| 樓價： |
$20,440,000.00 |
|
|
| 首期： |
$6,132,000.00 |
| |
| 貸款金額： |
$14,308,000.00 |
全期供款共： |
$18,987,328.42 |
| 每月供款額： |
$63,291.09 (2.375厘息計供300期) |
全期利息共： |
$4,679,328.42 |
| 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*： |
$68,600.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$204,400.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$329,084 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$794,000.00 (第一個住宅物業) |
|
|
$3,066,000.00 (第二個住宅物業) |
|
|
$794,000.00 (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 |
$176,435.48 |
$125,343.98 |
$97,846.91 |
$85,632.60 |
$65,801.68 |
$53,922.91 |
$46,020.18 |
| 1.500 |
$179,538.64 |
$128,473.68 |
$101,008.03 |
$88,815.91 |
$69,042.60 |
$57,222.89 |
$49,379.80 |
| 2.000 |
$182,676.46 |
$131,652.85 |
$104,233.36 |
$92,073.22 |
$72,381.79 |
$60,645.08 |
$52,885.15 |
| 2.375 |
$185,052.55 |
$134,069.62 |
$106,694.36 |
$94,564.57 |
$74,950.23 |
|
$55,608.42 |
| 2.500 |
$185,848.90 |
$134,881.38 |
$107,522.68 |
$95,404.20 |
$75,818.51 |
$64,188.08 |
$56,533.90 |
| 3.000 |
$189,055.90 |
$138,159.11 |
$110,875.70 |
$98,808.42 |
$79,351.82 |
$67,850.15 |
$60,323.11 |
| 3.500 |
$192,297.38 |
$141,485.90 |
$114,292.09 |
$102,285.39 |
$82,980.64 |
$71,629.22 |
$64,249.31 |
| 4.000 |
$195,573.28 |
$144,861.54 |
$117,771.46 |
$105,834.55 |
$86,703.67 |
$75,522.90 |
$68,308.58 |
| 4.500 |
$198,883.51 |
$148,285.84 |
$121,313.39 |
$109,455.24 |
$90,519.47 |
$79,528.51 |
$72,496.53 |
| 5.000 |
$202,227.97 |
$151,758.54 |
$124,917.38 |
$113,146.75 |
$94,426.47 |
$83,643.14 |
$76,808.44 |
| 5.500 |
$205,606.57 |
$155,279.40 |
$128,582.92 |
$116,908.30 |
$98,422.92 |
$87,863.64 |
$81,239.25 |
| 6.000 |
$209,019.20 |
$158,848.13 |
$132,309.43 |
$120,739.03 |
$102,506.96 |
$92,186.64 |
$85,783.69 |
| |
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。 |
|
