| 樓價： |
$18,600,000.00 |
|
|
| 首期： |
$5,580,000.00 |
| |
| 貸款金額： |
$13,020,000.00 |
全期供款共： |
$17,278,097.29 |
| 每月供款額： |
$57,593.66 (2.375厘息計供300期) |
全期利息共： |
$4,258,097.29 |
| 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*： |
$64,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$186,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$299,460 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$697,500.00 (第一個住宅物業) |
|
|
$2,790,000.00 (第二個住宅物業) |
|
|
$697,500.00 (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 |
$160,552.83 |
$114,060.57 |
$89,038.77 |
$77,923.99 |
$59,878.24 |
$49,068.79 |
$41,877.47 |
| 1.500 |
$163,376.65 |
$116,908.53 |
$91,915.33 |
$80,820.74 |
$62,827.41 |
$52,071.71 |
$44,934.65 |
| 2.000 |
$166,232.00 |
$119,801.52 |
$94,850.32 |
$83,784.83 |
$65,866.01 |
$55,185.83 |
$48,124.46 |
| 2.375 |
$168,394.20 |
$122,000.73 |
$97,089.78 |
$86,051.91 |
$68,203.24 |
|
$50,602.57 |
| 2.500 |
$169,118.86 |
$122,739.41 |
$97,843.53 |
$86,815.96 |
$68,993.36 |
$58,409.90 |
$51,444.74 |
| 3.000 |
$172,037.17 |
$125,722.09 |
$100,894.71 |
$89,913.73 |
$72,208.61 |
$61,742.31 |
$54,892.85 |
| 3.500 |
$174,986.86 |
$128,749.40 |
$104,003.56 |
$93,077.71 |
$75,510.76 |
$65,181.19 |
$58,465.62 |
| 4.000 |
$177,967.86 |
$131,821.17 |
$107,169.72 |
$96,307.37 |
$78,898.64 |
$68,724.36 |
$62,159.47 |
| 4.500 |
$180,980.10 |
$134,937.21 |
$110,392.81 |
$99,602.13 |
$82,370.95 |
$72,369.39 |
$65,970.43 |
| 5.000 |
$184,023.50 |
$138,097.30 |
$113,672.37 |
$102,961.33 |
$85,926.24 |
$76,113.62 |
$69,894.18 |
| 5.500 |
$187,097.96 |
$141,301.21 |
$117,007.94 |
$106,384.27 |
$89,562.93 |
$79,954.19 |
$73,926.13 |
| 6.000 |
$190,203.38 |
$144,548.69 |
$120,398.99 |
$109,870.16 |
$93,279.32 |
$83,888.04 |
$78,061.48 |
| |
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。 |
|
