| 樓價： |
$17,800,000.00 |
|
|
| 首期： |
$5,340,000.00 |
| |
| 貸款金額： |
$12,460,000.00 |
全期供款共： |
$16,534,953.32 |
| 每月供款額： |
$55,116.51 (2.375厘息計供300期) |
全期利息共： |
$4,074,953.32 |
| 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*： |
$62,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$178,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$286,580 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$667,500.00 (第一個住宅物業) |
|
|
$2,670,000.00 (第二個住宅物業) |
|
|
$667,500.00 (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 |
$153,647.34 |
$109,154.74 |
$85,209.14 |
$74,572.42 |
$57,302.83 |
$46,958.31 |
$40,076.28 |
| 1.500 |
$156,349.69 |
$111,880.21 |
$87,961.98 |
$77,344.58 |
$60,125.16 |
$49,832.07 |
$43,001.98 |
| 2.000 |
$159,082.24 |
$114,648.76 |
$90,770.73 |
$80,181.18 |
$63,033.06 |
$52,812.25 |
$46,054.59 |
| 2.375 |
$161,151.44 |
$116,753.39 |
$92,913.88 |
$82,350.75 |
$65,269.77 |
|
$48,426.12 |
| 2.500 |
$161,844.93 |
$117,460.30 |
$93,635.21 |
$83,081.94 |
$66,025.90 |
$55,897.65 |
$49,232.06 |
| 3.000 |
$164,637.72 |
$120,314.69 |
$96,555.16 |
$86,046.47 |
$69,102.86 |
$59,086.73 |
$52,531.86 |
| 3.500 |
$167,460.54 |
$123,211.79 |
$99,530.29 |
$89,074.36 |
$72,262.98 |
$62,377.70 |
$55,950.97 |
| 4.000 |
$170,313.33 |
$126,151.44 |
$102,560.27 |
$92,165.12 |
$75,505.15 |
$65,768.47 |
$59,485.95 |
| 4.500 |
$173,196.01 |
$129,133.46 |
$105,644.73 |
$95,318.16 |
$78,828.11 |
$69,256.73 |
$63,132.99 |
| 5.000 |
$176,108.51 |
$132,157.63 |
$108,783.24 |
$98,532.89 |
$82,230.49 |
$72,839.92 |
$66,887.97 |
| 5.500 |
$179,050.73 |
$135,223.74 |
$111,975.34 |
$101,808.60 |
$85,710.76 |
$76,515.30 |
$70,746.51 |
| 6.000 |
$182,022.59 |
$138,331.55 |
$115,220.54 |
$105,144.56 |
$89,267.31 |
$80,279.95 |
$74,704.00 |
| |
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。 |
|
