| 樓價： |
$33,000,000.00 |
|
|
| 首期： |
$9,900,000.00 |
| |
| 貸款金額： |
$23,100,000.00 |
全期供款共： |
$30,654,688.74 |
| 每月供款額： |
$102,182.30 (2.375厘息計供300期) |
全期利息共： |
$7,554,688.74 |
| 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*： |
$100,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$330,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$531,300 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,402,500.00 (第一個住宅物業) |
|
|
$4,950,000.00 (第二個住宅物業) |
|
|
$1,402,500.00 (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 |
$284,851.80 |
$202,365.52 |
$157,972.01 |
$138,252.23 |
$106,235.58 |
$87,057.54 |
$74,298.73 |
| 1.500 |
$289,861.79 |
$207,418.36 |
$163,075.58 |
$143,391.64 |
$111,467.99 |
$92,385.29 |
$79,722.77 |
| 2.000 |
$294,927.75 |
$212,551.08 |
$168,282.82 |
$148,650.51 |
$116,859.05 |
$97,910.35 |
$85,382.10 |
| 2.375 |
$298,763.90 |
$216,452.92 |
$172,256.07 |
$152,672.74 |
$121,005.75 |
|
$89,778.76 |
| 2.500 |
$300,049.59 |
$217,763.47 |
$173,593.36 |
$154,028.31 |
$122,407.57 |
$103,630.47 |
$91,272.93 |
| 3.000 |
$305,227.23 |
$223,055.32 |
$179,006.75 |
$159,524.36 |
$128,112.05 |
$109,542.81 |
$97,390.53 |
| 3.500 |
$310,460.55 |
$228,426.35 |
$184,522.45 |
$165,137.87 |
$133,970.69 |
$115,644.04 |
$103,729.32 |
| 4.000 |
$315,749.43 |
$233,876.27 |
$190,139.83 |
$170,867.91 |
$139,981.46 |
$121,930.31 |
$110,282.93 |
| 4.500 |
$321,093.73 |
$239,404.72 |
$195,858.21 |
$176,713.45 |
$146,142.01 |
$128,397.30 |
$117,044.31 |
| 5.000 |
$326,493.30 |
$245,011.34 |
$201,676.79 |
$182,673.33 |
$152,449.78 |
$135,040.30 |
$124,005.79 |
| 5.500 |
$331,947.99 |
$250,695.70 |
$207,594.74 |
$188,746.28 |
$158,901.97 |
$141,854.21 |
$131,159.26 |
| 6.000 |
$337,457.61 |
$256,457.36 |
$213,611.12 |
$194,930.93 |
$165,495.57 |
$148,833.62 |
$138,496.17 |
| |
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。 |
|
