| 樓價： |
$17,100,000.00 |
|
|
| 首期： |
$5,130,000.00 |
| |
| 貸款金額： |
$11,970,000.00 |
全期供款共： |
$15,884,702.35 |
| 每月供款額： |
$52,949.01 (2.375厘息計供300期) |
全期利息共： |
$3,914,702.35 |
| 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*： |
$60,250.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$171,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$275,310 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$641,250.00 (第一個住宅物業) |
|
|
$2,565,000.00 (第二個住宅物業) |
|
|
$641,250.00 (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 |
$147,605.03 |
$104,862.13 |
$81,858.22 |
$71,639.79 |
$55,049.35 |
$45,111.63 |
$38,500.25 |
| 1.500 |
$150,201.11 |
$107,480.43 |
$84,502.80 |
$74,302.94 |
$57,760.69 |
$47,872.38 |
$41,310.89 |
| 2.000 |
$152,826.20 |
$110,140.10 |
$87,201.10 |
$77,027.99 |
$60,554.24 |
$50,735.36 |
$44,243.45 |
| 2.375 |
$154,814.02 |
$112,161.97 |
$89,259.96 |
$79,112.24 |
$62,702.98 |
|
$46,521.72 |
| 2.500 |
$155,480.24 |
$112,841.07 |
$89,952.93 |
$79,814.67 |
$63,429.38 |
$53,699.42 |
$47,295.97 |
| 3.000 |
$158,163.20 |
$115,583.21 |
$92,758.04 |
$82,662.62 |
$66,385.33 |
$56,763.09 |
$50,466.00 |
| 3.500 |
$160,875.01 |
$118,366.38 |
$95,616.18 |
$85,571.44 |
$69,421.18 |
$59,924.64 |
$53,750.65 |
| 4.000 |
$163,615.61 |
$121,190.43 |
$98,527.00 |
$88,540.64 |
$72,535.85 |
$63,182.07 |
$57,146.61 |
| 4.500 |
$166,384.93 |
$124,055.18 |
$101,490.16 |
$91,569.70 |
$75,728.13 |
$66,533.15 |
$60,650.23 |
| 5.000 |
$169,182.89 |
$126,960.42 |
$104,505.25 |
$94,658.00 |
$78,996.70 |
$69,975.43 |
$64,257.55 |
| 5.500 |
$172,009.41 |
$129,905.95 |
$107,571.82 |
$97,804.89 |
$82,340.11 |
$73,506.27 |
$67,964.34 |
| 6.000 |
$174,864.40 |
$132,891.54 |
$110,689.40 |
$101,009.66 |
$85,756.80 |
$77,122.88 |
$71,766.20 |
| |
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。 |
|
