| 樓價： |
$10,990,000.00 |
|
|
| 首期： |
$3,297,000.00 |
| |
| 貸款金額： |
$7,693,000.00 |
全期供款共： |
$10,208,940.28 |
| 每月供款額： |
$34,029.80 (2.375厘息計供300期) |
全期利息共： |
$2,515,940.28 |
| 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*： |
$44,975.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$109,900.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$176,939 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$412,125.00 (第一個住宅物業) |
|
|
$1,648,500.00 (第二個住宅物業) |
|
|
$412,125.00 (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 |
$94,864.28 |
$67,393.85 |
$52,609.47 |
$46,042.18 |
$35,379.67 |
$28,992.80 |
$24,743.73 |
| 1.500 |
$96,532.76 |
$69,076.60 |
$54,309.11 |
$47,753.76 |
$37,122.22 |
$30,767.10 |
$26,550.10 |
| 2.000 |
$98,219.88 |
$70,785.95 |
$56,043.28 |
$49,505.12 |
$38,917.60 |
$32,607.11 |
$28,434.83 |
| 2.375 |
$99,497.43 |
$72,085.38 |
$57,366.49 |
$50,844.65 |
$40,298.58 |
|
$29,899.05 |
| 2.500 |
$99,925.61 |
$72,521.84 |
$57,811.85 |
$51,296.09 |
$40,765.43 |
$34,512.09 |
$30,396.65 |
| 3.000 |
$101,649.92 |
$74,284.18 |
$59,614.67 |
$53,126.45 |
$42,665.19 |
$36,481.08 |
$32,434.00 |
| 3.500 |
$103,392.77 |
$76,072.90 |
$61,451.57 |
$54,995.91 |
$44,616.30 |
$38,512.97 |
$34,545.01 |
| 4.000 |
$105,154.13 |
$77,887.88 |
$63,322.33 |
$56,904.19 |
$46,618.07 |
$40,606.49 |
$36,727.56 |
| 4.500 |
$106,933.94 |
$79,729.03 |
$65,226.72 |
$58,850.93 |
$48,669.72 |
$42,760.19 |
$38,979.30 |
| 5.000 |
$108,732.16 |
$81,596.20 |
$67,164.48 |
$60,835.75 |
$50,770.40 |
$44,972.51 |
$41,297.69 |
| 5.500 |
$110,548.74 |
$83,489.27 |
$69,135.34 |
$62,858.23 |
$52,919.17 |
$47,241.75 |
$43,680.01 |
| 6.000 |
$112,383.61 |
$85,408.07 |
$71,138.97 |
$64,917.91 |
$55,115.04 |
$49,566.11 |
$46,123.42 |
| |
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。 |
|
