| 樓價： |
$16,830,000.00 |
|
|
| 首期： |
$5,049,000.00 |
| |
| 貸款金額： |
$11,781,000.00 |
全期供款共： |
$15,633,891.26 |
| 每月供款額： |
$52,112.97 (2.375厘息計供300期) |
全期利息共： |
$3,852,891.26 |
| 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*： |
$59,575.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$168,300.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$270,963 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$631,125.00 (第一個住宅物業) |
|
|
$2,524,500.00 (第二個住宅物業) |
|
|
$631,125.00 (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 |
$145,274.42 |
$103,206.42 |
$80,565.72 |
$70,508.64 |
$54,180.15 |
$44,399.34 |
$37,892.35 |
| 1.500 |
$147,829.51 |
$105,783.37 |
$83,168.55 |
$73,129.74 |
$56,848.67 |
$47,116.50 |
$40,658.61 |
| 2.000 |
$150,413.15 |
$108,401.05 |
$85,824.24 |
$75,811.76 |
$59,598.12 |
$49,934.28 |
$43,544.87 |
| 2.375 |
$152,369.59 |
$110,390.99 |
$87,850.59 |
$77,863.10 |
$61,712.93 |
|
$45,787.17 |
| 2.500 |
$153,025.29 |
$111,059.37 |
$88,532.62 |
$78,554.44 |
$62,427.86 |
$52,851.54 |
$46,549.19 |
| 3.000 |
$155,665.89 |
$113,758.21 |
$91,293.44 |
$81,357.42 |
$65,337.14 |
$55,866.83 |
$49,669.17 |
| 3.500 |
$158,334.88 |
$116,497.44 |
$94,106.45 |
$84,220.31 |
$68,325.05 |
$58,978.46 |
$52,901.95 |
| 4.000 |
$161,032.21 |
$119,276.90 |
$96,971.31 |
$87,142.63 |
$71,390.54 |
$62,184.46 |
$56,244.30 |
| 4.500 |
$163,757.80 |
$122,096.41 |
$99,887.68 |
$90,123.86 |
$74,532.42 |
$65,482.62 |
$59,692.60 |
| 5.000 |
$166,511.58 |
$124,955.78 |
$102,855.16 |
$93,163.40 |
$77,749.39 |
$68,870.55 |
$63,242.96 |
| 5.500 |
$169,293.47 |
$127,854.81 |
$105,873.32 |
$96,260.60 |
$81,040.00 |
$72,345.65 |
$66,891.22 |
| 6.000 |
$172,103.38 |
$130,793.25 |
$108,941.67 |
$99,414.77 |
$84,402.74 |
$75,905.15 |
$70,633.05 |
| |
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。 |
|
