| 樓價： |
$17,600,000.00 |
|
|
| 首期： |
$5,280,000.00 |
| |
| 貸款金額： |
$12,320,000.00 |
全期供款共： |
$16,349,167.33 |
| 每月供款額： |
$54,497.22 (2.375厘息計供300期) |
全期利息共： |
$4,029,167.33 |
| 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*： |
$61,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$176,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$283,360 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$660,000.00 (第一個住宅物業) |
|
|
$2,640,000.00 (第二個住宅物業) |
|
|
$660,000.00 (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 |
$151,920.96 |
$107,928.28 |
$84,251.74 |
$73,734.52 |
$56,658.98 |
$46,430.69 |
$39,625.99 |
| 1.500 |
$154,592.96 |
$110,623.13 |
$86,973.64 |
$76,475.54 |
$59,449.59 |
$49,272.16 |
$42,518.81 |
| 2.000 |
$157,294.80 |
$113,360.58 |
$89,750.84 |
$79,280.27 |
$62,324.83 |
$52,218.85 |
$45,537.12 |
| 2.375 |
$159,340.75 |
$115,441.56 |
$91,869.90 |
$81,425.46 |
$64,536.40 |
|
$47,882.01 |
| 2.500 |
$160,026.45 |
$116,140.52 |
$92,583.13 |
$82,148.43 |
$65,284.04 |
$55,269.58 |
$48,678.89 |
| 3.000 |
$162,787.86 |
$118,962.84 |
$95,470.27 |
$85,079.66 |
$68,326.42 |
$58,422.83 |
$51,941.62 |
| 3.500 |
$165,578.96 |
$121,827.39 |
$98,411.97 |
$88,073.53 |
$71,451.04 |
$61,676.82 |
$55,322.31 |
| 4.000 |
$168,399.69 |
$124,734.01 |
$101,407.91 |
$91,129.55 |
$74,656.78 |
$65,029.50 |
$58,817.56 |
| 4.500 |
$171,249.99 |
$127,682.52 |
$104,457.71 |
$94,247.17 |
$77,942.40 |
$68,478.56 |
$62,423.63 |
| 5.000 |
$174,129.76 |
$130,672.71 |
$107,560.96 |
$97,425.77 |
$81,306.55 |
$72,021.49 |
$66,136.42 |
| 5.500 |
$177,038.93 |
$133,704.37 |
$110,717.19 |
$100,664.68 |
$84,747.72 |
$75,655.58 |
$69,951.60 |
| 6.000 |
$179,977.39 |
$136,777.26 |
$113,925.93 |
$103,963.16 |
$88,264.31 |
$79,377.93 |
$73,864.62 |
| |
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。 |
|
