| 樓價： |
$5,550,000.00 |
|
|
| 首期： |
$1,665,000.00 |
| |
| 貸款金額： |
$3,885,000.00 |
全期供款共： |
$5,155,561.29 |
| 每月供款額： |
$17,185.20 (2.375厘息計供300期) |
全期利息共： |
$1,270,561.29 |
| 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*： |
$31,375.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$55,500.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$77,700 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$124,875.00 (第一個住宅物業) |
|
|
$832,500.00 (第二個住宅物業) |
|
|
$124,875.00 (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 |
$47,906.89 |
$34,034.20 |
$26,568.02 |
$23,251.51 |
$17,866.89 |
$14,641.49 |
$12,495.70 |
| 1.500 |
$48,749.48 |
$34,884.00 |
$27,426.35 |
$24,115.87 |
$18,746.89 |
$15,537.53 |
$13,407.92 |
| 2.000 |
$49,601.49 |
$35,747.23 |
$28,302.11 |
$25,000.31 |
$19,653.57 |
$16,466.74 |
$14,359.72 |
| 2.375 |
$50,246.66 |
$36,403.44 |
$28,970.34 |
$25,676.78 |
$20,350.97 |
|
$15,099.16 |
| 2.500 |
$50,462.89 |
$36,623.86 |
$29,195.25 |
$25,904.76 |
$20,586.73 |
$17,428.76 |
$15,350.45 |
| 3.000 |
$51,333.67 |
$37,513.85 |
$30,105.68 |
$26,829.10 |
$21,546.12 |
$18,423.11 |
$16,379.32 |
| 3.500 |
$52,213.82 |
$38,417.16 |
$31,033.32 |
$27,773.19 |
$22,531.44 |
$19,449.23 |
$17,445.39 |
| 4.000 |
$53,103.31 |
$39,333.74 |
$31,978.06 |
$28,736.88 |
$23,542.34 |
$20,506.46 |
$18,547.58 |
| 4.500 |
$54,002.13 |
$40,263.52 |
$32,939.79 |
$29,719.99 |
$24,578.43 |
$21,594.09 |
$19,684.72 |
| 5.000 |
$54,910.24 |
$41,206.45 |
$33,918.37 |
$30,722.33 |
$25,639.28 |
$22,711.32 |
$20,855.52 |
| 5.500 |
$55,827.62 |
$42,162.46 |
$34,913.66 |
$31,743.69 |
$26,724.42 |
$23,857.30 |
$22,058.60 |
| 6.000 |
$56,754.23 |
$43,131.47 |
$35,925.51 |
$32,783.84 |
$27,833.35 |
$25,031.11 |
$23,292.54 |
| |
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。 |
|
