| 樓價： |
$19,700,000.00 |
|
|
| 首期： |
$5,910,000.00 |
| |
| 貸款金額： |
$13,790,000.00 |
全期供款共： |
$18,299,920.25 |
| 每月供款額： |
$60,999.73 (2.375厘息計供300期) |
全期利息共： |
$4,509,920.25 |
| 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*： |
$66,750.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$197,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$317,170 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$738,750.00 (第一個住宅物業) |
|
|
$2,955,000.00 (第二個住宅物業) |
|
|
$738,750.00 (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 |
$170,047.89 |
$120,806.08 |
$94,304.50 |
$82,532.39 |
$63,419.42 |
$51,970.71 |
$44,354.09 |
| 1.500 |
$173,038.71 |
$123,822.48 |
$97,351.18 |
$85,600.46 |
$66,543.01 |
$55,151.22 |
$47,592.08 |
| 2.000 |
$176,062.93 |
$126,886.55 |
$100,459.75 |
$88,739.85 |
$69,761.31 |
$58,449.51 |
$50,970.53 |
| 2.375 |
$178,352.99 |
$129,215.83 |
$102,831.65 |
$91,141.00 |
$72,236.77 |
|
$53,595.20 |
| 2.500 |
$179,120.52 |
$129,998.19 |
$103,629.98 |
$91,950.23 |
$73,073.61 |
$61,864.25 |
$54,487.17 |
| 3.000 |
$182,211.41 |
$133,157.27 |
$106,861.61 |
$95,231.21 |
$76,479.01 |
$65,393.74 |
$58,139.20 |
| 3.500 |
$185,335.54 |
$136,363.61 |
$110,154.31 |
$98,582.30 |
$79,976.45 |
$69,035.99 |
$61,923.26 |
| 4.000 |
$188,492.84 |
$139,617.05 |
$113,507.72 |
$102,002.96 |
$83,564.69 |
$72,788.70 |
$65,835.57 |
| 4.500 |
$191,683.22 |
$142,917.37 |
$116,921.41 |
$105,492.57 |
$87,242.35 |
$76,649.30 |
$69,871.90 |
| 5.000 |
$194,906.61 |
$146,264.35 |
$120,394.93 |
$109,050.44 |
$91,007.90 |
$80,614.97 |
$74,027.70 |
| 5.500 |
$198,162.89 |
$149,657.74 |
$123,927.77 |
$112,675.81 |
$94,859.66 |
$84,682.67 |
$78,298.10 |
| 6.000 |
$201,451.97 |
$153,097.27 |
$127,519.36 |
$116,367.86 |
$98,795.84 |
$88,849.16 |
$82,678.02 |
| |
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。 |
|
