| 樓價： |
$57,000,000.00 |
|
|
| 首期： |
$17,100,000.00 |
| |
| 貸款金額： |
$39,900,000.00 |
全期供款共： |
$52,949,007.82 |
| 每月供款額： |
$176,496.69 (2.375厘息計供300期) |
全期利息共： |
$13,049,007.82 |
| 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*： |
$160,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$570,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$917,700 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,422,500.00 (第一個住宅物業) |
|
|
$8,550,000.00 (第二個住宅物業) |
|
|
$2,422,500.00 (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 |
$492,016.75 |
$349,540.44 |
$272,860.74 |
$238,799.31 |
$183,497.83 |
$150,372.11 |
$128,334.17 |
| 1.500 |
$500,670.37 |
$358,268.08 |
$281,676.00 |
$247,676.47 |
$192,535.62 |
$159,574.59 |
$137,702.96 |
| 2.000 |
$509,420.66 |
$367,133.68 |
$290,670.33 |
$256,759.97 |
$201,847.45 |
$169,117.88 |
$147,478.17 |
| 2.375 |
$516,046.74 |
$373,873.22 |
$297,533.21 |
$263,707.47 |
$209,009.94 |
|
$155,072.40 |
| 2.500 |
$518,267.48 |
$376,136.91 |
$299,843.08 |
$266,048.89 |
$211,431.25 |
$178,998.08 |
$157,653.24 |
| 3.000 |
$527,210.67 |
$385,277.37 |
$309,193.48 |
$275,542.07 |
$221,284.44 |
$189,210.31 |
$168,220.01 |
| 3.500 |
$536,250.04 |
$394,554.61 |
$318,720.59 |
$285,238.13 |
$231,403.93 |
$199,748.80 |
$179,168.83 |
| 4.000 |
$545,385.37 |
$403,968.10 |
$328,423.35 |
$295,135.48 |
$241,786.15 |
$210,606.90 |
$190,488.70 |
| 4.500 |
$554,616.44 |
$413,517.25 |
$338,300.54 |
$305,232.32 |
$252,427.10 |
$221,777.16 |
$202,167.44 |
| 5.000 |
$563,942.97 |
$423,201.41 |
$348,350.82 |
$315,526.66 |
$263,322.34 |
$233,251.43 |
$214,191.83 |
| 5.500 |
$573,364.70 |
$433,019.85 |
$358,572.73 |
$326,016.30 |
$274,467.04 |
$245,020.91 |
$226,547.81 |
| 6.000 |
$582,881.32 |
$442,971.80 |
$368,964.65 |
$336,698.87 |
$285,855.99 |
$257,076.26 |
$239,220.66 |
| |
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。 |
|
App下載
