| 樓價： |
$37,076,000.00 |
|
|
| 首期： |
$11,122,800.00 |
| |
| 貸款金額： |
$25,953,200.00 |
全期供款共： |
$34,441,007.26 |
| 每月供款額： |
$114,803.36 (2.375厘息計供300期) |
全期利息共： |
$8,487,807.26 |
| 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*： |
$110,190.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$370,760.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$596,924 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,575,730.00 (第一個住宅物業) |
|
|
$5,561,400.00 (第二個住宅物業) |
|
|
$1,575,730.00 (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 |
$320,035.32 |
$227,360.73 |
$177,483.95 |
$155,328.48 |
$119,357.29 |
$97,810.46 |
$83,475.75 |
| 1.500 |
$325,664.11 |
$233,037.68 |
$183,217.89 |
$161,102.68 |
$125,235.98 |
$103,796.27 |
$89,569.74 |
| 2.000 |
$331,355.80 |
$238,804.36 |
$189,068.30 |
$167,011.10 |
$131,292.91 |
$110,003.76 |
$95,928.08 |
| 2.375 |
$335,665.77 |
$243,188.13 |
$193,532.30 |
$171,530.14 |
$135,951.80 |
|
$100,867.80 |
| 2.500 |
$337,110.27 |
$244,660.56 |
$195,034.78 |
$173,053.14 |
$137,526.76 |
$116,430.40 |
$102,546.52 |
| 3.000 |
$342,927.42 |
$250,606.03 |
$201,116.80 |
$179,228.03 |
$143,935.82 |
$123,073.01 |
$109,419.74 |
| 3.500 |
$348,807.13 |
$256,640.47 |
$207,313.77 |
$185,534.90 |
$150,518.11 |
$129,927.84 |
$116,541.47 |
| 4.000 |
$354,749.26 |
$262,763.53 |
$213,624.98 |
$191,972.69 |
$157,271.29 |
$136,990.55 |
$123,904.55 |
| 4.500 |
$360,753.67 |
$268,974.84 |
$220,049.66 |
$198,540.24 |
$164,192.76 |
$144,256.31 |
$131,501.05 |
| 5.000 |
$366,820.17 |
$275,273.95 |
$226,586.93 |
$205,236.25 |
$171,279.63 |
$151,719.82 |
$139,322.39 |
| 5.500 |
$372,948.59 |
$281,660.42 |
$233,235.83 |
$212,059.30 |
$178,528.77 |
$159,375.36 |
$147,359.42 |
| 6.000 |
$379,138.74 |
$288,133.73 |
$239,995.32 |
$219,007.85 |
$185,936.79 |
$167,216.83 |
$155,602.55 |
| |
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。 |
|
