| 樓價： |
$26,000,000.00 |
|
|
| 首期： |
$7,800,000.00 |
| |
| 貸款金額： |
$18,200,000.00 |
全期供款共： |
$24,152,179.01 |
| 每月供款額： |
$80,507.26 (2.375厘息計供300期) |
全期利息共： |
$5,952,179.01 |
| 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*： |
$82,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$260,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$418,600 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,105,000.00 (第一個住宅物業) |
|
|
$3,900,000.00 (第二個住宅物業) |
|
|
$1,105,000.00 (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 |
$224,428.69 |
$159,439.50 |
$124,462.80 |
$108,926.00 |
$83,700.76 |
$68,590.79 |
$58,538.39 |
| 1.500 |
$228,375.96 |
$163,420.53 |
$128,483.79 |
$112,975.23 |
$87,823.26 |
$72,788.41 |
$62,811.88 |
| 2.000 |
$232,367.32 |
$167,464.49 |
$132,586.47 |
$117,118.58 |
$92,070.77 |
$77,141.49 |
$67,270.74 |
| 2.375 |
$235,389.74 |
$170,538.66 |
$135,716.90 |
$120,287.62 |
$95,337.87 |
|
$70,734.78 |
| 2.500 |
$236,402.71 |
$171,571.22 |
$136,770.53 |
$121,355.64 |
$96,442.33 |
$81,648.25 |
$71,912.00 |
| 3.000 |
$240,482.06 |
$175,740.56 |
$141,035.62 |
$125,685.86 |
$100,936.76 |
$86,306.46 |
$76,731.93 |
| 3.500 |
$244,605.28 |
$179,972.28 |
$145,381.32 |
$130,108.62 |
$105,552.67 |
$91,113.49 |
$81,726.13 |
| 4.000 |
$248,772.28 |
$184,266.15 |
$149,807.14 |
$134,623.20 |
$110,288.42 |
$96,066.30 |
$86,889.58 |
| 4.500 |
$252,982.94 |
$188,621.90 |
$154,312.53 |
$139,228.78 |
$115,142.19 |
$101,161.51 |
$92,216.73 |
| 5.000 |
$257,237.15 |
$193,039.24 |
$158,896.87 |
$143,924.44 |
$120,111.94 |
$106,395.39 |
$97,701.54 |
| 5.500 |
$261,534.78 |
$197,517.83 |
$163,559.49 |
$148,709.19 |
$125,195.49 |
$111,763.92 |
$103,337.60 |
| 6.000 |
$265,875.69 |
$202,057.31 |
$168,299.67 |
$153,581.94 |
$130,390.45 |
$117,262.86 |
$109,118.20 |
| |
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。 |
|
