| 樓價： |
$18,000,000.00 |
|
|
| 首期： |
$5,400,000.00 |
| |
| 貸款金額： |
$12,600,000.00 |
全期供款共： |
$16,720,739.31 |
| 每月供款額： |
$55,735.80 (2.375厘息計供300期) |
全期利息共： |
$4,120,739.31 |
| 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*： |
$62,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$180,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$289,800 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$675,000.00 (第一個住宅物業) |
|
|
$2,700,000.00 (第二個住宅物業) |
|
|
$675,000.00 (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 |
$155,373.71 |
$110,381.19 |
$86,166.55 |
$75,410.31 |
$57,946.68 |
$47,485.93 |
$40,526.58 |
| 1.500 |
$158,106.43 |
$113,137.29 |
$88,950.32 |
$78,213.62 |
$60,800.72 |
$50,391.98 |
$43,485.15 |
| 2.000 |
$160,869.68 |
$115,936.95 |
$91,790.63 |
$81,082.10 |
$63,741.30 |
$53,405.65 |
$46,572.05 |
| 2.375 |
$162,962.13 |
$118,065.23 |
$93,957.86 |
$83,276.04 |
$66,003.14 |
|
$48,970.23 |
| 2.500 |
$163,663.42 |
$118,780.08 |
$94,687.29 |
$84,015.44 |
$66,767.76 |
$56,525.71 |
$49,785.23 |
| 3.000 |
$166,487.58 |
$121,666.54 |
$97,640.05 |
$87,013.29 |
$69,879.30 |
$59,750.63 |
$53,122.11 |
| 3.500 |
$169,342.12 |
$124,596.19 |
$100,648.61 |
$90,075.20 |
$73,074.92 |
$63,078.57 |
$56,579.63 |
| 4.000 |
$172,226.96 |
$127,568.87 |
$103,712.64 |
$93,200.68 |
$76,353.52 |
$66,507.44 |
$60,154.33 |
| 4.500 |
$175,142.03 |
$130,584.40 |
$106,831.75 |
$96,389.15 |
$79,713.82 |
$70,034.89 |
$63,842.35 |
| 5.000 |
$178,087.25 |
$133,642.55 |
$110,005.52 |
$99,640.00 |
$83,154.42 |
$73,658.35 |
$67,639.52 |
| 5.500 |
$181,062.54 |
$136,743.11 |
$113,233.49 |
$102,952.52 |
$86,673.80 |
$77,375.02 |
$71,541.41 |
| 6.000 |
$184,067.79 |
$139,885.83 |
$116,515.15 |
$106,325.96 |
$90,270.31 |
$81,181.98 |
$75,543.37 |
| |
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。 |
|
