| 樓價： |
$11,919,000.00 |
|
|
| 首期： |
$3,575,700.00 |
| |
| 貸款金額： |
$8,343,300.00 |
全期供款共： |
$11,071,916.21 |
| 每月供款額： |
$36,906.39 (2.375厘息計供300期) |
全期利息共： |
$2,728,616.21 |
| 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*： |
$47,297.50 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$119,190.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$191,896 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$446,963.00 (第一個住宅物業) |
|
|
$1,787,850.00 (第二個住宅物業) |
|
|
$446,963.00 (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 |
$102,883.29 |
$73,090.75 |
$57,056.62 |
$49,934.19 |
$38,370.36 |
$31,443.60 |
$26,835.35 |
| 1.500 |
$104,692.81 |
$74,915.74 |
$58,899.93 |
$51,790.45 |
$40,260.21 |
$33,367.89 |
$28,794.41 |
| 2.000 |
$106,522.54 |
$76,769.58 |
$60,780.70 |
$53,689.86 |
$42,207.36 |
$35,363.44 |
$30,838.46 |
| 2.375 |
$107,908.09 |
$78,178.86 |
$62,215.76 |
$55,142.62 |
$43,705.08 |
|
$32,426.46 |
| 2.500 |
$108,372.46 |
$78,652.21 |
$62,698.77 |
$55,632.22 |
$44,211.39 |
$37,429.44 |
$32,966.12 |
| 3.000 |
$110,242.53 |
$80,563.53 |
$64,653.98 |
$57,617.30 |
$46,271.74 |
$39,564.87 |
$35,175.69 |
| 3.500 |
$112,132.71 |
$82,503.45 |
$66,646.15 |
$59,644.80 |
$48,387.78 |
$41,768.53 |
$37,465.15 |
| 4.000 |
$114,042.95 |
$84,471.86 |
$68,675.05 |
$61,714.38 |
$50,558.76 |
$44,039.01 |
$39,832.19 |
| 4.500 |
$115,973.22 |
$86,468.63 |
$70,740.42 |
$63,825.69 |
$52,783.84 |
$46,374.77 |
$42,274.28 |
| 5.000 |
$117,923.44 |
$88,493.64 |
$72,841.99 |
$65,978.28 |
$55,062.09 |
$48,774.10 |
$44,788.64 |
| 5.500 |
$119,893.58 |
$90,546.73 |
$74,979.44 |
$68,171.72 |
$57,392.50 |
$51,235.16 |
$47,372.34 |
| 6.000 |
$121,883.55 |
$92,627.74 |
$77,152.45 |
$70,405.51 |
$59,773.99 |
$53,756.00 |
$50,022.30 |
| |
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。 |
|
