| 樓價： |
$5,250,000.00 |
|
|
| 首期： |
$1,575,000.00 |
| |
| 貸款金額： |
$3,675,000.00 |
全期供款共： |
$4,876,882.30 |
| 每月供款額： |
$16,256.27 (2.375厘息計供300期) |
全期利息共： |
$1,201,882.30 |
| 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*： |
$30,625.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$52,500.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$73,500 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$118,125.00 (第一個住宅物業) |
|
|
$787,500.00 (第二個住宅物業) |
|
|
$118,125.00 (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 |
$45,317.33 |
$32,194.51 |
$25,131.91 |
$21,994.67 |
$16,901.12 |
$13,850.06 |
$11,820.25 |
| 1.500 |
$46,114.38 |
$32,998.38 |
$25,943.84 |
$22,812.31 |
$17,733.54 |
$14,697.66 |
$12,683.17 |
| 2.000 |
$46,920.32 |
$33,814.94 |
$26,772.27 |
$23,648.94 |
$18,591.21 |
$15,576.65 |
$13,583.52 |
| 2.375 |
$47,530.62 |
$34,435.69 |
$27,404.37 |
$24,288.85 |
$19,250.92 |
|
$14,282.98 |
| 2.500 |
$47,735.16 |
$34,644.19 |
$27,617.13 |
$24,504.50 |
$19,473.93 |
$16,486.66 |
$14,520.69 |
| 3.000 |
$48,558.88 |
$35,486.07 |
$28,478.35 |
$25,378.88 |
$20,381.46 |
$17,427.27 |
$15,493.95 |
| 3.500 |
$49,391.45 |
$36,340.56 |
$29,355.84 |
$26,271.93 |
$21,313.52 |
$18,397.92 |
$16,502.39 |
| 4.000 |
$50,232.86 |
$37,207.59 |
$30,249.52 |
$27,183.53 |
$22,269.78 |
$19,398.00 |
$17,545.01 |
| 4.500 |
$51,083.09 |
$38,087.12 |
$31,159.26 |
$28,113.50 |
$23,249.86 |
$20,426.84 |
$18,620.69 |
| 5.000 |
$51,942.12 |
$38,979.08 |
$32,084.94 |
$29,061.67 |
$24,253.37 |
$21,483.68 |
$19,728.19 |
| 5.500 |
$52,809.91 |
$39,883.41 |
$33,026.44 |
$30,027.82 |
$25,279.86 |
$22,567.72 |
$20,866.25 |
| 6.000 |
$53,686.44 |
$40,800.03 |
$33,983.59 |
$31,011.74 |
$26,328.84 |
$23,678.08 |
$22,033.48 |
| |
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。 |
|
