| 樓價： |
$20,880,000.00 |
|
|
| 首期： |
$6,264,000.00 |
| |
| 貸款金額： |
$14,616,000.00 |
全期供款共： |
$19,396,057.60 |
| 每月供款額： |
$64,653.53 (2.375厘息計供300期) |
全期利息共： |
$4,780,057.60 |
| 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*： |
$69,700.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$208,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$336,168 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$838,000.00 (第一個住宅物業) |
|
|
$3,132,000.00 (第二個住宅物業) |
|
|
$838,000.00 (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 |
$180,233.50 |
$128,042.18 |
$99,953.20 |
$87,475.96 |
$67,218.15 |
$55,083.68 |
$47,010.83 |
| 1.500 |
$183,403.46 |
$131,239.26 |
$103,182.37 |
$90,727.80 |
$70,528.84 |
$58,454.69 |
$50,442.77 |
| 2.000 |
$186,608.83 |
$134,486.86 |
$106,477.13 |
$94,055.23 |
$73,939.91 |
$61,950.55 |
$54,023.58 |
| 2.375 |
$189,036.07 |
$136,955.66 |
$108,991.11 |
$96,600.21 |
$76,563.64 |
|
$56,805.47 |
| 2.500 |
$189,849.56 |
$137,784.89 |
$109,837.26 |
$97,457.91 |
$77,450.61 |
$65,569.82 |
$57,750.87 |
| 3.000 |
$193,125.59 |
$141,133.18 |
$113,262.45 |
$100,935.41 |
$81,059.98 |
$69,310.73 |
$61,621.65 |
| 3.500 |
$196,436.86 |
$144,531.58 |
$116,752.39 |
$104,487.23 |
$84,766.91 |
$73,171.14 |
$65,632.37 |
| 4.000 |
$199,783.27 |
$147,979.89 |
$120,306.66 |
$108,112.79 |
$88,570.08 |
$77,148.63 |
$69,779.02 |
| 4.500 |
$203,164.76 |
$151,477.90 |
$123,924.83 |
$111,811.42 |
$92,468.03 |
$81,240.47 |
$74,057.12 |
| 5.000 |
$206,581.21 |
$155,025.36 |
$127,606.41 |
$115,582.40 |
$96,459.13 |
$85,443.68 |
$78,461.85 |
| 5.500 |
$210,032.54 |
$158,622.01 |
$131,350.85 |
$119,424.92 |
$100,541.61 |
$89,755.03 |
$82,988.04 |
| 6.000 |
$213,518.63 |
$162,267.57 |
$135,157.58 |
$123,338.11 |
$104,713.56 |
$94,171.09 |
$87,630.30 |
| |
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。 |
|
