| 樓價： |
$5,680,000.00 |
|
|
| 首期： |
$1,704,000.00 |
| |
| 貸款金額： |
$3,976,000.00 |
全期供款共： |
$5,276,322.18 |
| 每月供款額： |
$17,587.74 (2.375厘息計供300期) |
全期利息共： |
$1,300,322.18 |
| 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*： |
$31,700.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$56,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$79,520 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$127,800.00 (第一個住宅物業) |
|
|
$852,000.00 (第二個住宅物業) |
|
|
$127,800.00 (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 |
$49,029.04 |
$34,831.40 |
$27,190.33 |
$23,796.14 |
$18,285.40 |
$14,984.45 |
$12,788.39 |
| 1.500 |
$49,891.36 |
$35,701.10 |
$28,068.77 |
$24,680.74 |
$19,186.01 |
$15,901.47 |
$13,721.98 |
| 2.000 |
$50,763.32 |
$36,584.55 |
$28,965.04 |
$25,585.91 |
$20,113.92 |
$16,852.45 |
$14,696.07 |
| 2.375 |
$51,423.60 |
$37,256.14 |
$29,648.92 |
$26,278.22 |
$20,827.66 |
|
$15,452.83 |
| 2.500 |
$51,644.90 |
$37,481.71 |
$29,879.10 |
$26,511.54 |
$21,068.94 |
$17,837.00 |
$15,710.01 |
| 3.000 |
$52,536.08 |
$38,392.55 |
$30,810.86 |
$27,457.53 |
$22,050.80 |
$18,854.64 |
$16,762.98 |
| 3.500 |
$53,436.85 |
$39,317.02 |
$31,760.23 |
$28,423.73 |
$23,059.20 |
$19,904.79 |
$17,854.02 |
| 4.000 |
$54,347.17 |
$40,255.07 |
$32,727.10 |
$29,409.99 |
$24,093.78 |
$20,986.79 |
$18,982.03 |
| 4.500 |
$55,267.04 |
$41,206.63 |
$33,711.35 |
$30,416.13 |
$25,154.14 |
$22,099.90 |
$20,145.81 |
| 5.000 |
$56,196.42 |
$42,171.65 |
$34,712.85 |
$31,441.95 |
$26,239.84 |
$23,243.30 |
$21,344.03 |
| 5.500 |
$57,135.29 |
$43,150.05 |
$35,731.46 |
$32,487.24 |
$27,350.40 |
$24,416.12 |
$22,575.29 |
| 6.000 |
$58,083.61 |
$44,141.75 |
$36,767.00 |
$33,551.75 |
$28,485.30 |
$25,617.42 |
$23,838.13 |
| |
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。 |
|
