| 樓價： |
$5,330,000.00 |
|
|
| 首期： |
$1,599,000.00 |
| |
| 貸款金額： |
$3,731,000.00 |
全期供款共： |
$4,951,196.70 |
| 每月供款額： |
$16,503.99 (2.375厘息計供300期) |
全期利息共： |
$1,220,196.70 |
| 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*： |
$30,825.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$53,300.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$74,620 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$119,925.00 (第一個住宅物業) |
|
|
$799,500.00 (第二個住宅物業) |
|
|
$119,925.00 (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 |
$46,007.88 |
$32,685.10 |
$25,514.87 |
$22,329.83 |
$17,158.66 |
$14,061.11 |
$12,000.37 |
| 1.500 |
$46,817.07 |
$33,501.21 |
$26,339.18 |
$23,159.92 |
$18,003.77 |
$14,921.62 |
$12,876.44 |
| 2.000 |
$47,635.30 |
$34,330.22 |
$27,180.23 |
$24,009.31 |
$18,874.51 |
$15,814.01 |
$13,790.50 |
| 2.375 |
$48,254.90 |
$34,960.43 |
$27,821.96 |
$24,658.96 |
$19,544.26 |
|
$14,500.63 |
| 2.500 |
$48,462.56 |
$35,172.10 |
$28,037.96 |
$24,877.91 |
$19,770.68 |
$16,737.89 |
$14,741.96 |
| 3.000 |
$49,298.82 |
$36,026.81 |
$28,912.30 |
$25,765.60 |
$20,692.04 |
$17,692.82 |
$15,730.05 |
| 3.500 |
$50,144.08 |
$36,894.32 |
$29,803.17 |
$26,672.27 |
$21,638.30 |
$18,678.27 |
$16,753.86 |
| 4.000 |
$50,998.32 |
$37,774.56 |
$30,710.46 |
$27,597.76 |
$22,609.13 |
$19,693.59 |
$17,812.36 |
| 4.500 |
$51,861.50 |
$38,667.49 |
$31,634.07 |
$28,541.90 |
$23,604.15 |
$20,738.11 |
$18,904.43 |
| 5.000 |
$52,733.61 |
$39,573.04 |
$32,573.86 |
$29,504.51 |
$24,622.95 |
$21,811.05 |
$20,028.81 |
| 5.500 |
$53,614.63 |
$40,491.15 |
$33,529.70 |
$30,485.38 |
$25,665.08 |
$22,911.60 |
$21,184.21 |
| 6.000 |
$54,504.52 |
$41,421.75 |
$34,501.43 |
$31,484.30 |
$26,730.04 |
$24,038.89 |
$22,369.23 |
| |
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。 |
|
