| 樓價： |
$37,100,000.00 |
|
|
| 首期： |
$11,130,000.00 |
| |
| 貸款金額： |
$25,970,000.00 |
全期供款共： |
$34,463,301.58 |
| 每月供款額： |
$114,877.67 (2.375厘息計供300期) |
全期利息共： |
$8,493,301.58 |
| 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*： |
$110,250.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$371,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$597,310 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,576,750.00 (第一個住宅物業) |
|
|
$5,565,000.00 (第二個住宅物業) |
|
|
$1,576,750.00 (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 |
$320,242.48 |
$227,507.90 |
$177,598.83 |
$155,429.03 |
$119,434.55 |
$97,873.78 |
$83,529.78 |
| 1.500 |
$325,874.92 |
$233,188.52 |
$183,336.49 |
$161,206.96 |
$125,317.04 |
$103,863.46 |
$89,627.72 |
| 2.000 |
$331,570.29 |
$238,958.94 |
$189,190.69 |
$167,119.21 |
$131,377.90 |
$110,074.97 |
$95,990.18 |
| 2.375 |
$335,883.05 |
$243,345.55 |
$193,657.58 |
$171,641.17 |
$136,039.80 |
|
$100,933.09 |
| 2.500 |
$337,328.48 |
$244,818.93 |
$195,161.02 |
$173,165.16 |
$137,615.78 |
$116,505.77 |
$102,612.90 |
| 3.000 |
$343,149.40 |
$250,768.25 |
$201,246.98 |
$179,344.05 |
$144,029.00 |
$123,152.68 |
$109,490.57 |
| 3.500 |
$349,032.92 |
$256,806.60 |
$207,447.96 |
$185,655.00 |
$150,615.54 |
$130,011.94 |
$116,616.91 |
| 4.000 |
$354,978.90 |
$262,933.62 |
$213,763.27 |
$192,096.95 |
$157,373.09 |
$137,079.23 |
$123,984.75 |
| 4.500 |
$360,987.19 |
$269,148.95 |
$220,192.10 |
$198,668.76 |
$164,299.04 |
$144,349.69 |
$131,586.17 |
| 5.000 |
$367,057.62 |
$275,452.14 |
$226,733.60 |
$205,369.10 |
$171,390.51 |
$151,818.03 |
$139,412.58 |
| 5.500 |
$373,190.01 |
$281,842.74 |
$233,386.81 |
$212,196.57 |
$178,644.33 |
$159,478.52 |
$147,454.80 |
| 6.000 |
$379,384.16 |
$288,320.24 |
$240,150.68 |
$219,149.62 |
$186,057.15 |
$167,325.07 |
$155,703.27 |
| |
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。 |
|
