| 樓價： |
$25,800,000.00 |
|
|
| 首期： |
$7,740,000.00 |
| |
| 貸款金額： |
$18,060,000.00 |
全期供款共： |
$23,966,393.01 |
| 每月供款額： |
$79,887.98 (2.375厘息計供300期) |
全期利息共： |
$5,906,393.01 |
| 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*： |
$82,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$258,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$415,380 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,096,500.00 (第一個住宅物業) |
|
|
$3,870,000.00 (第二個住宅物業) |
|
|
$1,096,500.00 (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 |
$222,702.32 |
$158,213.04 |
$123,505.39 |
$108,088.11 |
$83,056.91 |
$68,063.17 |
$58,088.10 |
| 1.500 |
$226,619.22 |
$162,163.45 |
$127,495.45 |
$112,106.19 |
$87,147.70 |
$72,228.50 |
$62,328.71 |
| 2.000 |
$230,579.88 |
$166,176.30 |
$131,566.57 |
$116,217.67 |
$91,362.53 |
$76,548.09 |
$66,753.28 |
| 2.375 |
$233,579.05 |
$169,226.83 |
$134,672.93 |
$119,362.33 |
$94,604.50 |
|
$70,190.67 |
| 2.500 |
$234,584.23 |
$170,251.44 |
$135,718.45 |
$120,422.13 |
$95,700.46 |
$81,020.18 |
$71,358.83 |
| 3.000 |
$238,632.20 |
$174,388.70 |
$139,950.73 |
$124,719.04 |
$100,160.33 |
$85,642.56 |
$76,141.69 |
| 3.500 |
$242,723.70 |
$178,587.88 |
$144,263.00 |
$129,107.79 |
$104,740.73 |
$90,412.62 |
$81,097.47 |
| 4.000 |
$246,858.64 |
$182,848.72 |
$148,654.78 |
$133,587.64 |
$109,440.05 |
$95,327.33 |
$86,221.20 |
| 4.500 |
$251,036.91 |
$187,170.97 |
$153,125.51 |
$138,157.79 |
$114,256.48 |
$100,383.35 |
$91,507.37 |
| 5.000 |
$255,258.40 |
$191,554.32 |
$157,674.58 |
$142,817.33 |
$119,188.01 |
$105,576.96 |
$96,949.99 |
| 5.500 |
$259,522.97 |
$195,998.46 |
$162,301.34 |
$147,565.27 |
$124,232.45 |
$110,904.20 |
$102,542.69 |
| 6.000 |
$263,830.49 |
$200,503.03 |
$167,005.05 |
$152,400.54 |
$129,387.45 |
$116,360.83 |
$108,278.82 |
| |
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。 |
|
