| 樓價： |
$52,800,000.00 |
|
|
| 首期： |
$15,840,000.00 |
| |
| 貸款金額： |
$36,960,000.00 |
全期供款共： |
$49,047,501.98 |
| 每月供款額： |
$163,491.67 (2.375厘息計供300期) |
全期利息共： |
$12,087,501.98 |
| 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*： |
$149,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$528,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$850,080 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,244,000.00 (第一個住宅物業) |
|
|
$7,920,000.00 (第二個住宅物業) |
|
|
$2,244,000.00 (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 |
$455,762.89 |
$323,784.83 |
$252,755.22 |
$221,203.57 |
$169,976.94 |
$139,292.06 |
$118,877.97 |
| 1.500 |
$463,778.87 |
$331,869.38 |
$260,920.93 |
$229,426.62 |
$178,348.78 |
$147,816.47 |
$127,556.43 |
| 2.000 |
$471,884.40 |
$340,081.73 |
$269,252.52 |
$237,840.82 |
$186,974.48 |
$156,656.56 |
$136,611.36 |
| 2.375 |
$478,022.24 |
$346,324.67 |
$275,609.71 |
$244,276.39 |
$193,609.21 |
|
$143,646.02 |
| 2.500 |
$480,079.35 |
$348,421.56 |
$277,749.38 |
$246,445.29 |
$195,852.11 |
$165,808.74 |
$146,036.68 |
| 3.000 |
$488,363.57 |
$356,888.51 |
$286,410.80 |
$255,238.97 |
$204,979.27 |
$175,268.50 |
$155,824.85 |
| 3.500 |
$496,736.88 |
$365,482.17 |
$295,235.92 |
$264,220.59 |
$214,353.11 |
$185,030.47 |
$165,966.92 |
| 4.000 |
$505,199.08 |
$374,202.03 |
$304,223.73 |
$273,388.66 |
$223,970.33 |
$195,088.50 |
$176,452.69 |
| 4.500 |
$513,749.96 |
$383,047.56 |
$313,373.13 |
$282,741.52 |
$233,827.21 |
$205,435.68 |
$187,270.89 |
| 5.000 |
$522,389.28 |
$392,018.14 |
$322,682.87 |
$292,277.32 |
$243,919.64 |
$216,064.48 |
$198,409.27 |
| 5.500 |
$531,116.78 |
$401,113.12 |
$332,151.58 |
$301,994.04 |
$254,243.15 |
$226,966.74 |
$209,854.81 |
| 6.000 |
$539,932.17 |
$410,331.78 |
$341,777.79 |
$311,889.48 |
$264,792.92 |
$238,133.80 |
$221,593.87 |
| |
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。 |
|
