| 樓價： |
$48,800,000.00 |
|
|
| 首期： |
$14,640,000.00 |
| |
| 貸款金額： |
$34,160,000.00 |
全期供款共： |
$45,331,782.14 |
| 每月供款額： |
$151,105.94 (2.375厘息計供300期) |
全期利息共： |
$11,171,782.14 |
| 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*： |
$139,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$488,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$785,680 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,074,000.00 (第一個住宅物業) |
|
|
$7,320,000.00 (第二個住宅物業) |
|
|
$2,074,000.00 (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 |
$421,235.39 |
$299,255.68 |
$233,607.09 |
$204,445.73 |
$157,099.90 |
$128,739.63 |
$109,872.06 |
| 1.500 |
$428,644.10 |
$306,727.76 |
$241,154.19 |
$212,045.82 |
$164,837.51 |
$136,618.25 |
$117,893.06 |
| 2.000 |
$436,135.58 |
$314,317.96 |
$248,854.60 |
$219,822.57 |
$172,809.75 |
$144,788.64 |
$126,262.01 |
| 2.375 |
$441,808.43 |
$320,087.95 |
$254,730.19 |
$225,770.60 |
$178,941.84 |
|
$132,763.74 |
| 2.500 |
$443,709.70 |
$322,025.98 |
$256,707.76 |
$227,775.19 |
$181,014.83 |
$153,247.48 |
$134,973.30 |
| 3.000 |
$451,366.33 |
$329,851.50 |
$264,713.02 |
$235,902.69 |
$189,450.54 |
$161,990.58 |
$144,019.94 |
| 3.500 |
$459,105.30 |
$337,794.12 |
$272,869.56 |
$244,203.88 |
$198,114.24 |
$171,013.01 |
$153,393.67 |
| 4.000 |
$466,926.42 |
$345,853.39 |
$281,176.48 |
$252,677.40 |
$207,002.88 |
$180,309.06 |
$163,085.06 |
| 4.500 |
$474,829.51 |
$354,028.80 |
$289,632.74 |
$261,321.71 |
$216,113.03 |
$189,872.37 |
$173,083.70 |
| 5.000 |
$482,814.33 |
$362,319.80 |
$298,237.19 |
$270,135.10 |
$225,440.88 |
$199,695.96 |
$183,378.27 |
| 5.500 |
$490,880.66 |
$370,725.77 |
$306,988.58 |
$279,115.71 |
$234,982.30 |
$209,772.29 |
$193,956.72 |
| 6.000 |
$499,028.22 |
$379,246.03 |
$315,885.53 |
$288,261.49 |
$244,732.85 |
$220,093.36 |
$204,806.46 |
| |
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。 |
|
