| 樓價： |
$28,500,000.00 |
|
|
| 首期： |
$8,550,000.00 |
| |
| 貸款金額： |
$19,950,000.00 |
全期供款共： |
$26,474,503.91 |
| 每月供款額： |
$88,248.35 (2.375厘息計供300期) |
全期利息共： |
$6,524,503.91 |
| 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*： |
$88,750.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$285,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$458,850 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,211,250.00 (第一個住宅物業) |
|
|
$4,275,000.00 (第二個住宅物業) |
|
|
$1,211,250.00 (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 |
$246,008.38 |
$174,770.22 |
$136,430.37 |
$119,399.66 |
$91,748.91 |
$75,186.05 |
$64,167.08 |
| 1.500 |
$250,335.18 |
$179,134.04 |
$140,838.00 |
$123,838.23 |
$96,267.81 |
$79,787.30 |
$68,851.48 |
| 2.000 |
$254,710.33 |
$183,566.84 |
$145,335.16 |
$128,379.99 |
$100,923.73 |
$84,558.94 |
$73,739.08 |
| 2.375 |
$258,023.37 |
$186,936.61 |
$148,766.60 |
$131,853.73 |
$104,504.97 |
|
$77,536.20 |
| 2.500 |
$259,133.74 |
$188,068.45 |
$149,921.54 |
$133,024.45 |
$105,715.63 |
$89,499.04 |
$78,826.62 |
| 3.000 |
$263,605.34 |
$192,638.69 |
$154,596.74 |
$137,771.04 |
$110,642.22 |
$94,605.16 |
$84,110.00 |
| 3.500 |
$268,125.02 |
$197,277.31 |
$159,360.30 |
$142,619.07 |
$115,701.96 |
$99,874.40 |
$89,584.42 |
| 4.000 |
$272,692.69 |
$201,984.05 |
$164,211.67 |
$147,567.74 |
$120,893.08 |
$105,303.45 |
$95,244.35 |
| 4.500 |
$277,308.22 |
$206,758.63 |
$169,150.27 |
$152,616.16 |
$126,213.55 |
$110,888.58 |
$101,083.72 |
| 5.000 |
$281,971.49 |
$211,600.70 |
$174,175.41 |
$157,763.33 |
$131,661.17 |
$116,625.71 |
$107,095.91 |
| 5.500 |
$286,682.35 |
$216,509.92 |
$179,286.36 |
$163,008.15 |
$137,233.52 |
$122,510.45 |
$113,273.91 |
| 6.000 |
$291,440.66 |
$221,485.90 |
$184,482.33 |
$168,349.44 |
$142,928.00 |
$128,538.13 |
$119,610.33 |
| |
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。 |
|
