| 樓價： |
$65,000,000.00 |
|
|
| 首期： |
$19,500,000.00 |
| |
| 貸款金額： |
$45,500,000.00 |
全期供款共： |
$60,380,447.52 |
| 每月供款額： |
$201,268.16 (2.375厘息計供300期) |
全期利息共： |
$14,880,447.52 |
| 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*： |
$180,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$650,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$1,046,500 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,762,500.00 (第一個住宅物業) |
|
|
$9,750,000.00 (第二個住宅物業) |
|
|
$2,762,500.00 (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 |
$561,071.73 |
$398,598.75 |
$311,156.99 |
$272,315.00 |
$209,251.91 |
$171,476.97 |
$146,345.98 |
| 1.500 |
$570,939.89 |
$408,551.32 |
$321,209.48 |
$282,438.07 |
$219,558.16 |
$181,971.03 |
$157,029.70 |
| 2.000 |
$580,918.29 |
$418,661.21 |
$331,466.17 |
$292,796.46 |
$230,176.92 |
$192,853.72 |
$168,176.86 |
| 2.375 |
$588,474.35 |
$426,346.65 |
$339,292.26 |
$300,719.04 |
$238,344.67 |
|
$176,836.95 |
| 2.500 |
$591,006.78 |
$428,928.05 |
$341,926.32 |
$303,389.09 |
$241,105.82 |
$204,120.61 |
$179,780.01 |
| 3.000 |
$601,205.15 |
$439,351.39 |
$352,589.06 |
$314,214.65 |
$252,341.91 |
$215,766.15 |
$191,829.84 |
| 3.500 |
$611,513.20 |
$449,930.70 |
$363,453.31 |
$325,271.56 |
$263,881.67 |
$227,783.72 |
$204,315.33 |
| 4.000 |
$621,930.69 |
$460,665.38 |
$374,517.85 |
$336,558.01 |
$275,721.05 |
$240,165.76 |
$217,223.96 |
| 4.500 |
$632,457.34 |
$471,554.76 |
$385,781.31 |
$348,071.95 |
$287,855.47 |
$252,903.78 |
$230,541.82 |
| 5.000 |
$643,092.86 |
$482,598.09 |
$397,242.16 |
$359,811.10 |
$300,279.86 |
$265,988.47 |
$244,253.84 |
| 5.500 |
$653,836.94 |
$493,794.56 |
$408,898.72 |
$371,772.97 |
$312,988.73 |
$279,409.81 |
$258,344.00 |
| 6.000 |
$664,689.23 |
$505,143.28 |
$420,749.17 |
$383,954.86 |
$325,976.13 |
$293,157.14 |
$272,795.49 |
| |
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。 |
|
