| 樓價： |
$46,500,000.00 |
|
|
| 首期： |
$13,950,000.00 |
| |
| 貸款金額： |
$32,550,000.00 |
全期供款共： |
$43,195,243.22 |
| 每月供款額： |
$143,984.14 (2.375厘息計供300期) |
全期利息共： |
$10,645,243.22 |
| 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*： |
$133,750.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$465,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$748,650 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,976,250.00 (第一個住宅物業) |
|
|
$6,975,000.00 (第二個住宅物業) |
|
|
$1,976,250.00 (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 |
$401,382.09 |
$285,151.42 |
$222,596.92 |
$194,809.96 |
$149,695.60 |
$122,671.98 |
$104,693.66 |
| 1.500 |
$408,441.62 |
$292,271.33 |
$229,788.32 |
$202,051.85 |
$157,068.53 |
$130,179.27 |
$112,336.63 |
| 2.000 |
$415,580.01 |
$299,503.79 |
$237,125.80 |
$209,462.08 |
$164,665.03 |
$137,964.59 |
$120,311.14 |
| 2.375 |
$420,985.49 |
$305,001.84 |
$242,724.46 |
$215,129.77 |
$170,508.11 |
|
$126,506.43 |
| 2.500 |
$422,797.16 |
$306,848.53 |
$244,608.83 |
$217,039.89 |
$172,483.39 |
$146,024.75 |
$128,611.85 |
| 3.000 |
$430,092.92 |
$314,305.22 |
$252,236.79 |
$224,784.32 |
$180,521.52 |
$154,355.78 |
$137,232.11 |
| 3.500 |
$437,467.14 |
$321,873.50 |
$260,008.90 |
$232,694.27 |
$188,776.89 |
$162,952.97 |
$146,164.05 |
| 4.000 |
$444,919.65 |
$329,552.92 |
$267,924.31 |
$240,768.42 |
$197,246.60 |
$171,810.89 |
$155,398.68 |
| 4.500 |
$452,450.25 |
$337,343.02 |
$275,982.02 |
$249,005.32 |
$205,927.37 |
$180,923.47 |
$164,926.07 |
| 5.000 |
$460,058.74 |
$345,243.25 |
$284,180.93 |
$257,403.33 |
$214,815.59 |
$190,284.06 |
$174,735.44 |
| 5.500 |
$467,744.89 |
$353,253.03 |
$292,519.86 |
$265,960.66 |
$223,907.32 |
$199,885.48 |
$184,815.32 |
| 6.000 |
$475,508.45 |
$361,371.73 |
$300,997.48 |
$274,675.40 |
$233,198.31 |
$209,720.11 |
$195,153.70 |
| |
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。 |
|
