| 樓價： |
$5,350,000.00 |
|
|
| 首期： |
$1,605,000.00 |
| |
| 貸款金額： |
$3,745,000.00 |
全期供款共： |
$4,969,775.30 |
| 每月供款額： |
$16,565.92 (2.375厘息計供300期) |
全期利息共： |
$1,224,775.30 |
| 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*： |
$30,875.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$53,500.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$74,900 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$120,375.00 (第一個住宅物業) |
|
|
$802,500.00 (第二個住宅物業) |
|
|
$120,375.00 (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 |
$46,180.52 |
$32,807.74 |
$25,610.61 |
$22,413.62 |
$17,223.04 |
$14,113.87 |
$12,045.40 |
| 1.500 |
$46,992.74 |
$33,626.92 |
$26,438.01 |
$23,246.83 |
$18,071.33 |
$14,977.62 |
$12,924.75 |
| 2.000 |
$47,814.04 |
$34,459.04 |
$27,282.22 |
$24,099.40 |
$18,945.33 |
$15,873.34 |
$13,842.25 |
| 2.375 |
$48,435.97 |
$35,091.61 |
$27,926.36 |
$24,751.49 |
$19,617.60 |
|
$14,555.04 |
| 2.500 |
$48,644.40 |
$35,304.08 |
$28,143.17 |
$24,971.26 |
$19,844.86 |
$16,800.70 |
$14,797.28 |
| 3.000 |
$49,483.81 |
$36,162.00 |
$29,020.79 |
$25,862.28 |
$20,769.68 |
$17,759.21 |
$15,789.07 |
| 3.500 |
$50,332.24 |
$37,032.76 |
$29,915.00 |
$26,772.35 |
$21,719.49 |
$18,748.35 |
$16,816.72 |
| 4.000 |
$51,189.68 |
$37,916.30 |
$30,825.70 |
$27,701.31 |
$22,693.96 |
$19,767.49 |
$17,879.20 |
| 4.500 |
$52,056.10 |
$38,812.58 |
$31,752.77 |
$28,649.00 |
$23,692.72 |
$20,815.93 |
$18,975.36 |
| 5.000 |
$52,931.49 |
$39,721.54 |
$32,696.09 |
$29,615.22 |
$24,715.34 |
$21,892.90 |
$20,103.97 |
| 5.500 |
$53,815.81 |
$40,643.09 |
$33,655.51 |
$30,599.78 |
$25,761.38 |
$22,997.58 |
$21,263.70 |
| 6.000 |
$54,709.04 |
$41,577.18 |
$34,630.89 |
$31,602.44 |
$26,830.34 |
$24,129.09 |
$22,453.17 |
| |
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。 |
|
