| 樓價： |
$31,000,000.00 |
|
|
| 首期： |
$9,300,000.00 |
| |
| 貸款金額： |
$21,700,000.00 |
全期供款共： |
$28,796,828.82 |
| 每月供款額： |
$95,989.43 (2.375厘息計供300期) |
全期利息共： |
$7,096,828.82 |
| 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*： |
$95,000.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$310,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$499,100 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$1,317,500.00 (第一個住宅物業) |
|
|
$4,650,000.00 (第二個住宅物業) |
|
|
$1,317,500.00 (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 |
$267,588.06 |
$190,100.94 |
$148,397.95 |
$129,873.31 |
$99,797.06 |
$81,781.32 |
$69,795.78 |
| 1.500 |
$272,294.41 |
$194,847.55 |
$153,192.21 |
$134,701.24 |
$104,712.35 |
$86,786.18 |
$74,891.09 |
| 2.000 |
$277,053.34 |
$199,669.19 |
$158,083.86 |
$139,641.39 |
$109,776.68 |
$91,976.39 |
$80,207.43 |
| 2.375 |
$280,657.00 |
$203,334.56 |
$161,816.31 |
$143,419.85 |
$113,672.07 |
|
$84,337.62 |
| 2.500 |
$281,864.77 |
$204,565.69 |
$163,072.55 |
$144,693.26 |
$114,988.93 |
$97,349.83 |
$85,741.24 |
| 3.000 |
$286,728.61 |
$209,536.82 |
$168,157.86 |
$149,856.22 |
$120,347.68 |
$102,903.86 |
$91,488.08 |
| 3.500 |
$291,644.76 |
$214,582.33 |
$173,339.27 |
$155,129.51 |
$125,851.26 |
$108,635.31 |
$97,442.70 |
| 4.000 |
$296,613.10 |
$219,701.95 |
$178,616.21 |
$160,512.28 |
$131,497.73 |
$114,540.59 |
$103,599.12 |
| 4.500 |
$301,633.50 |
$224,895.35 |
$183,988.01 |
$166,003.54 |
$137,284.91 |
$120,615.65 |
$109,950.71 |
| 5.000 |
$306,705.83 |
$230,162.17 |
$189,453.96 |
$171,602.22 |
$143,210.40 |
$126,856.04 |
$116,490.29 |
| 5.500 |
$311,829.93 |
$235,502.02 |
$195,013.24 |
$177,307.11 |
$149,271.55 |
$133,256.99 |
$123,210.21 |
| 6.000 |
$317,005.63 |
$240,914.49 |
$200,664.99 |
$183,116.93 |
$155,465.54 |
$139,813.40 |
$130,102.46 |
| |
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。 |
|
