| 樓價： |
$78,000,000.00 |
|
|
| 首期： |
$23,400,000.00 |
| |
| 貸款金額： |
$54,600,000.00 |
全期供款共： |
$72,456,537.02 |
| 每月供款額： |
$241,521.79 (2.375厘息計供300期) |
全期利息共： |
$17,856,537.02 |
| 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*： |
$212,500.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$780,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$1,255,800 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$3,315,000.00 (第一個住宅物業) |
|
|
$11,700,000.00 (第二個住宅物業) |
|
|
$3,315,000.00 (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 |
$673,286.08 |
$478,318.50 |
$373,388.39 |
$326,778.00 |
$251,102.29 |
$205,772.36 |
$175,615.18 |
| 1.500 |
$685,127.87 |
$490,261.59 |
$385,451.37 |
$338,925.69 |
$263,469.79 |
$218,365.23 |
$188,435.63 |
| 2.000 |
$697,101.95 |
$502,393.46 |
$397,759.40 |
$351,355.75 |
$276,212.30 |
$231,424.47 |
$201,812.23 |
| 2.375 |
$706,169.22 |
$511,615.98 |
$407,150.71 |
$360,862.85 |
$286,013.60 |
|
$212,204.34 |
| 2.500 |
$709,208.13 |
$514,713.66 |
$410,311.59 |
$364,066.91 |
$289,326.98 |
$244,944.74 |
$215,736.01 |
| 3.000 |
$721,446.18 |
$527,221.67 |
$423,106.87 |
$377,057.58 |
$302,810.29 |
$258,919.38 |
$230,195.80 |
| 3.500 |
$733,815.84 |
$539,916.84 |
$436,143.97 |
$390,325.87 |
$316,658.01 |
$273,340.47 |
$245,178.40 |
| 4.000 |
$746,316.83 |
$552,798.45 |
$449,421.42 |
$403,869.61 |
$330,865.26 |
$288,198.91 |
$260,668.75 |
| 4.500 |
$758,948.81 |
$565,865.71 |
$462,937.58 |
$417,686.34 |
$345,426.56 |
$303,484.53 |
$276,650.18 |
| 5.000 |
$771,711.44 |
$579,117.71 |
$476,690.60 |
$431,773.32 |
$360,335.83 |
$319,186.16 |
$293,104.61 |
| 5.500 |
$784,604.33 |
$592,553.48 |
$490,678.47 |
$446,127.57 |
$375,586.47 |
$335,291.77 |
$310,012.79 |
| 6.000 |
$797,627.07 |
$606,171.94 |
$504,899.00 |
$460,745.83 |
$391,171.36 |
$351,788.57 |
$327,354.59 |
| |
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。 |
|
