| 樓價： |
$34,000,000.00 |
|
|
| 首期： |
$10,200,000.00 |
| |
| 貸款金額： |
$23,800,000.00 |
全期供款共： |
$31,583,618.70 |
| 每月供款額： |
$105,278.73 (2.375厘息計供300期) |
全期利息共： |
$7,783,618.70 |
| 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*： |
$102,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$340,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$547,400 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,445,000.00 (第一個住宅物業) |
|
|
$5,100,000.00 (第二個住宅物業) |
|
|
$1,445,000.00 (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 |
$293,483.68 |
$208,497.81 |
$162,759.04 |
$142,441.69 |
$109,454.85 |
$89,695.64 |
$76,550.21 |
| 1.500 |
$298,645.48 |
$213,703.77 |
$168,017.27 |
$147,736.84 |
$114,845.81 |
$95,184.85 |
$82,138.61 |
| 2.000 |
$303,864.95 |
$218,992.02 |
$173,382.30 |
$153,155.07 |
$120,400.23 |
$100,877.33 |
$87,969.43 |
| 2.375 |
$307,817.35 |
$223,012.10 |
$177,475.95 |
$157,299.19 |
$124,672.60 |
|
$92,499.33 |
| 2.500 |
$309,142.01 |
$224,362.37 |
$178,853.77 |
$158,695.83 |
$126,116.89 |
$106,770.78 |
$94,038.77 |
| 3.000 |
$314,476.54 |
$229,814.57 |
$184,431.20 |
$164,358.43 |
$131,994.23 |
$112,862.29 |
$100,341.76 |
| 3.500 |
$319,868.45 |
$235,348.36 |
$190,114.04 |
$170,142.04 |
$138,030.41 |
$119,148.41 |
$106,872.64 |
| 4.000 |
$325,317.59 |
$240,963.43 |
$195,901.65 |
$176,045.73 |
$144,223.32 |
$125,625.17 |
$113,624.84 |
| 4.500 |
$330,823.84 |
$246,659.41 |
$201,793.30 |
$182,068.40 |
$150,570.55 |
$132,288.13 |
$120,591.10 |
| 5.000 |
$336,387.04 |
$252,435.93 |
$207,788.21 |
$188,208.88 |
$157,069.47 |
$139,132.43 |
$127,763.55 |
| 5.500 |
$342,007.02 |
$258,292.54 |
$213,885.49 |
$194,465.86 |
$163,717.18 |
$146,152.82 |
$135,133.78 |
| 6.000 |
$347,683.60 |
$264,228.79 |
$220,084.18 |
$200,837.93 |
$170,510.59 |
$153,343.73 |
$142,693.02 |
| |
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。 |
|
