| 樓價： |
$73,282,000.00 |
|
|
| 首期： |
$21,984,600.00 |
| |
| 貸款金額： |
$51,297,400.00 |
全期供款共： |
$68,073,845.46 |
| 每月供款額： |
$226,912.82 (2.375厘息計供300期) |
全期利息共： |
$16,776,445.46 |
| 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*： |
$200,705.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$732,820.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$1,179,840 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$3,114,485.00 (第一個住宅物業) |
|
|
$10,992,300.00 (第二個住宅物業) |
|
|
$3,114,485.00 (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 |
$632,560.90 |
$449,386.37 |
$350,803.18 |
$307,012.13 |
$235,913.82 |
$193,325.77 |
$164,992.71 |
| 1.500 |
$643,686.42 |
$460,607.05 |
$362,136.51 |
$318,425.03 |
$247,533.25 |
$205,156.94 |
$177,037.69 |
| 2.000 |
$654,936.22 |
$472,005.09 |
$373,700.05 |
$330,103.23 |
$259,505.00 |
$217,426.26 |
$189,605.18 |
| 2.375 |
$663,455.03 |
$480,669.78 |
$382,523.31 |
$339,035.27 |
$268,713.44 |
|
$199,368.70 |
| 2.500 |
$666,310.13 |
$483,580.09 |
$385,493.00 |
$342,045.53 |
$271,826.41 |
$230,128.72 |
$202,686.75 |
| 3.000 |
$677,807.94 |
$495,331.51 |
$397,514.33 |
$354,250.43 |
$284,494.15 |
$243,258.07 |
$216,271.91 |
| 3.500 |
$689,429.39 |
$507,258.79 |
$409,762.85 |
$366,716.16 |
$297,504.26 |
$256,806.88 |
$230,348.25 |
| 4.000 |
$701,174.23 |
$519,361.24 |
$422,237.19 |
$379,440.67 |
$310,852.15 |
$270,766.58 |
$244,901.63 |
| 4.500 |
$713,042.13 |
$531,638.09 |
$434,935.79 |
$392,421.67 |
$324,532.68 |
$285,127.61 |
$259,916.39 |
| 5.000 |
$725,032.79 |
$544,088.52 |
$447,856.93 |
$405,656.57 |
$338,540.14 |
$299,879.49 |
$275,375.54 |
| 5.500 |
$737,145.83 |
$556,711.59 |
$460,998.71 |
$419,142.57 |
$352,868.30 |
$315,010.92 |
$291,261.00 |
| 6.000 |
$749,380.86 |
$569,506.31 |
$474,359.08 |
$432,876.61 |
$367,510.51 |
$330,509.87 |
$307,553.83 |
| |
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。 |
|
