| 樓價： |
$18,900,000.00 |
|
|
| 首期： |
$5,670,000.00 |
| |
| 貸款金額： |
$13,230,000.00 |
全期供款共： |
$17,556,776.28 |
| 每月供款額： |
$58,522.59 (2.375厘息計供300期) |
全期利息共： |
$4,326,776.28 |
| 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*： |
$64,750.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$189,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$304,290 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$708,750.00 (第一個住宅物業) |
|
|
$2,835,000.00 (第二個住宅物業) |
|
|
$708,750.00 (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 |
$163,142.40 |
$115,900.25 |
$90,474.88 |
$79,180.82 |
$60,844.02 |
$49,860.23 |
$42,552.91 |
| 1.500 |
$166,011.75 |
$118,794.15 |
$93,397.83 |
$82,124.30 |
$63,840.76 |
$52,911.58 |
$45,659.40 |
| 2.000 |
$168,913.17 |
$121,733.80 |
$96,380.16 |
$85,136.20 |
$66,928.37 |
$56,075.93 |
$48,900.66 |
| 2.375 |
$171,110.23 |
$123,968.49 |
$98,655.75 |
$87,439.84 |
$69,303.30 |
|
$51,418.74 |
| 2.500 |
$171,846.59 |
$124,719.08 |
$99,421.65 |
$88,216.21 |
$70,106.15 |
$59,351.99 |
$52,274.49 |
| 3.000 |
$174,811.96 |
$127,749.87 |
$102,522.05 |
$91,363.95 |
$73,373.26 |
$62,738.16 |
$55,778.21 |
| 3.500 |
$177,809.22 |
$130,826.00 |
$105,681.04 |
$94,578.96 |
$76,728.67 |
$66,232.50 |
$59,408.61 |
| 4.000 |
$180,838.31 |
$133,947.32 |
$108,898.27 |
$97,860.71 |
$80,171.20 |
$69,832.81 |
$63,162.04 |
| 4.500 |
$183,899.13 |
$137,113.61 |
$112,173.34 |
$101,208.61 |
$83,699.51 |
$73,536.64 |
$67,034.47 |
| 5.000 |
$186,991.62 |
$140,324.68 |
$115,505.80 |
$104,622.00 |
$87,312.14 |
$77,341.26 |
$71,021.50 |
| 5.500 |
$190,115.66 |
$143,580.27 |
$118,895.17 |
$108,100.14 |
$91,007.49 |
$81,243.78 |
$75,118.48 |
| 6.000 |
$193,271.18 |
$146,880.12 |
$122,340.91 |
$111,642.26 |
$94,783.83 |
$85,241.08 |
$79,320.53 |
| |
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。 |
|
