| 樓價： |
$30,400,000.00 |
|
|
| 首期： |
$9,120,000.00 |
| |
| 貸款金額： |
$21,280,000.00 |
全期供款共： |
$28,239,470.84 |
| 每月供款額： |
$94,131.57 (2.375厘息計供300期) |
全期利息共： |
$6,959,470.84 |
| 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*： |
$93,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$304,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$489,440 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,292,000.00 (第一個住宅物業) |
|
|
$4,560,000.00 (第二個住宅物業) |
|
|
$1,292,000.00 (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 |
$262,408.93 |
$186,421.57 |
$145,525.73 |
$127,359.63 |
$97,865.51 |
$80,198.46 |
$68,444.89 |
| 1.500 |
$267,024.20 |
$191,076.31 |
$150,227.20 |
$132,094.11 |
$102,685.66 |
$85,106.45 |
$73,441.58 |
| 2.000 |
$271,691.02 |
$195,804.63 |
$155,024.18 |
$136,938.65 |
$107,651.97 |
$90,196.20 |
$78,655.02 |
| 2.375 |
$275,224.93 |
$199,399.05 |
$158,684.38 |
$140,643.98 |
$111,471.97 |
|
$82,705.28 |
| 2.500 |
$276,409.32 |
$200,606.35 |
$159,916.31 |
$141,892.74 |
$112,763.34 |
$95,465.64 |
$84,081.73 |
| 3.000 |
$281,179.03 |
$205,481.26 |
$164,903.19 |
$146,955.77 |
$118,018.37 |
$100,912.17 |
$89,717.34 |
| 3.500 |
$286,000.02 |
$210,429.13 |
$169,984.32 |
$152,127.00 |
$123,415.43 |
$106,532.70 |
$95,556.71 |
| 4.000 |
$290,872.20 |
$215,449.65 |
$175,159.12 |
$157,405.59 |
$128,952.61 |
$112,323.68 |
$101,593.97 |
| 4.500 |
$295,795.43 |
$220,542.53 |
$180,426.95 |
$162,790.57 |
$134,627.79 |
$118,281.15 |
$107,822.63 |
| 5.000 |
$300,769.59 |
$225,707.42 |
$185,787.10 |
$168,280.88 |
$140,438.58 |
$124,400.76 |
$114,235.64 |
| 5.500 |
$305,794.51 |
$230,943.92 |
$191,238.79 |
$173,875.36 |
$146,382.42 |
$130,677.82 |
$120,825.50 |
| 6.000 |
$310,870.04 |
$236,251.63 |
$196,781.15 |
$179,572.73 |
$152,456.53 |
$137,107.34 |
$127,584.35 |
| |
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。 |
|
