| 樓價： |
$13,380,000.00 |
|
|
| 首期： |
$4,014,000.00 |
| |
| 貸款金額： |
$9,366,000.00 |
全期供款共： |
$12,429,082.89 |
| 每月供款額： |
$41,430.28 (2.375厘息計供300期) |
全期利息共： |
$3,063,082.89 |
| 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*： |
$50,950.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$133,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$215,418 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$501,750.00 (第一個住宅物業) |
|
|
$2,007,000.00 (第二個住宅物業) |
|
|
$501,750.00 (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 |
$115,494.46 |
$82,050.02 |
$64,050.47 |
$56,055.00 |
$43,073.70 |
$35,297.87 |
$30,124.76 |
| 1.500 |
$117,525.78 |
$84,098.72 |
$66,119.74 |
$58,138.79 |
$45,195.20 |
$37,458.04 |
$32,323.96 |
| 2.000 |
$119,579.80 |
$86,179.80 |
$68,231.04 |
$60,271.02 |
$47,381.03 |
$39,698.20 |
$34,618.56 |
| 2.375 |
$121,135.18 |
$87,761.82 |
$69,842.01 |
$61,901.86 |
$49,062.33 |
|
$36,401.21 |
| 2.500 |
$121,656.47 |
$88,293.19 |
$70,384.22 |
$62,451.48 |
$49,630.70 |
$42,017.44 |
$37,007.02 |
| 3.000 |
$123,755.77 |
$90,438.79 |
$72,579.10 |
$64,679.88 |
$51,943.61 |
$44,414.63 |
$39,487.43 |
| 3.500 |
$125,877.64 |
$92,616.50 |
$74,815.47 |
$66,955.90 |
$54,319.03 |
$46,888.40 |
$42,057.53 |
| 4.000 |
$128,022.04 |
$94,826.20 |
$77,093.06 |
$69,279.17 |
$56,756.12 |
$49,437.20 |
$44,714.72 |
| 4.500 |
$130,188.91 |
$97,067.73 |
$79,411.60 |
$71,649.27 |
$59,253.94 |
$52,059.27 |
$47,456.15 |
| 5.000 |
$132,378.19 |
$99,340.96 |
$81,770.77 |
$74,065.73 |
$61,811.45 |
$54,752.70 |
$50,278.71 |
| 5.500 |
$134,589.82 |
$101,645.71 |
$84,170.23 |
$76,528.04 |
$64,427.53 |
$57,515.43 |
$53,179.12 |
| 6.000 |
$136,823.72 |
$103,981.80 |
$86,609.60 |
$79,035.63 |
$67,100.93 |
$60,345.27 |
$56,153.90 |
| |
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。 |
|
