| 樓價： |
$33,800,000.00 |
|
|
| 首期： |
$10,140,000.00 |
| |
| 貸款金額： |
$23,660,000.00 |
全期供款共： |
$31,397,832.71 |
| 每月供款額： |
$104,659.44 (2.375厘息計供300期) |
全期利息共： |
$7,737,832.71 |
| 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*： |
$102,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$338,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$544,180 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,436,500.00 (第一個住宅物業) |
|
|
$5,070,000.00 (第二個住宅物業) |
|
|
$1,436,500.00 (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 |
$291,757.30 |
$207,271.35 |
$161,801.63 |
$141,603.80 |
$108,810.99 |
$89,168.02 |
$76,099.91 |
| 1.500 |
$296,888.74 |
$212,446.69 |
$167,028.93 |
$146,867.80 |
$114,170.24 |
$94,624.93 |
$81,655.44 |
| 2.000 |
$302,077.51 |
$217,703.83 |
$172,362.41 |
$152,254.16 |
$119,692.00 |
$100,283.94 |
$87,451.97 |
| 2.375 |
$306,006.66 |
$221,700.26 |
$176,431.97 |
$156,373.90 |
$123,939.23 |
|
$91,955.22 |
| 2.500 |
$307,323.52 |
$223,042.59 |
$177,801.69 |
$157,762.33 |
$125,375.02 |
$106,142.72 |
$93,485.60 |
| 3.000 |
$312,626.68 |
$228,462.72 |
$183,346.31 |
$163,391.62 |
$131,217.79 |
$112,198.40 |
$99,751.51 |
| 3.500 |
$317,986.87 |
$233,963.96 |
$188,995.72 |
$169,141.21 |
$137,218.47 |
$118,447.54 |
$106,243.97 |
| 4.000 |
$323,403.96 |
$239,546.00 |
$194,749.28 |
$175,010.16 |
$143,374.95 |
$124,886.20 |
$112,956.46 |
| 4.500 |
$328,877.82 |
$245,208.48 |
$200,606.28 |
$180,997.41 |
$149,684.84 |
$131,509.96 |
$119,881.74 |
| 5.000 |
$334,408.29 |
$250,951.01 |
$206,565.93 |
$187,101.77 |
$156,145.53 |
$138,314.00 |
$127,012.00 |
| 5.500 |
$339,995.21 |
$256,773.17 |
$212,627.34 |
$193,321.95 |
$162,754.14 |
$145,293.10 |
$134,338.88 |
| 6.000 |
$345,638.40 |
$262,674.51 |
$218,789.57 |
$199,656.53 |
$169,507.59 |
$152,441.71 |
$141,853.65 |
| |
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。 |
|
