| 樓價： |
$25,000,000.00 |
|
|
| 首期： |
$7,500,000.00 |
| |
| 貸款金額： |
$17,500,000.00 |
全期供款共： |
$23,223,249.05 |
| 每月供款額： |
$77,410.83 (2.375厘息計供300期) |
全期利息共： |
$5,723,249.05 |
| 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*： |
$80,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$250,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$402,500 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,062,500.00 (第一個住宅物業) |
|
|
$3,750,000.00 (第二個住宅物業) |
|
|
$1,062,500.00 (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 |
$215,796.82 |
$153,307.21 |
$119,675.76 |
$104,736.54 |
$80,481.50 |
$65,952.68 |
$56,286.92 |
| 1.500 |
$219,592.27 |
$157,135.12 |
$123,542.11 |
$108,630.03 |
$84,445.45 |
$69,988.86 |
$60,396.04 |
| 2.000 |
$223,430.11 |
$161,023.54 |
$127,486.99 |
$112,614.02 |
$88,529.58 |
$74,174.51 |
$64,683.41 |
| 2.375 |
$226,336.29 |
$163,979.48 |
$130,497.02 |
$115,661.17 |
$91,671.03 |
|
$68,014.21 |
| 2.500 |
$227,310.30 |
$164,972.33 |
$131,510.12 |
$116,688.11 |
$92,733.01 |
$78,507.93 |
$69,146.16 |
| 3.000 |
$231,232.75 |
$168,981.30 |
$135,611.18 |
$120,851.79 |
$97,054.58 |
$82,986.98 |
$73,780.71 |
| 3.500 |
$235,197.39 |
$173,050.27 |
$139,789.73 |
$125,104.44 |
$101,492.95 |
$87,609.12 |
$78,582.82 |
| 4.000 |
$239,204.11 |
$177,178.99 |
$144,045.33 |
$129,445.39 |
$106,046.56 |
$92,371.45 |
$83,547.68 |
| 4.500 |
$243,252.82 |
$181,367.22 |
$148,377.43 |
$133,873.83 |
$110,713.64 |
$97,270.68 |
$88,669.93 |
| 5.000 |
$247,343.41 |
$185,614.65 |
$152,785.45 |
$138,388.88 |
$115,492.25 |
$102,303.26 |
$93,943.78 |
| 5.500 |
$251,475.75 |
$189,920.99 |
$157,268.74 |
$142,989.60 |
$120,380.28 |
$107,465.31 |
$99,363.08 |
| 6.000 |
$255,649.70 |
$194,285.88 |
$161,826.60 |
$147,674.94 |
$125,375.44 |
$112,752.75 |
$104,921.34 |
| |
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。 |
|
