| 樓價： |
$16,000,000.00 |
|
|
| 首期： |
$4,800,000.00 |
| |
| 貸款金額： |
$11,200,000.00 |
全期供款共： |
$14,862,879.39 |
| 每月供款額： |
$49,542.93 (2.375厘息計供300期) |
全期利息共： |
$3,662,879.39 |
| 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*： |
$57,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$160,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$257,600 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$600,000.00 (第一個住宅物業) |
|
|
$2,400,000.00 (第二個住宅物業) |
|
|
$600,000.00 (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 |
$138,109.97 |
$98,116.62 |
$76,592.49 |
$67,031.39 |
$51,508.16 |
$42,209.71 |
$36,023.63 |
| 1.500 |
$140,539.05 |
$100,566.48 |
$79,066.95 |
$69,523.22 |
$54,045.09 |
$44,792.87 |
$38,653.46 |
| 2.000 |
$142,995.27 |
$103,055.07 |
$81,591.67 |
$72,072.97 |
$56,658.93 |
$47,471.69 |
$41,397.38 |
| 2.375 |
$144,855.22 |
$104,946.87 |
$83,518.09 |
$74,023.15 |
$58,669.46 |
|
$43,529.10 |
| 2.500 |
$145,478.59 |
$105,582.29 |
$84,166.48 |
$74,680.39 |
$59,349.12 |
$50,245.07 |
$44,253.54 |
| 3.000 |
$147,988.96 |
$108,148.03 |
$86,791.15 |
$77,345.14 |
$62,114.93 |
$53,111.67 |
$47,219.65 |
| 3.500 |
$150,526.33 |
$110,752.17 |
$89,465.43 |
$80,066.84 |
$64,955.49 |
$56,069.84 |
$50,293.01 |
| 4.000 |
$153,090.63 |
$113,394.55 |
$92,189.01 |
$82,845.05 |
$67,869.80 |
$59,117.73 |
$53,470.51 |
| 4.500 |
$155,681.81 |
$116,075.02 |
$94,961.55 |
$85,679.25 |
$70,856.73 |
$62,253.24 |
$56,748.75 |
| 5.000 |
$158,299.78 |
$118,793.38 |
$97,782.69 |
$88,568.89 |
$73,915.04 |
$65,474.08 |
$60,124.02 |
| 5.500 |
$160,944.48 |
$121,549.43 |
$100,651.99 |
$91,513.35 |
$77,043.38 |
$68,777.80 |
$63,592.37 |
| 6.000 |
$163,615.81 |
$124,342.96 |
$103,569.03 |
$94,511.96 |
$80,240.28 |
$72,161.76 |
$67,149.66 |
| |
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。 |
|
