| 樓價： |
$5,090,000.00 |
|
|
| 首期： |
$1,527,000.00 |
| |
| 貸款金額： |
$3,563,000.00 |
全期供款共： |
$4,728,253.51 |
| 每月供款額： |
$15,760.85 (2.375厘息計供300期) |
全期利息共： |
$1,165,253.51 |
| 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*： |
$30,225.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$50,900.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$71,260 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$114,525.00 (第一個住宅物業) |
|
|
$763,500.00 (第二個住宅物業) |
|
|
$114,525.00 (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 |
$43,936.23 |
$31,213.35 |
$24,365.99 |
$21,324.36 |
$16,386.03 |
$13,427.97 |
$11,460.02 |
| 1.500 |
$44,708.99 |
$31,992.71 |
$25,153.17 |
$22,117.07 |
$17,193.09 |
$14,249.73 |
$12,296.63 |
| 2.000 |
$45,490.37 |
$32,784.39 |
$25,956.35 |
$22,928.22 |
$18,024.62 |
$15,101.93 |
$13,169.54 |
| 2.375 |
$46,082.07 |
$33,386.22 |
$26,569.19 |
$23,548.61 |
$18,664.22 |
|
$13,847.69 |
| 2.500 |
$46,280.38 |
$33,588.37 |
$26,775.46 |
$23,757.70 |
$18,880.44 |
$15,984.21 |
$14,078.16 |
| 3.000 |
$47,078.99 |
$34,404.59 |
$27,610.44 |
$24,605.42 |
$19,760.31 |
$16,896.15 |
$15,021.75 |
| 3.500 |
$47,886.19 |
$35,233.03 |
$28,461.19 |
$25,471.26 |
$20,663.96 |
$17,837.22 |
$15,999.46 |
| 4.000 |
$48,701.96 |
$36,073.64 |
$29,327.63 |
$26,355.08 |
$21,591.08 |
$18,806.83 |
$17,010.31 |
| 4.500 |
$49,526.27 |
$36,926.37 |
$30,209.64 |
$27,256.71 |
$22,541.30 |
$19,804.31 |
$18,053.20 |
| 5.000 |
$50,359.12 |
$37,791.14 |
$31,107.12 |
$28,175.98 |
$23,514.22 |
$20,828.94 |
$19,126.95 |
| 5.500 |
$51,200.46 |
$38,667.91 |
$32,019.92 |
$29,112.68 |
$24,509.42 |
$21,879.94 |
$20,230.32 |
| 6.000 |
$52,050.28 |
$39,556.60 |
$32,947.90 |
$30,066.62 |
$25,526.44 |
$22,956.46 |
$21,361.99 |
| |
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。 |
|
