| 樓價： |
$74,908,000.00 |
|
|
| 首期： |
$22,472,400.00 |
| |
| 貸款金額： |
$52,435,600.00 |
全期供款共： |
$69,584,285.58 |
| 每月供款額： |
$231,947.62 (2.375厘息計供300期) |
全期利息共： |
$17,148,685.58 |
| 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*： |
$204,770.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$749,080.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$1,206,019 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$3,183,590.00 (第一個住宅物業) |
|
|
$11,236,200.00 (第二個住宅物業) |
|
|
$3,183,590.00 (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 |
$646,596.33 |
$459,357.47 |
$358,586.89 |
$313,824.19 |
$241,148.34 |
$197,615.33 |
$168,653.61 |
| 1.500 |
$657,968.70 |
$470,827.12 |
$370,171.69 |
$325,490.33 |
$253,025.58 |
$209,709.01 |
$180,965.85 |
| 2.000 |
$669,468.12 |
$482,478.07 |
$381,991.81 |
$337,427.65 |
$265,262.96 |
$222,250.57 |
$193,812.19 |
| 2.375 |
$678,175.94 |
$491,335.00 |
$391,010.83 |
$346,557.87 |
$274,675.73 |
|
$203,792.34 |
| 2.500 |
$681,094.40 |
$494,309.89 |
$394,046.42 |
$349,634.92 |
$277,857.76 |
$235,234.88 |
$207,184.01 |
| 3.000 |
$692,847.32 |
$506,322.06 |
$406,334.48 |
$362,110.63 |
$290,806.58 |
$248,655.55 |
$221,070.60 |
| 3.500 |
$704,726.63 |
$518,513.98 |
$418,854.77 |
$374,852.95 |
$304,105.36 |
$262,504.97 |
$235,459.28 |
| 4.000 |
$716,732.06 |
$530,884.96 |
$431,605.89 |
$387,859.80 |
$317,749.42 |
$276,774.41 |
$250,335.57 |
| 4.500 |
$728,863.30 |
$543,434.21 |
$444,586.26 |
$401,128.82 |
$331,733.50 |
$291,454.09 |
$265,683.48 |
| 5.000 |
$741,120.00 |
$556,160.89 |
$457,794.09 |
$414,657.38 |
$346,051.75 |
$306,533.30 |
$281,485.64 |
| 5.500 |
$753,501.81 |
$569,064.05 |
$471,227.47 |
$428,442.61 |
$360,697.84 |
$322,000.46 |
$297,723.57 |
| 6.000 |
$766,008.32 |
$582,142.66 |
$484,884.29 |
$442,481.39 |
$375,664.92 |
$337,843.31 |
$314,377.92 |
| |
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。 |
|
