| 樓價： |
$18,850,000.00 |
|
|
| 首期： |
$5,655,000.00 |
| |
| 貸款金額： |
$13,195,000.00 |
全期供款共： |
$17,510,329.78 |
| 每月供款額： |
$58,367.77 (2.375厘息計供300期) |
全期利息共： |
$4,315,329.78 |
| 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*： |
$64,625.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$188,500.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$303,485 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$706,875.00 (第一個住宅物業) |
|
|
$2,827,500.00 (第二個住宅物業) |
|
|
$706,875.00 (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 |
$162,710.80 |
$115,593.64 |
$90,235.53 |
$78,971.35 |
$60,683.05 |
$49,728.32 |
$42,440.33 |
| 1.500 |
$165,572.57 |
$118,479.88 |
$93,150.75 |
$81,907.04 |
$63,671.87 |
$52,771.60 |
$45,538.61 |
| 2.000 |
$168,466.31 |
$121,411.75 |
$96,125.19 |
$84,910.97 |
$66,751.31 |
$55,927.58 |
$48,771.29 |
| 2.375 |
$170,657.56 |
$123,640.53 |
$98,394.75 |
$87,208.52 |
$69,119.95 |
|
$51,282.72 |
| 2.500 |
$171,391.97 |
$124,389.14 |
$99,158.63 |
$87,982.84 |
$69,920.69 |
$59,194.98 |
$52,136.20 |
| 3.000 |
$174,349.49 |
$127,411.90 |
$102,250.83 |
$91,122.25 |
$73,179.15 |
$62,572.18 |
$55,630.65 |
| 3.500 |
$177,338.83 |
$130,479.90 |
$105,401.46 |
$94,328.75 |
$76,525.68 |
$66,057.28 |
$59,251.45 |
| 4.000 |
$180,359.90 |
$133,592.96 |
$108,610.18 |
$97,601.82 |
$79,959.10 |
$69,648.07 |
$62,994.95 |
| 4.500 |
$183,412.63 |
$136,750.88 |
$111,876.58 |
$100,940.86 |
$83,478.09 |
$73,342.10 |
$66,857.13 |
| 5.000 |
$186,496.93 |
$139,953.45 |
$115,200.23 |
$104,345.22 |
$87,081.16 |
$77,136.66 |
$70,833.61 |
| 5.500 |
$189,612.71 |
$143,200.42 |
$118,580.63 |
$107,814.16 |
$90,766.73 |
$81,028.84 |
$74,919.76 |
| 6.000 |
$192,759.88 |
$146,491.55 |
$122,017.26 |
$111,346.91 |
$94,533.08 |
$85,015.57 |
$79,110.69 |
| |
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。 |
|
