| 樓價： |
$64,045,000.00 |
|
|
| 首期： |
$19,213,500.00 |
| |
| 貸款金額： |
$44,831,500.00 |
全期供款共： |
$59,493,319.40 |
| 每月供款額： |
$198,311.06 (2.375厘息計供300期) |
全期利息共： |
$14,661,819.40 |
| 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*： |
$177,612.50 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$640,450.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$1,031,125 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$2,721,913.00 (第一個住宅物業) |
|
|
$9,606,750.00 (第二個住宅物業) |
|
|
$2,721,913.00 (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 |
$552,828.29 |
$392,742.42 |
$306,585.37 |
$268,314.07 |
$206,177.52 |
$168,957.57 |
$144,195.82 |
| 1.500 |
$562,551.47 |
$402,548.76 |
$316,490.17 |
$278,288.41 |
$216,332.34 |
$179,297.45 |
$154,722.57 |
| 2.000 |
$572,383.26 |
$412,510.12 |
$326,596.16 |
$288,494.60 |
$226,795.09 |
$190,020.26 |
$165,705.95 |
| 2.375 |
$579,828.30 |
$420,082.64 |
$334,307.27 |
$296,300.78 |
$234,842.83 |
|
$174,238.81 |
| 2.500 |
$582,323.52 |
$422,626.11 |
$336,902.64 |
$298,931.60 |
$237,563.42 |
$201,121.61 |
$177,138.63 |
| 3.000 |
$592,372.06 |
$432,896.30 |
$347,408.71 |
$309,598.11 |
$248,634.42 |
$212,596.05 |
$189,011.41 |
| 3.500 |
$602,528.66 |
$443,320.18 |
$358,113.34 |
$320,492.57 |
$260,004.64 |
$224,437.06 |
$201,313.47 |
| 4.000 |
$612,793.09 |
$453,897.14 |
$369,015.32 |
$331,613.19 |
$271,670.07 |
$236,637.17 |
$214,032.44 |
| 4.500 |
$623,165.08 |
$464,626.53 |
$380,113.30 |
$342,957.97 |
$283,626.21 |
$249,188.04 |
$227,154.62 |
| 5.000 |
$633,644.34 |
$475,507.61 |
$391,405.76 |
$354,524.64 |
$295,868.06 |
$262,080.48 |
$240,665.19 |
| 5.500 |
$644,230.57 |
$486,539.58 |
$402,891.06 |
$366,310.77 |
$308,390.20 |
$275,304.63 |
$254,548.33 |
| 6.000 |
$654,923.41 |
$497,721.56 |
$414,567.39 |
$378,313.67 |
$321,186.79 |
$288,849.98 |
$268,787.49 |
| |
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。 |
|
