| 樓價： |
$16,500,000.00 |
|
|
| 首期： |
$4,950,000.00 |
| |
| 貸款金額： |
$11,550,000.00 |
全期供款共： |
$15,327,344.37 |
| 每月供款額： |
$51,091.15 (2.375厘息計供300期) |
全期利息共： |
$3,777,344.37 |
| 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*： |
$58,750.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$165,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$265,650 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$618,750.00 (第一個住宅物業) |
|
|
$2,475,000.00 (第二個住宅物業) |
|
|
$618,750.00 (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 |
$142,425.90 |
$101,182.76 |
$78,986.00 |
$69,126.12 |
$53,117.79 |
$43,528.77 |
$37,149.36 |
| 1.500 |
$144,930.90 |
$103,709.18 |
$81,537.79 |
$71,695.82 |
$55,733.99 |
$46,192.65 |
$39,861.38 |
| 2.000 |
$147,463.87 |
$106,275.54 |
$84,141.41 |
$74,325.25 |
$58,429.53 |
$48,955.18 |
$42,691.05 |
| 2.375 |
$149,381.95 |
$108,226.46 |
$86,128.03 |
$76,336.37 |
$60,502.88 |
|
$44,889.38 |
| 2.500 |
$150,024.80 |
$108,881.74 |
$86,796.68 |
$77,014.15 |
$61,203.78 |
$51,815.23 |
$45,636.46 |
| 3.000 |
$152,613.62 |
$111,527.66 |
$89,503.38 |
$79,762.18 |
$64,056.02 |
$54,771.41 |
$48,695.27 |
| 3.500 |
$155,230.27 |
$114,213.18 |
$92,261.22 |
$82,568.93 |
$66,985.35 |
$57,822.02 |
$51,864.66 |
| 4.000 |
$157,874.71 |
$116,938.13 |
$95,069.92 |
$85,433.96 |
$69,990.73 |
$60,965.16 |
$55,141.47 |
| 4.500 |
$160,546.86 |
$119,702.36 |
$97,929.10 |
$88,356.72 |
$73,071.00 |
$64,198.65 |
$58,522.15 |
| 5.000 |
$163,246.65 |
$122,505.67 |
$100,838.40 |
$91,336.66 |
$76,224.89 |
$67,520.15 |
$62,002.90 |
| 5.500 |
$165,973.99 |
$125,347.85 |
$103,797.37 |
$94,373.14 |
$79,450.98 |
$70,927.11 |
$65,579.63 |
| 6.000 |
$168,728.80 |
$128,228.68 |
$106,805.56 |
$97,465.46 |
$82,747.79 |
$74,416.81 |
$69,248.09 |
| |
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。 |
|
