| 樓價： |
$56,000,000.00 |
|
|
| 首期： |
$16,800,000.00 |
| |
| 貸款金額： |
$39,200,000.00 |
全期供款共： |
$52,020,077.86 |
| 每月供款額： |
$173,400.26 (2.375厘息計供300期) |
全期利息共： |
$12,820,077.86 |
| 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*： |
$157,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$560,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$901,600 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,380,000.00 (第一個住宅物業) |
|
|
$8,400,000.00 (第二個住宅物業) |
|
|
$2,380,000.00 (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 |
$483,384.88 |
$343,408.16 |
$268,073.71 |
$234,609.85 |
$180,278.57 |
$147,734.00 |
$126,082.69 |
| 1.500 |
$491,886.68 |
$351,982.68 |
$276,734.32 |
$243,331.26 |
$189,157.80 |
$156,775.04 |
$135,287.12 |
| 2.000 |
$500,483.45 |
$360,692.74 |
$285,570.85 |
$252,255.41 |
$198,306.27 |
$166,150.90 |
$144,890.83 |
| 2.375 |
$506,993.28 |
$367,314.04 |
$292,313.33 |
$259,081.02 |
$205,343.10 |
|
$152,351.84 |
| 2.500 |
$509,175.07 |
$369,538.01 |
$294,582.68 |
$261,381.37 |
$207,721.93 |
$175,857.76 |
$154,887.39 |
| 3.000 |
$517,961.36 |
$378,518.12 |
$303,769.03 |
$270,708.00 |
$217,402.26 |
$185,890.84 |
$165,268.78 |
| 3.500 |
$526,842.14 |
$387,632.60 |
$313,129.00 |
$280,233.96 |
$227,344.21 |
$196,244.44 |
$176,025.52 |
| 4.000 |
$535,817.21 |
$396,880.94 |
$322,661.53 |
$289,957.67 |
$237,544.29 |
$206,912.04 |
$187,146.80 |
| 4.500 |
$544,886.32 |
$406,262.56 |
$332,365.44 |
$299,877.37 |
$247,998.56 |
$217,886.33 |
$198,620.64 |
| 5.000 |
$554,049.24 |
$415,776.82 |
$342,239.40 |
$309,991.10 |
$258,702.65 |
$229,159.30 |
$210,434.08 |
| 5.500 |
$563,305.67 |
$425,423.01 |
$352,281.98 |
$320,296.71 |
$269,651.82 |
$240,722.30 |
$222,573.29 |
| 6.000 |
$572,655.34 |
$435,200.37 |
$362,491.59 |
$330,791.88 |
$280,840.97 |
$252,566.15 |
$235,023.81 |
| |
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。 |
|
