| 樓價： |
$15,300,000.00 |
|
|
| 首期： |
$4,590,000.00 |
| |
| 貸款金額： |
$10,710,000.00 |
全期供款共： |
$14,212,628.42 |
| 每月供款額： |
$47,375.43 (2.375厘息計供300期) |
全期利息共： |
$3,502,628.42 |
| 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*： |
$55,750.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$153,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$246,330 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$573,750.00 (第一個住宅物業) |
|
|
$2,295,000.00 (第二個住宅物業) |
|
|
$573,750.00 (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 |
$132,067.65 |
$93,824.01 |
$73,241.57 |
$64,098.76 |
$49,254.68 |
$40,363.04 |
$34,447.59 |
| 1.500 |
$134,390.47 |
$96,166.70 |
$75,607.77 |
$66,481.58 |
$51,680.61 |
$42,833.18 |
$36,962.37 |
| 2.000 |
$136,739.23 |
$98,546.41 |
$78,022.04 |
$68,919.78 |
$54,180.11 |
$45,394.80 |
$39,586.25 |
| 2.375 |
$138,517.81 |
$100,355.44 |
$79,864.18 |
$70,784.64 |
$56,102.67 |
|
$41,624.70 |
| 2.500 |
$139,113.90 |
$100,963.06 |
$80,484.20 |
$71,413.12 |
$56,752.60 |
$48,046.85 |
$42,317.45 |
| 3.000 |
$141,514.44 |
$103,416.56 |
$82,994.04 |
$73,961.29 |
$59,397.40 |
$50,788.03 |
$45,153.79 |
| 3.500 |
$143,940.80 |
$105,906.76 |
$85,551.32 |
$76,563.92 |
$62,113.69 |
$53,616.78 |
$48,092.69 |
| 4.000 |
$146,392.92 |
$108,433.54 |
$88,155.74 |
$79,220.58 |
$64,900.49 |
$56,531.33 |
$51,131.18 |
| 4.500 |
$148,870.73 |
$110,996.74 |
$90,806.99 |
$81,930.78 |
$67,756.75 |
$59,529.66 |
$54,266.00 |
| 5.000 |
$151,374.17 |
$113,596.17 |
$93,504.69 |
$84,694.00 |
$70,681.26 |
$62,609.59 |
$57,493.60 |
| 5.500 |
$153,903.16 |
$116,231.64 |
$96,248.47 |
$87,509.64 |
$73,672.73 |
$65,768.77 |
$60,810.20 |
| 6.000 |
$156,457.62 |
$118,902.96 |
$99,037.88 |
$90,377.07 |
$76,729.77 |
$69,004.68 |
$64,211.86 |
| |
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。 |
|
