| 樓價： |
$5,080,000.00 |
|
|
| 首期： |
$1,524,000.00 |
| |
| 貸款金額： |
$3,556,000.00 |
全期供款共： |
$4,718,964.21 |
| 每月供款額： |
$15,729.88 (2.375厘息計供300期) |
全期利息共： |
$1,162,964.21 |
| 律 師 費 及 雜 費 |
田 土 廳 費 用 及 印 花 稅 |
| 買賣合約： |
$2,500.00 |
轉名契： |
$210.00 |
| 轉名契*： |
$30,200.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$50,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$71,120 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$114,300.00 (第一個住宅物業) |
|
|
$762,000.00 (第二個住宅物業) |
|
|
$114,300.00 (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 |
$43,849.91 |
$31,152.03 |
$24,318.12 |
$21,282.46 |
$16,353.84 |
$13,401.58 |
$11,437.50 |
| 1.500 |
$44,621.15 |
$31,929.86 |
$25,103.76 |
$22,073.62 |
$17,159.31 |
$14,221.74 |
$12,272.47 |
| 2.000 |
$45,401.00 |
$32,719.98 |
$25,905.36 |
$22,883.17 |
$17,989.21 |
$15,072.26 |
$13,143.67 |
| 2.375 |
$45,991.53 |
$33,320.63 |
$26,516.99 |
$23,502.35 |
$18,627.55 |
|
$13,820.49 |
| 2.500 |
$46,189.45 |
$33,522.38 |
$26,722.86 |
$23,711.02 |
$18,843.35 |
$15,952.81 |
$14,050.50 |
| 3.000 |
$46,986.50 |
$34,337.00 |
$27,556.19 |
$24,557.08 |
$19,721.49 |
$16,862.95 |
$14,992.24 |
| 3.500 |
$47,792.11 |
$35,163.81 |
$28,405.27 |
$25,421.22 |
$20,623.37 |
$17,802.17 |
$15,968.03 |
| 4.000 |
$48,606.28 |
$36,002.77 |
$29,270.01 |
$26,303.30 |
$21,548.66 |
$18,769.88 |
$16,976.89 |
| 4.500 |
$49,428.97 |
$36,853.82 |
$30,150.29 |
$27,203.16 |
$22,497.01 |
$19,765.40 |
$18,017.73 |
| 5.000 |
$50,260.18 |
$37,716.90 |
$31,046.00 |
$28,120.62 |
$23,468.03 |
$20,788.02 |
$19,089.38 |
| 5.500 |
$51,099.87 |
$38,591.94 |
$31,957.01 |
$29,055.49 |
$24,461.27 |
$21,836.95 |
$20,190.58 |
| 6.000 |
$51,948.02 |
$39,478.89 |
$32,883.17 |
$30,007.55 |
$25,476.29 |
$22,911.36 |
$21,320.02 |
| |
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。 |
|
