| 樓價： |
$30,600,000.00 |
|
|
| 首期： |
$9,180,000.00 |
| |
| 貸款金額： |
$21,420,000.00 |
全期供款共： |
$28,425,256.83 |
| 每月供款額： |
$94,750.86 (2.375厘息計供300期) |
全期利息共： |
$7,005,256.83 |
| 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*： |
$94,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$306,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$492,660 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,300,500.00 (第一個住宅物業) |
|
|
$4,590,000.00 (第二個住宅物業) |
|
|
$1,300,500.00 (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 |
$264,135.31 |
$187,648.03 |
$146,483.14 |
$128,197.53 |
$98,509.36 |
$80,726.08 |
$68,895.19 |
| 1.500 |
$268,780.93 |
$192,333.39 |
$151,215.54 |
$132,963.15 |
$103,361.23 |
$85,666.36 |
$73,924.75 |
| 2.000 |
$273,478.46 |
$197,092.82 |
$156,044.07 |
$137,839.56 |
$108,360.21 |
$90,789.60 |
$79,172.49 |
| 2.375 |
$277,035.62 |
$200,710.89 |
$159,728.35 |
$141,569.27 |
$112,205.34 |
|
$83,249.40 |
| 2.500 |
$278,227.81 |
$201,926.13 |
$160,968.39 |
$142,826.25 |
$113,505.20 |
$96,093.70 |
$84,634.90 |
| 3.000 |
$283,028.89 |
$206,833.12 |
$165,988.08 |
$147,922.59 |
$118,794.81 |
$101,576.06 |
$90,307.58 |
| 3.500 |
$287,881.60 |
$211,813.53 |
$171,102.63 |
$153,127.84 |
$124,227.37 |
$107,233.57 |
$96,185.37 |
| 4.000 |
$292,785.83 |
$216,867.09 |
$176,311.48 |
$158,441.15 |
$129,800.99 |
$113,062.65 |
$102,262.36 |
| 4.500 |
$297,741.46 |
$221,993.47 |
$181,613.97 |
$163,861.56 |
$135,513.50 |
$119,059.32 |
$108,531.99 |
| 5.000 |
$302,748.33 |
$227,192.33 |
$187,009.39 |
$169,387.99 |
$141,362.52 |
$125,219.19 |
$114,987.19 |
| 5.500 |
$307,806.31 |
$232,463.29 |
$192,496.94 |
$175,019.28 |
$147,345.46 |
$131,537.54 |
$121,620.40 |
| 6.000 |
$312,915.24 |
$237,805.92 |
$198,075.76 |
$180,754.13 |
$153,459.53 |
$138,009.36 |
$128,423.72 |
| |
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。 |
|
