| 樓價： |
$47,000,000.00 |
|
|
| 首期： |
$14,100,000.00 |
| |
| 貸款金額： |
$32,900,000.00 |
全期供款共： |
$43,659,708.21 |
| 每月供款額： |
$145,532.36 (2.375厘息計供300期) |
全期利息共： |
$10,759,708.21 |
| 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*： |
$135,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$470,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$756,700 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,997,500.00 (第一個住宅物業) |
|
|
$7,050,000.00 (第二個住宅物業) |
|
|
$1,997,500.00 (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 |
$405,698.02 |
$288,217.56 |
$224,990.44 |
$196,904.70 |
$151,305.23 |
$123,991.04 |
$105,819.40 |
| 1.500 |
$412,833.46 |
$295,414.03 |
$232,259.16 |
$204,224.45 |
$158,757.44 |
$131,579.05 |
$113,544.55 |
| 2.000 |
$420,048.61 |
$302,724.26 |
$239,675.54 |
$211,714.36 |
$166,435.62 |
$139,448.08 |
$121,604.81 |
| 2.375 |
$425,512.22 |
$308,281.43 |
$245,334.40 |
$217,443.00 |
$172,341.53 |
|
$127,866.72 |
| 2.500 |
$427,343.36 |
$310,147.98 |
$247,239.03 |
$219,373.65 |
$174,338.05 |
$147,594.91 |
$129,994.78 |
| 3.000 |
$434,717.57 |
$317,684.85 |
$254,949.01 |
$227,201.36 |
$182,462.61 |
$156,015.52 |
$138,707.73 |
| 3.500 |
$442,171.09 |
$325,334.50 |
$262,804.70 |
$235,196.36 |
$190,806.75 |
$164,705.15 |
$147,735.70 |
| 4.000 |
$449,703.73 |
$333,096.50 |
$270,805.22 |
$243,357.33 |
$199,367.53 |
$173,658.32 |
$157,069.63 |
| 4.500 |
$457,315.31 |
$340,970.36 |
$278,949.57 |
$251,682.79 |
$208,141.64 |
$182,868.89 |
$166,699.47 |
| 5.000 |
$465,005.61 |
$348,955.55 |
$287,236.64 |
$260,171.10 |
$217,125.44 |
$192,330.12 |
$176,614.31 |
| 5.500 |
$472,774.40 |
$357,051.45 |
$295,665.23 |
$268,820.46 |
$226,314.92 |
$202,034.78 |
$186,802.58 |
| 6.000 |
$480,621.44 |
$365,257.45 |
$304,234.01 |
$277,628.90 |
$235,705.82 |
$211,975.16 |
$197,252.12 |
| |
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。 |
|
