| 樓價： |
$124,823,000.00 |
|
|
| 首期： |
$37,446,900.00 |
| |
| 貸款金額： |
$87,376,100.00 |
全期供款共： |
$115,951,824.62 |
| 每月供款額： |
$386,506.08 (2.375厘息計供300期) |
全期利息共： |
$28,575,724.62 |
| 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*： |
$329,557.50 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$1,248,230.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$2,009,650 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$5,304,978.00 (第一個住宅物業) |
|
|
$18,723,450.00 (第二個住宅物業) |
|
|
$5,304,978.00 (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 |
$1,077,456.26 |
$765,450.65 |
$597,531.52 |
$522,941.17 |
$401,837.71 |
$329,296.45 |
$281,036.07 |
| 1.500 |
$1,096,406.62 |
$784,563.11 |
$616,835.86 |
$542,381.04 |
$421,629.36 |
$349,448.76 |
$301,552.58 |
| 2.000 |
$1,115,568.68 |
$803,977.67 |
$636,532.33 |
$562,272.81 |
$442,021.13 |
$370,347.39 |
$322,959.08 |
| 2.375 |
$1,130,078.98 |
$818,736.43 |
$651,561.19 |
$577,486.96 |
$457,706.10 |
|
$339,589.52 |
| 2.500 |
$1,134,942.14 |
$823,693.64 |
$656,619.53 |
$582,614.41 |
$463,008.48 |
$391,983.81 |
$345,241.23 |
| 3.000 |
$1,154,526.63 |
$843,710.13 |
$677,095.75 |
$603,403.30 |
$484,585.75 |
$414,347.35 |
$368,381.16 |
| 3.500 |
$1,174,321.73 |
$864,026.14 |
$697,958.95 |
$624,636.48 |
$506,746.18 |
$437,425.35 |
$392,357.74 |
| 4.000 |
$1,194,326.99 |
$884,640.53 |
$719,206.80 |
$646,310.46 |
$529,481.98 |
$461,203.25 |
$417,146.87 |
| 4.500 |
$1,214,541.88 |
$905,552.00 |
$740,836.63 |
$668,421.30 |
$552,784.35 |
$485,664.74 |
$442,721.86 |
| 5.000 |
$1,234,965.85 |
$926,759.11 |
$762,845.52 |
$690,964.63 |
$576,643.59 |
$510,791.98 |
$469,053.80 |
| 5.500 |
$1,255,598.28 |
$948,260.29 |
$785,230.24 |
$713,935.66 |
$601,049.10 |
$536,565.70 |
$496,111.89 |
| 6.000 |
$1,276,438.52 |
$970,053.85 |
$807,987.28 |
$737,329.19 |
$625,989.52 |
$562,965.44 |
$523,863.87 |
| |
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。 |
|
