| 樓價： |
$24,300,000.00 |
|
|
| 首期： |
$7,290,000.00 |
| |
| 貸款金額： |
$17,010,000.00 |
全期供款共： |
$22,572,998.07 |
| 每月供款額： |
$75,243.33 (2.375厘息計供300期) |
全期利息共： |
$5,562,998.07 |
| 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*： |
$78,250.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$243,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$391,230 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,032,750.00 (第一個住宅物業) |
|
|
$3,645,000.00 (第二個住宅物業) |
|
|
$1,032,750.00 (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 |
$209,754.51 |
$149,014.61 |
$116,324.84 |
$101,803.92 |
$78,228.02 |
$64,106.00 |
$54,710.88 |
| 1.500 |
$213,443.68 |
$152,735.34 |
$120,082.93 |
$105,588.39 |
$82,080.97 |
$68,029.17 |
$58,704.95 |
| 2.000 |
$217,174.07 |
$156,514.88 |
$123,917.35 |
$109,460.83 |
$86,050.76 |
$72,097.62 |
$62,872.27 |
| 2.375 |
$219,998.87 |
$159,388.06 |
$126,843.10 |
$112,422.66 |
$89,104.24 |
|
$66,109.81 |
| 2.500 |
$220,945.61 |
$160,353.10 |
$127,827.84 |
$113,420.84 |
$90,136.48 |
$76,309.71 |
$67,210.06 |
| 3.000 |
$224,758.23 |
$164,249.83 |
$131,814.06 |
$117,467.94 |
$94,337.05 |
$80,663.34 |
$71,714.85 |
| 3.500 |
$228,611.86 |
$168,204.86 |
$135,875.62 |
$121,601.52 |
$98,651.15 |
$85,156.07 |
$76,382.50 |
| 4.000 |
$232,506.40 |
$172,217.98 |
$140,012.06 |
$125,820.92 |
$103,077.25 |
$89,785.05 |
$81,208.34 |
| 4.500 |
$236,441.74 |
$176,288.93 |
$144,222.86 |
$130,125.36 |
$107,613.66 |
$94,547.10 |
$86,187.17 |
| 5.000 |
$240,417.79 |
$180,417.44 |
$148,507.46 |
$134,514.00 |
$112,258.47 |
$99,438.77 |
$91,313.36 |
| 5.500 |
$244,434.43 |
$184,603.20 |
$152,865.21 |
$138,985.90 |
$117,009.63 |
$104,456.28 |
$96,580.91 |
| 6.000 |
$248,491.51 |
$188,845.87 |
$157,295.46 |
$143,540.05 |
$121,864.92 |
$109,595.67 |
$101,983.54 |
| |
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。 |
|
