| 樓價： |
$24,800,000.00 |
|
|
| 首期： |
$7,440,000.00 |
| |
| 貸款金額： |
$17,360,000.00 |
全期供款共： |
$23,037,463.05 |
| 每月供款額： |
$76,791.54 (2.375厘息計供300期) |
全期利息共： |
$5,677,463.05 |
| 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*： |
$79,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$248,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$399,280 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,054,000.00 (第一個住宅物業) |
|
|
$3,720,000.00 (第二個住宅物業) |
|
|
$1,054,000.00 (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 |
$214,070.45 |
$152,080.75 |
$118,718.36 |
$103,898.65 |
$79,837.65 |
$65,425.06 |
$55,836.62 |
| 1.500 |
$217,835.53 |
$155,878.04 |
$122,553.77 |
$107,760.99 |
$83,769.88 |
$69,428.95 |
$59,912.87 |
| 2.000 |
$221,642.67 |
$159,735.36 |
$126,467.09 |
$111,713.11 |
$87,821.35 |
$73,581.11 |
$64,165.94 |
| 2.375 |
$224,525.60 |
$162,667.65 |
$129,453.04 |
$114,735.88 |
$90,937.66 |
|
$67,470.10 |
| 2.500 |
$225,491.82 |
$163,652.55 |
$130,458.04 |
$115,754.61 |
$91,991.14 |
$77,879.87 |
$68,592.99 |
| 3.000 |
$229,382.89 |
$167,629.45 |
$134,526.29 |
$119,884.97 |
$96,278.14 |
$82,323.08 |
$73,190.46 |
| 3.500 |
$233,315.81 |
$171,665.87 |
$138,671.42 |
$124,103.61 |
$100,681.01 |
$86,908.25 |
$77,954.16 |
| 4.000 |
$237,290.48 |
$175,761.56 |
$142,892.96 |
$128,409.82 |
$105,198.19 |
$91,632.48 |
$82,879.30 |
| 4.500 |
$241,306.80 |
$179,916.28 |
$147,190.41 |
$132,802.83 |
$109,827.93 |
$96,492.52 |
$87,960.57 |
| 5.000 |
$245,364.66 |
$184,129.73 |
$151,563.16 |
$137,281.77 |
$114,568.32 |
$101,484.83 |
$93,192.23 |
| 5.500 |
$249,463.94 |
$188,401.62 |
$156,010.59 |
$141,845.69 |
$119,417.24 |
$106,605.59 |
$98,568.17 |
| 6.000 |
$253,604.51 |
$192,731.59 |
$160,531.99 |
$146,493.55 |
$124,372.43 |
$111,850.72 |
$104,081.97 |
| |
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。 |
|
