |
$35,060.59 |
| 3.500 |
$111,765.80 |
$82,233.49 |
$66,428.08 |
$59,449.63 |
$48,229.45 |
$41,631.86 |
$37,342.56 |
| 4.000 |
$113,669.79 |
$84,195.46 |
$68,450.34 |
$61,512.45 |
$50,393.32 |
$43,894.91 |
$39,701.86 |
| 4.500 |
$115,593.74 |
$86,185.70 |
$70,508.95 |
$63,616.84 |
$52,611.12 |
$46,223.03 |
$42,135.95 |
| 5.000 |
$117,537.59 |
$88,204.08 |
$72,603.64 |
$65,762.40 |
$54,881.92 |
$48,614.51 |
$44,642.09 |
| 5.500 |
$119,501.27 |
$90,250.45 |
$74,734.11 |
$67,948.66 |
$57,204.71 |
$51,067.52 |
$47,217.33 |
| 6.000 |
$121,484.74 |
$92,324.65 |
$76,900.00 |
$70,175.13 |
$59,578.41 |
$53,580.10 |
$49,858.62 |
| |
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。 |
|
