| 樓價： |
$17,200,000.00 |
|
|
| 首期： |
$5,160,000.00 |
| |
| 貸款金額： |
$12,040,000.00 |
全期供款共： |
$15,977,595.34 |
| 每月供款額： |
$53,258.65 (2.375厘息計供300期) |
全期利息共： |
$3,937,595.34 |
| 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*： |
$60,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$172,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$276,920 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$645,000.00 (第一個住宅物業) |
|
|
$2,580,000.00 (第二個住宅物業) |
|
|
$645,000.00 (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 |
$148,468.21 |
$105,475.36 |
$82,336.93 |
$72,058.74 |
$55,371.27 |
$45,375.44 |
$38,725.40 |
| 1.500 |
$151,079.48 |
$108,108.97 |
$84,996.97 |
$74,737.46 |
$58,098.47 |
$48,152.33 |
$41,552.47 |
| 2.000 |
$153,719.92 |
$110,784.20 |
$87,711.05 |
$77,478.45 |
$60,908.35 |
$51,032.06 |
$44,502.18 |
| 2.375 |
$155,719.37 |
$112,817.88 |
$89,781.95 |
$79,574.88 |
$63,069.67 |
|
$46,793.78 |
| 2.500 |
$156,389.49 |
$113,500.96 |
$90,478.97 |
$80,281.42 |
$63,800.31 |
$54,013.45 |
$47,572.56 |
| 3.000 |
$159,088.13 |
$116,259.14 |
$93,300.49 |
$83,146.03 |
$66,773.55 |
$57,095.04 |
$50,761.13 |
| 3.500 |
$161,815.80 |
$119,058.58 |
$96,175.34 |
$86,071.86 |
$69,827.15 |
$60,275.08 |
$54,064.98 |
| 4.000 |
$164,572.43 |
$121,899.15 |
$99,103.19 |
$89,058.43 |
$72,960.03 |
$63,551.56 |
$57,480.80 |
| 4.500 |
$167,357.94 |
$124,780.64 |
$102,083.67 |
$92,105.19 |
$76,170.98 |
$66,922.23 |
$61,004.91 |
| 5.000 |
$170,172.27 |
$127,702.88 |
$105,116.39 |
$95,211.55 |
$79,458.67 |
$70,384.64 |
$64,633.32 |
| 5.500 |
$173,015.31 |
$130,665.64 |
$108,200.89 |
$98,376.85 |
$82,821.63 |
$73,936.13 |
$68,361.80 |
| 6.000 |
$175,887.00 |
$133,668.68 |
$111,336.70 |
$101,600.36 |
$86,258.30 |
$77,573.89 |
$72,185.88 |
| |
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。 |
|
