| 樓價： |
$5,100,000.00 |
|
|
| 首期： |
$1,530,000.00 |
| |
| 貸款金額： |
$3,570,000.00 |
全期供款共： |
$4,737,542.81 |
| 每月供款額： |
$15,791.81 (2.375厘息計供300期) |
全期利息共： |
$1,167,542.81 |
| 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*： |
$30,250.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$51,000.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$71,400 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$114,750.00 (第一個住宅物業) |
|
|
$765,000.00 (第二個住宅物業) |
|
|
$114,750.00 (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 |
$44,022.55 |
$31,274.67 |
$24,413.86 |
$21,366.25 |
$16,418.23 |
$13,454.35 |
$11,482.53 |
| 1.500 |
$44,796.82 |
$32,055.57 |
$25,202.59 |
$22,160.53 |
$17,226.87 |
$14,277.73 |
$12,320.79 |
| 2.000 |
$45,579.74 |
$32,848.80 |
$26,007.35 |
$22,973.26 |
$18,060.04 |
$15,131.60 |
$13,195.42 |
| 2.375 |
$46,172.60 |
$33,451.81 |
$26,621.39 |
$23,594.88 |
$18,700.89 |
|
$13,874.90 |
| 2.500 |
$46,371.30 |
$33,654.35 |
$26,828.07 |
$23,804.37 |
$18,917.53 |
$16,015.62 |
$14,105.82 |
| 3.000 |
$47,171.48 |
$34,472.19 |
$27,664.68 |
$24,653.76 |
$19,799.13 |
$16,929.34 |
$15,051.26 |
| 3.500 |
$47,980.27 |
$35,302.25 |
$28,517.11 |
$25,521.31 |
$20,704.56 |
$17,872.26 |
$16,030.90 |
| 4.000 |
$48,797.64 |
$36,144.51 |
$29,385.25 |
$26,406.86 |
$21,633.50 |
$18,843.78 |
$17,043.73 |
| 4.500 |
$49,623.58 |
$36,998.91 |
$30,269.00 |
$27,310.26 |
$22,585.58 |
$19,843.22 |
$18,088.67 |
| 5.000 |
$50,458.06 |
$37,865.39 |
$31,168.23 |
$28,231.33 |
$23,560.42 |
$20,869.86 |
$19,164.53 |
| 5.500 |
$51,301.05 |
$38,743.88 |
$32,082.82 |
$29,169.88 |
$24,557.58 |
$21,922.92 |
$20,270.07 |
| 6.000 |
$52,152.54 |
$39,634.32 |
$33,012.63 |
$30,125.69 |
$25,576.59 |
$23,001.56 |
$21,403.95 |
| |
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。 |
|
