| 樓價： |
$38,878,000.00 |
|
|
| 首期： |
$11,663,400.00 |
| |
| 貸款金額： |
$27,214,600.00 |
全期供款共： |
$36,114,939.06 |
| 每月供款額： |
$120,383.13 (2.375厘息計供300期) |
全期利息共： |
$8,900,339.06 |
| 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*： |
$114,695.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$388,780.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$625,936 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,652,315.00 (第一個住宅物業) |
|
|
$5,831,700.00 (第二個住宅物業) |
|
|
$1,652,315.00 (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 |
$335,589.95 |
$238,411.11 |
$186,110.18 |
$162,877.89 |
$125,158.40 |
$102,564.33 |
$87,532.91 |
| 1.500 |
$341,492.32 |
$244,363.98 |
$192,122.80 |
$168,932.73 |
$131,322.80 |
$108,841.07 |
$93,923.08 |
| 2.000 |
$347,460.64 |
$250,410.93 |
$198,257.56 |
$175,128.32 |
$137,674.13 |
$115,350.26 |
$100,590.46 |
| 2.375 |
$351,980.09 |
$255,007.77 |
$202,938.53 |
$179,867.00 |
$142,559.45 |
|
$105,770.26 |
| 2.500 |
$353,494.79 |
$256,551.77 |
$204,514.02 |
$181,464.02 |
$144,210.95 |
$122,089.25 |
$107,530.57 |
| 3.000 |
$359,594.68 |
$262,786.20 |
$210,891.65 |
$187,939.03 |
$150,931.52 |
$129,054.71 |
$114,737.85 |
| 3.500 |
$365,760.16 |
$269,113.93 |
$217,389.81 |
$194,552.42 |
$157,833.72 |
$136,242.70 |
$122,205.72 |
| 4.000 |
$371,991.10 |
$275,534.59 |
$224,007.77 |
$201,303.11 |
$164,915.12 |
$143,648.68 |
$129,926.66 |
| 4.500 |
$378,287.33 |
$282,047.78 |
$230,744.71 |
$208,189.86 |
$172,173.00 |
$151,267.59 |
$137,892.38 |
| 5.000 |
$384,648.68 |
$288,653.06 |
$237,599.71 |
$215,211.32 |
$179,604.31 |
$159,093.84 |
$146,093.86 |
| 5.500 |
$391,074.96 |
$295,349.92 |
$244,571.76 |
$222,365.99 |
$187,205.78 |
$167,121.45 |
$154,521.51 |
| 6.000 |
$397,565.97 |
$302,137.86 |
$251,659.79 |
$229,652.26 |
$194,973.85 |
$175,344.05 |
$163,165.28 |
| |
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。 |
|
