| 樓價： |
$31,500,000.00 |
|
|
| 首期： |
$9,450,000.00 |
| |
| 貸款金額： |
$22,050,000.00 |
全期供款共： |
$29,261,293.80 |
| 每月供款額： |
$97,537.65 (2.375厘息計供300期) |
全期利息共： |
$7,211,293.80 |
| 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*： |
$96,250.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$315,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$507,150 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,338,750.00 (第一個住宅物業) |
|
|
$4,725,000.00 (第二個住宅物業) |
|
|
$1,338,750.00 (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 |
$271,903.99 |
$193,167.09 |
$150,791.46 |
$131,968.04 |
$101,406.69 |
$83,100.38 |
$70,921.51 |
| 1.500 |
$276,686.26 |
$197,990.26 |
$155,663.05 |
$136,873.84 |
$106,401.26 |
$88,185.96 |
$76,099.01 |
| 2.000 |
$281,521.94 |
$202,889.67 |
$160,633.60 |
$141,893.67 |
$111,547.28 |
$93,459.88 |
$81,501.09 |
| 2.375 |
$285,183.72 |
$206,614.15 |
$164,426.25 |
$145,733.07 |
$115,505.49 |
|
$85,697.91 |
| 2.500 |
$286,410.98 |
$207,865.13 |
$165,702.76 |
$147,027.02 |
$116,843.59 |
$98,919.99 |
$87,124.16 |
| 3.000 |
$291,353.27 |
$212,916.44 |
$170,870.08 |
$152,273.25 |
$122,288.77 |
$104,563.59 |
$92,963.69 |
| 3.500 |
$296,348.71 |
$218,043.34 |
$176,135.06 |
$157,631.60 |
$127,881.12 |
$110,387.50 |
$99,014.35 |
| 4.000 |
$301,397.18 |
$223,245.53 |
$181,497.11 |
$163,101.19 |
$133,618.66 |
$116,388.02 |
$105,270.07 |
| 4.500 |
$306,498.56 |
$228,522.69 |
$186,955.56 |
$168,681.02 |
$139,499.19 |
$122,561.06 |
$111,724.11 |
| 5.000 |
$311,652.70 |
$233,874.46 |
$192,509.66 |
$174,369.99 |
$145,520.24 |
$128,902.10 |
$118,369.17 |
| 5.500 |
$316,859.44 |
$239,300.44 |
$198,158.61 |
$180,166.90 |
$151,679.15 |
$135,406.29 |
$125,197.47 |
| 6.000 |
$322,118.63 |
$244,800.21 |
$203,901.52 |
$186,070.43 |
$157,973.05 |
$142,068.46 |
$132,200.89 |
| |
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。 |
|
App下載
