| 樓價： |
$29,200,000.00 |
|
|
| 首期： |
$8,760,000.00 |
| |
| 貸款金額： |
$20,440,000.00 |
全期供款共： |
$27,124,754.89 |
| 每月供款額： |
$90,415.85 (2.375厘息計供300期) |
全期利息共： |
$6,684,754.89 |
| 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*： |
$90,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$292,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$470,120 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,241,000.00 (第一個住宅物業) |
|
|
$4,380,000.00 (第二個住宅物業) |
|
|
$1,241,000.00 (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 |
$252,050.69 |
$179,062.82 |
$139,781.29 |
$122,332.28 |
$94,002.40 |
$77,032.73 |
$65,743.12 |
| 1.500 |
$256,483.77 |
$183,533.83 |
$144,297.18 |
$126,879.87 |
$98,632.28 |
$81,746.99 |
$70,542.57 |
| 2.000 |
$260,966.37 |
$188,075.50 |
$148,904.80 |
$131,533.18 |
$103,402.55 |
$86,635.83 |
$75,550.22 |
| 2.375 |
$264,360.78 |
$191,528.03 |
$152,420.52 |
$135,092.25 |
$107,071.76 |
|
$79,440.60 |
| 2.500 |
$265,498.43 |
$192,687.68 |
$153,603.83 |
$136,291.71 |
$108,312.15 |
$91,697.26 |
$80,762.71 |
| 3.000 |
$270,079.85 |
$197,370.16 |
$158,393.85 |
$141,154.89 |
$113,359.75 |
$96,928.79 |
$86,175.86 |
| 3.500 |
$274,710.55 |
$202,122.71 |
$163,274.41 |
$146,121.99 |
$118,543.77 |
$102,327.46 |
$91,784.73 |
| 4.000 |
$279,390.40 |
$206,945.06 |
$168,244.94 |
$151,192.21 |
$123,862.38 |
$107,889.85 |
$97,583.69 |
| 4.500 |
$284,119.30 |
$211,836.91 |
$173,304.84 |
$156,364.63 |
$129,313.53 |
$113,612.16 |
$103,566.48 |
| 5.000 |
$288,897.10 |
$216,797.91 |
$178,453.40 |
$161,638.22 |
$134,894.95 |
$119,490.20 |
$109,726.34 |
| 5.500 |
$293,723.67 |
$221,827.71 |
$183,689.89 |
$167,011.86 |
$140,604.17 |
$125,519.48 |
$116,056.07 |
| 6.000 |
$298,598.85 |
$226,925.91 |
$189,013.47 |
$172,484.34 |
$146,438.51 |
$131,695.21 |
$122,548.13 |
| |
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。 |
|
