| 樓價： |
$46,900,000.00 |
|
|
| 首期： |
$14,070,000.00 |
| |
| 貸款金額： |
$32,830,000.00 |
全期供款共： |
$43,566,815.21 |
| 每月供款額： |
$145,222.72 (2.375厘息計供300期) |
全期利息共： |
$10,736,815.21 |
| 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*： |
$134,750.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$469,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$755,090 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,993,250.00 (第一個住宅物業) |
|
|
$7,035,000.00 (第二個住宅物業) |
|
|
$1,993,250.00 (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 |
$404,834.84 |
$287,604.33 |
$224,511.73 |
$196,485.75 |
$150,983.30 |
$123,727.23 |
$105,594.25 |
| 1.500 |
$411,955.09 |
$294,785.49 |
$231,764.99 |
$203,789.93 |
$158,419.66 |
$131,299.10 |
$113,302.97 |
| 2.000 |
$419,154.89 |
$302,080.17 |
$239,165.59 |
$211,263.91 |
$166,081.50 |
$139,151.38 |
$121,346.07 |
| 2.375 |
$424,606.87 |
$307,625.51 |
$244,812.41 |
$216,980.35 |
$171,974.84 |
|
$127,594.66 |
| 2.500 |
$426,434.12 |
$309,488.09 |
$246,712.99 |
$218,906.90 |
$173,967.12 |
$147,280.87 |
$129,718.19 |
| 3.000 |
$433,792.64 |
$317,008.92 |
$254,406.57 |
$226,717.95 |
$182,074.39 |
$155,683.57 |
$138,412.60 |
| 3.500 |
$441,230.30 |
$324,642.30 |
$262,245.54 |
$234,695.94 |
$190,400.78 |
$164,354.72 |
$147,421.37 |
| 4.000 |
$448,746.91 |
$332,387.79 |
$270,229.03 |
$242,839.55 |
$198,943.34 |
$173,288.83 |
$156,735.44 |
| 4.500 |
$456,342.30 |
$340,244.90 |
$278,356.06 |
$251,147.30 |
$207,698.79 |
$182,479.80 |
$166,344.79 |
| 5.000 |
$464,016.23 |
$348,213.09 |
$286,625.50 |
$259,617.55 |
$216,663.47 |
$191,920.91 |
$176,238.54 |
| 5.500 |
$471,768.50 |
$356,291.77 |
$295,036.16 |
$268,248.50 |
$225,833.40 |
$201,604.92 |
$186,405.13 |
| 6.000 |
$479,598.84 |
$364,480.31 |
$303,586.71 |
$277,038.20 |
$235,204.32 |
$211,524.15 |
$196,832.44 |
| |
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。 |
|
