| 樓價： |
$6,050,000.00 |
|
|
| 首期： |
$1,815,000.00 |
| |
| 貸款金額： |
$4,235,000.00 |
全期供款共： |
$5,620,026.27 |
| 每月供款額： |
$18,733.42 (2.375厘息計供300期) |
全期利息共： |
$1,385,026.27 |
| 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*： |
$32,625.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$60,500.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$97,405 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$140,000.00 (第一個住宅物業) |
|
|
$907,500.00 (第二個住宅物業) |
|
|
$140,000.00 (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 |
$52,222.83 |
$37,100.35 |
$28,961.54 |
$25,346.24 |
$19,476.52 |
$15,960.55 |
$13,621.43 |
| 1.500 |
$53,141.33 |
$38,026.70 |
$29,897.19 |
$26,288.47 |
$20,435.80 |
$16,937.30 |
$14,615.84 |
| 2.000 |
$54,070.09 |
$38,967.70 |
$30,851.85 |
$27,252.59 |
$21,424.16 |
$17,950.23 |
$15,653.38 |
| 2.375 |
$54,773.38 |
$39,683.03 |
$31,580.28 |
$27,990.00 |
$22,184.39 |
|
$16,459.44 |
| 2.500 |
$55,009.09 |
$39,923.30 |
$31,825.45 |
$28,238.52 |
$22,441.39 |
$18,998.92 |
$16,733.37 |
| 3.000 |
$55,958.33 |
$40,893.48 |
$32,817.90 |
$29,246.13 |
$23,487.21 |
$20,082.85 |
$17,854.93 |
| 3.500 |
$56,917.77 |
$41,878.16 |
$33,829.12 |
$30,275.28 |
$24,561.29 |
$21,201.41 |
$19,017.04 |
| 4.000 |
$57,887.39 |
$42,877.32 |
$34,858.97 |
$31,325.78 |
$25,663.27 |
$22,353.89 |
$20,218.54 |
| 4.500 |
$58,867.18 |
$43,890.87 |
$35,907.34 |
$32,397.47 |
$26,792.70 |
$23,539.51 |
$21,458.12 |
| 5.000 |
$59,857.10 |
$44,918.75 |
$36,974.08 |
$33,490.11 |
$27,949.13 |
$24,757.39 |
$22,734.40 |
| 5.500 |
$60,857.13 |
$45,960.88 |
$38,059.03 |
$34,603.48 |
$29,132.03 |
$26,006.61 |
$24,045.86 |
| 6.000 |
$61,867.23 |
$47,017.18 |
$39,162.04 |
$35,737.34 |
$30,340.86 |
$27,286.16 |
$25,390.96 |
| |
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。 |
|
