| 樓價： |
$12,330,000.00 |
|
|
| 首期： |
$3,699,000.00 |
| |
| 貸款金額： |
$8,631,000.00 |
全期供款共： |
$11,453,706.43 |
| 每月供款額： |
$38,179.02 (2.375厘息計供300期) |
全期利息共： |
$2,822,706.43 |
| 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*： |
$48,325.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$123,300.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$198,513 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$462,375.00 (第一個住宅物業) |
|
|
$1,849,500.00 (第二個住宅物業) |
|
|
$462,375.00 (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 |
$106,430.99 |
$75,611.12 |
$59,024.09 |
$51,656.06 |
$39,693.48 |
$32,527.86 |
$27,760.71 |
| 1.500 |
$108,302.91 |
$77,499.04 |
$60,930.97 |
$53,576.33 |
$41,648.49 |
$34,518.50 |
$29,787.33 |
| 2.000 |
$110,195.73 |
$79,416.81 |
$62,876.58 |
$55,541.24 |
$43,662.79 |
$36,582.87 |
$31,901.86 |
| 2.375 |
$111,629.06 |
$80,874.68 |
$64,361.13 |
$57,044.09 |
$45,212.15 |
|
$33,544.61 |
| 2.500 |
$112,109.44 |
$81,364.35 |
$64,860.79 |
$57,550.58 |
$45,735.92 |
$38,720.11 |
$34,102.88 |
| 3.000 |
$114,043.99 |
$83,341.58 |
$66,883.43 |
$59,604.10 |
$47,867.32 |
$40,929.18 |
$36,388.64 |
| 3.500 |
$115,999.35 |
$85,348.39 |
$68,944.30 |
$61,701.51 |
$50,056.32 |
$43,208.82 |
$38,757.05 |
| 4.000 |
$117,975.47 |
$87,384.68 |
$71,043.16 |
$63,842.46 |
$52,302.16 |
$45,557.60 |
$41,205.71 |
| 4.500 |
$119,972.29 |
$89,450.31 |
$73,179.75 |
$66,026.57 |
$54,603.97 |
$47,973.90 |
$43,732.01 |
| 5.000 |
$121,989.77 |
$91,545.15 |
$75,353.78 |
$68,253.40 |
$56,960.78 |
$50,455.97 |
$46,333.07 |
| 5.500 |
$124,027.84 |
$93,669.03 |
$77,564.94 |
$70,522.47 |
$59,371.55 |
$53,001.89 |
$49,005.87 |
| 6.000 |
$126,086.43 |
$95,821.80 |
$79,812.88 |
$72,833.28 |
$61,835.16 |
$55,609.65 |
$51,747.21 |
| |
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。 |
|
