| 樓價： |
$595,600,000.00 |
|
|
| 首期： |
$178,680,000.00 |
| |
| 貸款金額： |
$416,920,000.00 |
全期供款共： |
$553,270,685.26 |
| 每月供款額： |
$1,844,235.62 (2.375厘息計供300期) |
全期利息共： |
$136,350,685.26 |
| 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*： |
$1,506,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$5,956,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$9,589,160 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$25,313,000.00 (第一個住宅物業) |
|
|
$89,340,000.00 (第二個住宅物業) |
|
|
$25,313,000.00 (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 |
$5,141,143.45 |
$3,652,391.03 |
$2,851,155.42 |
$2,495,243.33 |
$1,917,391.34 |
$1,571,256.64 |
$1,340,979.49 |
| 1.500 |
$5,231,566.15 |
$3,743,587.21 |
$2,943,267.15 |
$2,588,001.80 |
$2,011,828.32 |
$1,667,414.53 |
$1,438,875.18 |
| 2.000 |
$5,322,999.02 |
$3,836,224.92 |
$3,037,249.97 |
$2,682,916.47 |
$2,109,128.80 |
$1,767,133.51 |
$1,541,017.51 |
| 2.375 |
$5,392,235.71 |
$3,906,647.18 |
$3,108,961.03 |
$2,755,511.69 |
$2,183,970.52 |
|
$1,620,370.59 |
| 2.500 |
$5,415,440.57 |
$3,930,300.74 |
$3,133,097.21 |
$2,779,977.57 |
$2,209,271.14 |
$1,870,372.89 |
$1,647,338.05 |
| 3.000 |
$5,508,889.06 |
$4,025,810.57 |
$3,230,800.65 |
$2,879,172.97 |
$2,312,228.30 |
$1,977,081.81 |
$1,757,751.54 |
| 3.500 |
$5,603,342.52 |
$4,122,749.59 |
$3,330,350.60 |
$2,980,488.29 |
$2,417,968.06 |
$2,087,199.79 |
$1,872,157.11 |
| 4.000 |
$5,698,798.74 |
$4,221,112.30 |
$3,431,735.88 |
$3,083,906.90 |
$2,526,453.19 |
$2,200,657.35 |
$1,990,439.85 |
| 4.500 |
$5,795,255.25 |
$4,320,892.54 |
$3,534,943.85 |
$3,189,410.02 |
$2,637,641.78 |
$2,317,376.77 |
$2,112,472.39 |
| 5.000 |
$5,892,709.37 |
$4,422,083.46 |
$3,639,960.51 |
$3,296,976.79 |
$2,751,487.47 |
$2,437,272.80 |
$2,238,116.71 |
| 5.500 |
$5,991,158.18 |
$4,524,677.58 |
$3,746,770.45 |
$3,406,584.34 |
$2,867,939.76 |
$2,560,253.57 |
$2,367,225.90 |
| 6.000 |
$6,090,598.54 |
$4,628,666.77 |
$3,855,356.98 |
$3,518,207.89 |
$2,986,944.37 |
$2,686,221.40 |
$2,499,646.05 |
| |
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
