| 樓價： |
$5,730,000.00 |
|
|
| 首期： |
$1,719,000.00 |
| |
| 貸款金額： |
$4,011,000.00 |
全期供款共： |
$5,322,768.68 |
| 每月供款額： |
$17,742.56 (2.375厘息計供300期) |
全期利息共： |
$1,311,768.68 |
| 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*： |
$31,825.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$57,300.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$80,220 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$171,900.00 (第一個住宅物業) |
|
|
$859,500.00 (第二個住宅物業) |
|
|
$171,900.00 (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 |
$49,460.63 |
$35,138.01 |
$27,429.69 |
$24,005.61 |
$18,446.36 |
$15,116.35 |
$12,900.96 |
| 1.500 |
$50,330.55 |
$36,015.37 |
$28,315.85 |
$24,898.00 |
$19,354.90 |
$16,041.45 |
$13,842.77 |
| 2.000 |
$51,210.18 |
$36,906.60 |
$29,220.02 |
$25,811.13 |
$20,290.98 |
$17,000.80 |
$14,825.44 |
| 2.375 |
$51,876.28 |
$37,584.10 |
$29,909.92 |
$26,509.54 |
$21,011.00 |
|
$15,588.86 |
| 2.500 |
$52,099.52 |
$37,811.66 |
$30,142.12 |
$26,744.92 |
$21,254.41 |
$17,994.02 |
$15,848.30 |
| 3.000 |
$52,998.55 |
$38,730.51 |
$31,082.08 |
$27,699.23 |
$22,244.91 |
$19,020.62 |
$16,910.54 |
| 3.500 |
$53,907.24 |
$39,663.12 |
$32,039.81 |
$28,673.94 |
$23,262.18 |
$20,080.01 |
$18,011.18 |
| 4.000 |
$54,825.58 |
$40,609.42 |
$33,015.19 |
$29,668.88 |
$24,305.87 |
$21,171.54 |
$19,149.13 |
| 4.500 |
$55,753.55 |
$41,569.37 |
$34,008.11 |
$30,683.88 |
$25,375.57 |
$22,294.44 |
$20,323.15 |
| 5.000 |
$56,691.11 |
$42,542.88 |
$35,018.42 |
$31,718.73 |
$26,470.82 |
$23,447.91 |
$21,531.92 |
| 5.500 |
$57,638.24 |
$43,529.89 |
$36,046.00 |
$32,773.22 |
$27,591.16 |
$24,631.05 |
$22,774.02 |
| 6.000 |
$58,594.91 |
$44,530.32 |
$37,090.66 |
$33,847.10 |
$28,736.05 |
$25,842.93 |
$24,047.97 |
| |
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。 |
|
