| 樓價： |
$51,800,000.00 |
|
|
| 首期： |
$15,540,000.00 |
| |
| 貸款金額： |
$36,260,000.00 |
全期供款共： |
$48,118,572.02 |
| 每月供款額： |
$160,395.24 (2.375厘息計供300期) |
全期利息共： |
$11,858,572.02 |
| 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*： |
$147,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$518,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$833,980 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,201,500.00 (第一個住宅物業) |
|
|
$7,770,000.00 (第二個住宅物業) |
|
|
$2,201,500.00 (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 |
$447,131.01 |
$317,652.54 |
$247,968.18 |
$217,014.11 |
$166,757.68 |
$136,653.95 |
$116,626.49 |
| 1.500 |
$454,995.18 |
$325,583.98 |
$255,979.25 |
$225,081.42 |
$174,970.97 |
$145,016.91 |
$125,140.59 |
| 2.000 |
$462,947.19 |
$333,640.78 |
$264,153.04 |
$233,336.25 |
$183,433.30 |
$153,689.58 |
$134,024.02 |
| 2.375 |
$468,968.79 |
$339,765.49 |
$270,389.83 |
$239,649.94 |
$189,942.37 |
|
$140,925.45 |
| 2.500 |
$470,986.94 |
$341,822.66 |
$272,488.98 |
$241,777.77 |
$192,142.79 |
$162,668.43 |
$143,270.84 |
| 3.000 |
$479,114.26 |
$350,129.26 |
$280,986.36 |
$250,404.90 |
$201,097.09 |
$171,949.02 |
$152,873.62 |
| 3.500 |
$487,328.98 |
$358,560.16 |
$289,644.33 |
$259,216.41 |
$210,293.39 |
$181,526.11 |
$162,823.60 |
| 4.000 |
$495,630.92 |
$367,114.87 |
$298,461.92 |
$268,210.84 |
$219,728.47 |
$191,393.64 |
$173,110.79 |
| 4.500 |
$504,019.85 |
$375,792.87 |
$307,438.03 |
$277,386.57 |
$229,398.66 |
$201,544.86 |
$183,724.09 |
| 5.000 |
$512,495.54 |
$384,593.56 |
$316,571.45 |
$286,741.77 |
$239,299.95 |
$211,972.35 |
$194,651.52 |
| 5.500 |
$521,057.75 |
$393,516.28 |
$325,860.83 |
$296,274.46 |
$249,427.94 |
$222,668.12 |
$205,880.29 |
| 6.000 |
$529,706.19 |
$402,560.34 |
$335,304.72 |
$305,982.49 |
$259,777.90 |
$233,623.69 |
$217,397.02 |
| |
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。 |
|
