| 樓價： |
$38,000,000.00 |
|
|
| 首期： |
$11,400,000.00 |
| |
| 貸款金額： |
$26,600,000.00 |
全期供款共： |
$35,299,338.55 |
| 每月供款額： |
$117,664.46 (2.375厘息計供300期) |
全期利息共： |
$8,699,338.55 |
| 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*： |
$112,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$380,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$611,800 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,615,000.00 (第一個住宅物業) |
|
|
$5,700,000.00 (第二個住宅物業) |
|
|
$1,615,000.00 (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 |
$328,011.17 |
$233,026.96 |
$181,907.16 |
$159,199.54 |
$122,331.89 |
$100,248.07 |
$85,556.11 |
| 1.500 |
$333,780.24 |
$238,845.39 |
$187,784.00 |
$165,117.64 |
$128,357.08 |
$106,383.06 |
$91,801.98 |
| 2.000 |
$339,613.77 |
$244,755.79 |
$193,780.22 |
$171,173.31 |
$134,564.97 |
$112,745.25 |
$98,318.78 |
| 2.375 |
$344,031.16 |
$249,248.81 |
$198,355.47 |
$175,804.98 |
$139,339.96 |
|
$103,381.60 |
| 2.500 |
$345,511.65 |
$250,757.94 |
$199,895.39 |
$177,365.93 |
$140,954.17 |
$119,332.05 |
$105,102.16 |
| 3.000 |
$351,473.78 |
$256,851.58 |
$206,128.99 |
$183,694.72 |
$147,522.96 |
$126,140.21 |
$112,146.67 |
| 3.500 |
$357,500.03 |
$263,036.41 |
$212,480.39 |
$190,158.76 |
$154,269.28 |
$133,165.87 |
$119,445.89 |
| 4.000 |
$363,590.25 |
$269,312.07 |
$218,948.90 |
$196,756.99 |
$161,190.77 |
$140,404.60 |
$126,992.47 |
| 4.500 |
$369,744.29 |
$275,678.17 |
$225,533.69 |
$203,488.21 |
$168,284.73 |
$147,851.44 |
$134,778.29 |
| 5.000 |
$375,961.98 |
$282,134.27 |
$232,233.88 |
$210,351.10 |
$175,548.23 |
$155,500.95 |
$142,794.55 |
| 5.500 |
$382,243.13 |
$288,679.90 |
$239,048.48 |
$217,344.20 |
$182,978.02 |
$163,347.27 |
$151,031.87 |
| 6.000 |
$388,587.55 |
$295,314.54 |
$245,976.44 |
$224,465.92 |
$190,570.66 |
$171,384.17 |
$159,480.44 |
| |
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。 |
|
