| 樓價： |
$38,380,000.00 |
|
|
| 首期： |
$11,514,000.00 |
| |
| 貸款金額： |
$26,866,000.00 |
全期供款共： |
$35,652,331.93 |
| 每月供款額： |
$118,841.11 (2.375厘息計供300期) |
全期利息共： |
$8,786,331.93 |
| 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*： |
$113,450.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$383,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$617,918 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,631,150.00 (第一個住宅物業) |
|
|
$5,757,000.00 (第二個住宅物業) |
|
|
$1,631,150.00 (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 |
$331,291.28 |
$235,357.23 |
$183,726.23 |
$160,791.54 |
$123,555.20 |
$101,250.55 |
$86,411.67 |
| 1.500 |
$337,118.05 |
$241,233.84 |
$189,661.84 |
$166,768.82 |
$129,640.65 |
$107,446.89 |
$92,720.00 |
| 2.000 |
$343,009.91 |
$247,203.35 |
$195,718.02 |
$172,885.05 |
$135,910.62 |
$113,872.71 |
$99,301.97 |
| 2.375 |
$347,471.47 |
$251,741.30 |
$200,339.03 |
$177,563.03 |
$140,733.36 |
|
$104,415.42 |
| 2.500 |
$348,966.77 |
$253,265.52 |
$201,894.34 |
$179,139.59 |
$142,363.71 |
$120,525.37 |
$106,153.18 |
| 3.000 |
$354,988.52 |
$259,420.10 |
$208,190.28 |
$185,531.66 |
$148,998.19 |
$127,401.61 |
$113,268.14 |
| 3.500 |
$361,075.03 |
$265,666.77 |
$214,605.20 |
$192,060.34 |
$155,811.98 |
$134,497.53 |
$120,640.35 |
| 4.000 |
$367,226.15 |
$272,005.19 |
$221,138.39 |
$198,724.56 |
$162,802.68 |
$141,808.65 |
$128,262.39 |
| 4.500 |
$373,441.73 |
$278,434.95 |
$227,789.03 |
$205,523.10 |
$169,967.58 |
$149,329.95 |
$136,126.08 |
| 5.000 |
$379,721.60 |
$284,955.61 |
$234,556.22 |
$212,454.62 |
$177,303.71 |
$157,055.96 |
$144,222.50 |
| 5.500 |
$386,065.57 |
$291,566.70 |
$241,438.97 |
$219,517.64 |
$184,807.80 |
$164,980.75 |
$152,542.19 |
| 6.000 |
$392,473.42 |
$298,267.68 |
$248,436.20 |
$226,710.58 |
$192,476.37 |
$173,098.01 |
$161,075.24 |
| |
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。 |
|
