| 樓價： |
$22,000,000.00 |
|
|
| 首期： |
$6,600,000.00 |
| |
| 貸款金額： |
$15,400,000.00 |
全期供款共： |
$20,436,459.16 |
| 每月供款額： |
$68,121.53 (2.375厘息計供300期) |
全期利息共： |
$5,036,459.16 |
| 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*： |
$72,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$220,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$354,200 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$935,000.00 (第一個住宅物業) |
|
|
$3,300,000.00 (第二個住宅物業) |
|
|
$935,000.00 (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 |
$189,901.20 |
$134,910.35 |
$105,314.67 |
$92,168.16 |
$70,823.72 |
$58,038.36 |
$49,532.49 |
| 1.500 |
$193,241.19 |
$138,278.91 |
$108,717.05 |
$95,594.43 |
$74,311.99 |
$61,590.19 |
$53,148.51 |
| 2.000 |
$196,618.50 |
$141,700.72 |
$112,188.55 |
$99,100.34 |
$77,906.03 |
$65,273.57 |
$56,921.40 |
| 2.375 |
$199,175.93 |
$144,301.94 |
$114,837.38 |
$101,781.83 |
$80,670.50 |
|
$59,852.51 |
| 2.500 |
$200,033.06 |
$145,175.65 |
$115,728.91 |
$102,685.54 |
$81,605.05 |
$69,086.98 |
$60,848.62 |
| 3.000 |
$203,484.82 |
$148,703.55 |
$119,337.83 |
$106,349.57 |
$85,408.03 |
$73,028.54 |
$64,927.02 |
| 3.500 |
$206,973.70 |
$152,284.24 |
$123,014.97 |
$110,091.91 |
$89,313.80 |
$77,096.03 |
$69,152.88 |
| 4.000 |
$210,499.62 |
$155,917.51 |
$126,759.89 |
$113,911.94 |
$93,320.97 |
$81,286.87 |
$73,521.96 |
| 4.500 |
$214,062.48 |
$159,603.15 |
$130,572.14 |
$117,808.97 |
$97,428.00 |
$85,598.20 |
$78,029.54 |
| 5.000 |
$217,662.20 |
$163,340.89 |
$134,451.19 |
$121,782.22 |
$101,633.18 |
$90,026.87 |
$82,670.53 |
| 5.500 |
$221,298.66 |
$167,130.47 |
$138,396.49 |
$125,830.85 |
$105,934.65 |
$94,569.47 |
$87,439.51 |
| 6.000 |
$224,971.74 |
$170,971.57 |
$142,407.41 |
$129,953.95 |
$110,330.38 |
$99,222.42 |
$92,330.78 |
| |
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。 |
|
