| 樓價： |
$18,300,000.00 |
|
|
| 首期： |
$5,490,000.00 |
| |
| 貸款金額： |
$12,810,000.00 |
全期供款共： |
$16,999,418.30 |
| 每月供款額： |
$56,664.73 (2.375厘息計供300期) |
全期利息共： |
$4,189,418.30 |
| 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*： |
$63,250.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$183,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$294,630 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$686,250.00 (第一個住宅物業) |
|
|
$2,745,000.00 (第二個住宅物業) |
|
|
$686,250.00 (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 |
$157,963.27 |
$112,220.88 |
$87,602.66 |
$76,667.15 |
$58,912.46 |
$48,277.36 |
$41,202.02 |
| 1.500 |
$160,741.54 |
$115,022.91 |
$90,432.82 |
$79,517.18 |
$61,814.07 |
$51,231.84 |
$44,209.90 |
| 2.000 |
$163,550.84 |
$117,869.23 |
$93,320.47 |
$82,433.46 |
$64,803.66 |
$54,295.74 |
$47,348.25 |
| 2.375 |
$165,678.16 |
$120,032.98 |
$95,523.82 |
$84,663.98 |
$67,103.19 |
|
$49,786.40 |
| 2.500 |
$166,391.14 |
$120,759.74 |
$96,265.41 |
$85,415.70 |
$67,880.56 |
$57,467.80 |
$50,614.99 |
| 3.000 |
$169,262.37 |
$123,694.31 |
$99,267.38 |
$88,463.51 |
$71,043.95 |
$60,746.47 |
$54,007.48 |
| 3.500 |
$172,164.49 |
$126,672.80 |
$102,326.08 |
$91,576.45 |
$74,292.84 |
$64,129.88 |
$57,522.62 |
| 4.000 |
$175,097.41 |
$129,695.02 |
$105,441.18 |
$94,754.02 |
$77,626.08 |
$67,615.90 |
$61,156.90 |
| 4.500 |
$178,061.07 |
$132,760.80 |
$108,612.28 |
$97,995.64 |
$81,042.39 |
$71,202.14 |
$64,906.39 |
| 5.000 |
$181,055.38 |
$135,869.93 |
$111,838.95 |
$101,300.66 |
$84,540.33 |
$74,885.98 |
$68,766.85 |
| 5.500 |
$184,080.25 |
$139,022.16 |
$115,120.72 |
$104,668.39 |
$88,118.36 |
$78,664.61 |
$72,733.77 |
| 6.000 |
$187,135.58 |
$142,217.26 |
$118,457.07 |
$108,098.06 |
$91,774.82 |
$82,535.01 |
$76,802.42 |
| |
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。 |
|
