| 樓價： |
$30,800,000.00 |
|
|
| 首期： |
$9,240,000.00 |
| |
| 貸款金額： |
$21,560,000.00 |
全期供款共： |
$28,611,042.82 |
| 每月供款額： |
$95,370.14 (2.375厘息計供300期) |
全期利息共： |
$7,051,042.82 |
| 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*： |
$94,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$308,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$495,880 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,309,000.00 (第一個住宅物業) |
|
|
$4,620,000.00 (第二個住宅物業) |
|
|
$1,309,000.00 (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 |
$265,861.68 |
$188,874.49 |
$147,440.54 |
$129,035.42 |
$99,153.21 |
$81,253.70 |
$69,345.48 |
| 1.500 |
$270,537.67 |
$193,590.47 |
$152,203.88 |
$133,832.20 |
$104,036.79 |
$86,226.27 |
$74,407.92 |
| 2.000 |
$275,265.90 |
$198,381.01 |
$157,063.97 |
$138,740.48 |
$109,068.45 |
$91,383.00 |
$79,689.96 |
| 2.375 |
$278,846.31 |
$202,022.72 |
$160,772.33 |
$142,494.56 |
$112,938.70 |
|
$83,793.51 |
| 2.500 |
$280,046.29 |
$203,245.91 |
$162,020.47 |
$143,759.75 |
$114,247.06 |
$96,721.77 |
$85,188.07 |
| 3.000 |
$284,878.75 |
$208,184.97 |
$167,072.97 |
$148,889.40 |
$119,571.24 |
$102,239.96 |
$90,897.83 |
| 3.500 |
$289,763.18 |
$213,197.93 |
$172,220.95 |
$154,128.68 |
$125,039.32 |
$107,934.44 |
$96,814.03 |
| 4.000 |
$294,699.46 |
$218,284.52 |
$177,463.84 |
$159,476.72 |
$130,649.36 |
$113,801.62 |
$102,930.74 |
| 4.500 |
$299,687.48 |
$223,444.41 |
$182,800.99 |
$164,932.55 |
$136,399.21 |
$119,837.48 |
$109,241.35 |
| 5.000 |
$304,727.08 |
$228,677.25 |
$188,231.67 |
$170,495.11 |
$142,286.46 |
$126,037.61 |
$115,738.74 |
| 5.500 |
$309,818.12 |
$233,982.66 |
$193,755.09 |
$176,163.19 |
$148,308.50 |
$132,397.26 |
$122,415.31 |
| 6.000 |
$314,960.43 |
$239,360.20 |
$199,370.37 |
$181,935.53 |
$154,462.54 |
$138,911.38 |
$129,263.09 |
| |
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。 |
|
