| 樓價： |
$27,180,000.00 |
|
|
| 首期： |
$8,154,000.00 |
| |
| 貸款金額： |
$19,026,000.00 |
全期供款共： |
$25,248,316.36 |
| 每月供款額： |
$84,161.05 (2.375厘息計供300期) |
全期利息共： |
$6,222,316.36 |
| 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*： |
$85,450.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$271,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$437,598 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,155,150.00 (第一個住宅物業) |
|
|
$4,077,000.00 (第二個住宅物業) |
|
|
$1,155,150.00 (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 |
$234,614.30 |
$166,675.60 |
$130,111.49 |
$113,869.57 |
$87,499.49 |
$71,703.75 |
$61,195.14 |
| 1.500 |
$238,740.71 |
$170,837.31 |
$134,314.98 |
$118,102.57 |
$91,809.09 |
$76,091.89 |
$65,662.57 |
| 2.000 |
$242,913.22 |
$175,064.80 |
$138,603.85 |
$122,433.97 |
$96,249.36 |
$80,642.53 |
$70,323.80 |
| 2.375 |
$246,072.81 |
$178,278.49 |
$141,876.36 |
$125,746.82 |
$99,664.74 |
|
$73,945.05 |
| 2.500 |
$247,131.76 |
$179,357.91 |
$142,977.81 |
$126,863.31 |
$100,819.32 |
$85,353.82 |
$75,175.70 |
| 3.000 |
$251,396.25 |
$183,716.47 |
$147,436.47 |
$131,390.06 |
$105,517.74 |
$90,223.44 |
$80,214.38 |
| 3.500 |
$255,706.60 |
$188,140.25 |
$151,979.40 |
$136,013.55 |
$110,343.14 |
$95,248.64 |
$85,435.24 |
| 4.000 |
$260,062.71 |
$192,629.00 |
$156,606.08 |
$140,733.02 |
$115,293.82 |
$100,426.24 |
$90,833.03 |
| 4.500 |
$264,464.47 |
$197,182.44 |
$161,315.94 |
$145,547.62 |
$120,367.87 |
$105,752.69 |
$96,401.95 |
| 5.000 |
$268,911.75 |
$201,800.25 |
$166,108.34 |
$150,456.40 |
$125,563.18 |
$111,224.10 |
$102,135.68 |
| 5.500 |
$273,404.43 |
$206,482.10 |
$170,982.57 |
$155,458.30 |
$130,877.44 |
$116,836.29 |
$108,027.54 |
| 6.000 |
$277,942.36 |
$211,227.61 |
$175,937.88 |
$160,552.20 |
$136,308.17 |
$122,584.78 |
$114,070.48 |
| |
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。 |
|
