| 樓價： |
$18,346,000.00 |
|
|
| 首期： |
$5,503,800.00 |
| |
| 貸款金額： |
$12,842,200.00 |
全期供款共： |
$17,042,149.08 |
| 每月供款額： |
$56,807.16 (2.375厘息計供300期) |
全期利息共： |
$4,199,949.08 |
| 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*： |
$63,365.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$183,460.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$295,371 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$687,975.00 (第一個住宅物業) |
|
|
$2,751,900.00 (第二個住宅物業) |
|
|
$687,975.00 (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 |
$158,360.34 |
$112,502.96 |
$87,822.86 |
$76,859.86 |
$59,060.55 |
$48,398.71 |
$41,305.59 |
| 1.500 |
$161,145.59 |
$115,312.04 |
$90,660.14 |
$79,717.06 |
$61,969.45 |
$51,360.62 |
$44,321.03 |
| 2.000 |
$163,961.95 |
$118,165.52 |
$93,555.05 |
$82,640.67 |
$64,966.55 |
$54,432.22 |
$47,467.27 |
| 2.375 |
$166,094.62 |
$120,334.70 |
$95,763.93 |
$84,876.79 |
$67,271.87 |
|
$49,911.55 |
| 2.500 |
$166,809.39 |
$121,063.29 |
$96,507.39 |
$85,630.40 |
$68,051.19 |
$57,612.26 |
$50,742.22 |
| 3.000 |
$169,687.84 |
$124,005.24 |
$99,516.91 |
$88,685.88 |
$71,222.53 |
$60,899.17 |
$54,143.23 |
| 3.500 |
$172,597.25 |
$126,991.21 |
$102,583.30 |
$91,806.65 |
$74,479.59 |
$64,291.08 |
$57,667.22 |
| 4.000 |
$175,537.54 |
$130,021.03 |
$105,706.22 |
$94,992.20 |
$77,821.21 |
$67,785.86 |
$61,310.63 |
| 4.500 |
$178,508.65 |
$133,094.52 |
$108,885.29 |
$98,241.97 |
$81,246.10 |
$71,381.12 |
$65,069.54 |
| 5.000 |
$181,510.49 |
$136,211.46 |
$112,120.07 |
$101,555.30 |
$84,752.84 |
$75,074.22 |
$68,939.71 |
| 5.500 |
$184,542.96 |
$139,371.62 |
$115,410.09 |
$104,931.49 |
$88,339.86 |
$78,862.34 |
$72,916.60 |
| 6.000 |
$187,605.98 |
$142,574.75 |
$118,754.83 |
$108,369.78 |
$92,005.51 |
$82,742.47 |
$76,995.48 |
| |
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。 |
|
