| 樓價： |
$11,980,000.00 |
|
|
| 首期： |
$3,594,000.00 |
| |
| 貸款金額： |
$8,386,000.00 |
全期供款共： |
$11,128,580.94 |
| 每月供款額： |
$37,095.27 (2.375厘息計供300期) |
全期利息共： |
$2,742,580.94 |
| 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*： |
$47,450.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$119,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$192,878 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$449,250.00 (第一個住宅物業) |
|
|
$1,797,000.00 (第二個住宅物業) |
|
|
$449,250.00 (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 |
$103,409.84 |
$73,464.82 |
$57,348.63 |
$50,189.75 |
$38,566.74 |
$31,604.52 |
$26,972.69 |
| 1.500 |
$105,228.61 |
$75,299.15 |
$59,201.38 |
$52,055.51 |
$40,466.26 |
$33,538.66 |
$28,941.78 |
| 2.000 |
$107,067.71 |
$77,162.48 |
$61,091.76 |
$53,964.64 |
$42,423.38 |
$35,544.42 |
$30,996.29 |
| 2.375 |
$108,460.35 |
$78,578.97 |
$62,534.17 |
$55,424.83 |
$43,928.76 |
|
$32,592.41 |
| 2.500 |
$108,927.10 |
$79,054.74 |
$63,019.65 |
$55,916.94 |
$44,437.66 |
$37,621.00 |
$33,134.84 |
| 3.000 |
$110,806.73 |
$80,975.84 |
$64,984.88 |
$57,912.18 |
$46,508.55 |
$39,767.36 |
$35,355.71 |
| 3.500 |
$112,706.59 |
$82,925.69 |
$66,987.24 |
$59,950.05 |
$48,635.42 |
$41,982.29 |
$37,656.89 |
| 4.000 |
$114,626.61 |
$84,904.17 |
$69,026.52 |
$62,030.23 |
$50,817.51 |
$44,264.40 |
$40,036.05 |
| 4.500 |
$116,566.75 |
$86,911.17 |
$71,102.46 |
$64,152.34 |
$53,053.98 |
$46,612.11 |
$42,490.63 |
| 5.000 |
$118,526.96 |
$88,946.54 |
$73,214.79 |
$66,315.95 |
$55,343.89 |
$49,023.72 |
$45,017.86 |
| 5.500 |
$120,507.18 |
$91,010.14 |
$75,363.18 |
$68,520.62 |
$57,686.23 |
$51,497.38 |
$47,614.79 |
| 6.000 |
$122,507.34 |
$93,101.79 |
$77,547.31 |
$70,765.83 |
$60,079.91 |
$54,031.12 |
$50,278.31 |
| |
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。 |
|
