| 樓價： |
$13,000,000.00 |
|
|
| 首期： |
$3,900,000.00 |
| |
| 貸款金額： |
$9,100,000.00 |
全期供款共： |
$12,076,089.50 |
| 每月供款額： |
$40,253.63 (2.375厘息計供300期) |
全期利息共： |
$2,976,089.50 |
| 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*： |
$50,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$130,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$209,300 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$487,500.00 (第一個住宅物業) |
|
|
$1,950,000.00 (第二個住宅物業) |
|
|
$487,500.00 (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 |
$112,214.35 |
$79,719.75 |
$62,231.40 |
$54,463.00 |
$41,850.38 |
$34,295.39 |
$29,269.20 |
| 1.500 |
$114,187.98 |
$81,710.26 |
$64,241.90 |
$56,487.61 |
$43,911.63 |
$36,394.21 |
$31,405.94 |
| 2.000 |
$116,183.66 |
$83,732.24 |
$66,293.23 |
$58,559.29 |
$46,035.38 |
$38,570.74 |
$33,635.37 |
| 2.375 |
$117,694.87 |
$85,269.33 |
$67,858.45 |
$60,143.81 |
$47,668.93 |
|
$35,367.39 |
| 2.500 |
$118,201.36 |
$85,785.61 |
$68,385.26 |
$60,677.82 |
$48,221.16 |
$40,824.12 |
$35,956.00 |
| 3.000 |
$120,241.03 |
$87,870.28 |
$70,517.81 |
$62,842.93 |
$50,468.38 |
$43,153.23 |
$38,365.97 |
| 3.500 |
$122,302.64 |
$89,986.14 |
$72,690.66 |
$65,054.31 |
$52,776.33 |
$45,556.74 |
$40,863.07 |
| 4.000 |
$124,386.14 |
$92,133.08 |
$74,903.57 |
$67,311.60 |
$55,144.21 |
$48,033.15 |
$43,444.79 |
| 4.500 |
$126,491.47 |
$94,310.95 |
$77,156.26 |
$69,614.39 |
$57,571.09 |
$50,580.76 |
$46,108.36 |
| 5.000 |
$128,618.57 |
$96,519.62 |
$79,448.43 |
$71,962.22 |
$60,055.97 |
$53,197.69 |
$48,850.77 |
| 5.500 |
$130,767.39 |
$98,758.91 |
$81,779.74 |
$74,354.59 |
$62,597.75 |
$55,881.96 |
$51,668.80 |
| 6.000 |
$132,937.85 |
$101,028.66 |
$84,149.83 |
$76,790.97 |
$65,195.23 |
$58,631.43 |
$54,559.10 |
| |
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。 |
|
