| 樓價： |
$39,999,000.00 |
|
|
| 首期： |
$11,999,700.00 |
| |
| 貸款金額： |
$27,999,300.00 |
全期供款共： |
$37,156,269.54 |
| 每月供款額： |
$123,854.23 (2.375厘息計供300期) |
全期利息共： |
$9,156,969.54 |
| 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*： |
$117,497.50 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$399,990.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$643,984 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,699,958.00 (第一個住宅物業) |
|
|
$5,999,850.00 (第二個住宅物業) |
|
|
$1,699,958.00 (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 |
$345,266.28 |
$245,285.41 |
$191,476.44 |
$167,574.27 |
$128,767.19 |
$105,521.65 |
$90,056.81 |
| 1.500 |
$351,338.84 |
$251,409.91 |
$197,662.43 |
$173,803.70 |
$135,109.34 |
$111,979.37 |
$96,631.24 |
| 2.000 |
$357,479.24 |
$257,631.23 |
$203,974.08 |
$180,177.93 |
$141,643.79 |
$118,676.25 |
$103,490.87 |
| 2.375 |
$362,129.01 |
$262,360.61 |
$208,790.01 |
$185,053.24 |
$146,669.97 |
|
$108,820.02 |
| 2.500 |
$363,687.39 |
$263,949.13 |
$210,410.94 |
$186,696.31 |
$148,369.10 |
$125,609.55 |
$110,631.09 |
| 3.000 |
$369,963.15 |
$270,363.33 |
$216,972.46 |
$193,358.03 |
$155,283.45 |
$132,775.85 |
$118,046.18 |
| 3.500 |
$376,306.41 |
$276,873.51 |
$223,657.98 |
$200,162.11 |
$162,384.66 |
$140,171.10 |
$125,729.37 |
| 4.000 |
$382,717.01 |
$283,479.30 |
$230,466.76 |
$207,107.44 |
$169,670.25 |
$147,790.62 |
$133,672.94 |
| 4.500 |
$389,194.79 |
$290,180.29 |
$237,397.95 |
$214,192.77 |
$177,137.40 |
$155,629.20 |
$141,868.34 |
| 5.000 |
$395,739.56 |
$296,976.02 |
$244,450.61 |
$221,416.68 |
$184,782.99 |
$163,681.12 |
$150,306.30 |
| 5.500 |
$402,351.14 |
$303,865.98 |
$251,623.69 |
$228,777.65 |
$192,603.63 |
$171,940.20 |
$158,976.95 |
| 6.000 |
$409,029.30 |
$310,849.63 |
$258,916.09 |
$236,274.00 |
$200,595.68 |
$180,399.88 |
$167,869.95 |
| |
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。 |
|
