| 樓價： |
$18,700,000.00 |
|
|
| 首期： |
$5,610,000.00 |
| |
| 貸款金額： |
$13,090,000.00 |
全期供款共： |
$17,370,990.29 |
| 每月供款額： |
$57,903.30 (2.375厘息計供300期) |
全期利息共： |
$4,280,990.29 |
| 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*： |
$64,250.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$187,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$301,070 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$701,250.00 (第一個住宅物業) |
|
|
$2,805,000.00 (第二個住宅物業) |
|
|
$701,250.00 (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 |
$161,416.02 |
$114,673.79 |
$89,517.47 |
$78,342.93 |
$60,200.16 |
$49,332.60 |
$42,102.61 |
| 1.500 |
$164,255.02 |
$117,537.07 |
$92,409.50 |
$81,255.26 |
$63,165.19 |
$52,351.67 |
$45,176.24 |
| 2.000 |
$167,125.72 |
$120,445.61 |
$95,360.27 |
$84,235.29 |
$66,220.13 |
$55,482.53 |
$48,383.19 |
| 2.375 |
$169,299.54 |
$122,656.65 |
$97,611.77 |
$86,514.55 |
$68,569.93 |
|
$50,874.63 |
| 2.500 |
$170,028.10 |
$123,399.30 |
$98,369.57 |
$87,282.71 |
$69,364.29 |
$58,723.93 |
$51,721.33 |
| 3.000 |
$172,962.10 |
$126,398.01 |
$101,437.16 |
$90,397.14 |
$72,596.83 |
$62,074.26 |
$55,187.97 |
| 3.500 |
$175,927.64 |
$129,441.60 |
$104,562.72 |
$93,578.12 |
$75,916.73 |
$65,531.63 |
$58,779.95 |
| 4.000 |
$178,924.67 |
$132,529.89 |
$107,745.90 |
$96,825.15 |
$79,322.83 |
$69,093.84 |
$62,493.66 |
| 4.500 |
$181,953.11 |
$135,662.68 |
$110,986.32 |
$100,137.62 |
$82,813.80 |
$72,758.47 |
$66,325.11 |
| 5.000 |
$185,012.87 |
$138,839.76 |
$114,283.51 |
$103,514.89 |
$86,388.21 |
$76,522.84 |
$70,269.95 |
| 5.500 |
$188,103.86 |
$142,060.90 |
$117,637.02 |
$106,956.22 |
$90,044.45 |
$80,384.05 |
$74,323.58 |
| 6.000 |
$191,225.98 |
$145,325.84 |
$121,046.30 |
$110,460.86 |
$93,780.83 |
$84,339.05 |
$78,481.16 |
| |
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。 |
|
