| 樓價： |
$52,000,000.00 |
|
|
| 首期： |
$15,600,000.00 |
| |
| 貸款金額： |
$36,400,000.00 |
全期供款共： |
$48,304,358.01 |
| 每月供款額： |
$161,014.53 (2.375厘息計供300期) |
全期利息共： |
$11,904,358.01 |
| 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*： |
$147,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$520,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$837,200 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,210,000.00 (第一個住宅物業) |
|
|
$7,800,000.00 (第二個住宅物業) |
|
|
$2,210,000.00 (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 |
$448,857.39 |
$318,879.00 |
$248,925.59 |
$217,852.00 |
$167,401.53 |
$137,181.57 |
$117,076.79 |
| 1.500 |
$456,751.91 |
$326,841.06 |
$256,967.58 |
$225,950.46 |
$175,646.53 |
$145,576.82 |
$125,623.76 |
| 2.000 |
$464,734.64 |
$334,928.97 |
$265,172.93 |
$234,237.17 |
$184,141.53 |
$154,282.98 |
$134,541.49 |
| 2.375 |
$470,779.48 |
$341,077.32 |
$271,433.80 |
$240,575.23 |
$190,675.73 |
|
$141,469.56 |
| 2.500 |
$472,805.42 |
$343,142.44 |
$273,541.06 |
$242,711.27 |
$192,884.65 |
$163,296.49 |
$143,824.01 |
| 3.000 |
$480,964.12 |
$351,481.11 |
$282,071.25 |
$251,371.72 |
$201,873.53 |
$172,612.92 |
$153,463.87 |
| 3.500 |
$489,210.56 |
$359,944.56 |
$290,762.64 |
$260,217.25 |
$211,105.34 |
$182,226.98 |
$163,452.27 |
| 4.000 |
$497,544.55 |
$368,532.30 |
$299,614.28 |
$269,246.40 |
$220,576.84 |
$192,132.61 |
$173,779.17 |
| 4.500 |
$505,965.87 |
$377,243.81 |
$308,625.05 |
$278,457.56 |
$230,284.37 |
$202,323.02 |
$184,433.45 |
| 5.000 |
$514,474.29 |
$386,078.48 |
$317,793.73 |
$287,848.88 |
$240,223.89 |
$212,790.78 |
$195,403.07 |
| 5.500 |
$523,069.55 |
$395,035.65 |
$327,118.98 |
$297,418.38 |
$250,390.98 |
$223,527.85 |
$206,675.20 |
| 6.000 |
$531,751.38 |
$404,114.63 |
$336,599.33 |
$307,163.89 |
$260,780.91 |
$234,525.71 |
$218,236.39 |
| |
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。 |
|
