| 樓價： |
$6,150,000.00 |
|
|
| 首期： |
$1,845,000.00 |
| |
| 貸款金額： |
$4,305,000.00 |
全期供款共： |
$5,712,919.27 |
| 每月供款額： |
$19,043.06 (2.375厘息計供300期) |
全期利息共： |
$1,407,919.27 |
| 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*： |
$32,875.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$61,500.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$99,015 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$150,000.00 (第一個住宅物業) |
|
|
$922,500.00 (第二個住宅物業) |
|
|
$150,000.00 (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 |
$53,086.02 |
$37,713.57 |
$29,440.24 |
$25,765.19 |
$19,798.45 |
$16,224.36 |
$13,846.58 |
| 1.500 |
$54,019.70 |
$38,655.24 |
$30,391.36 |
$26,722.99 |
$20,773.58 |
$17,217.26 |
$14,857.43 |
| 2.000 |
$54,963.81 |
$39,611.79 |
$31,361.80 |
$27,703.05 |
$21,778.28 |
$18,246.93 |
$15,912.12 |
| 2.375 |
$55,678.73 |
$40,338.95 |
$32,102.27 |
$28,452.65 |
$22,551.07 |
|
$16,731.50 |
| 2.500 |
$55,918.33 |
$40,583.19 |
$32,351.49 |
$28,705.28 |
$22,812.32 |
$19,312.95 |
$17,009.95 |
| 3.000 |
$56,883.26 |
$41,569.40 |
$33,360.35 |
$29,729.54 |
$23,875.43 |
$20,414.80 |
$18,150.05 |
| 3.500 |
$57,858.56 |
$42,570.37 |
$34,388.27 |
$30,775.69 |
$24,967.27 |
$21,551.84 |
$19,331.37 |
| 4.000 |
$58,844.21 |
$43,586.03 |
$35,435.15 |
$31,843.57 |
$26,087.45 |
$22,723.38 |
$20,552.73 |
| 4.500 |
$59,840.19 |
$44,616.33 |
$36,500.85 |
$32,932.96 |
$27,235.56 |
$23,928.59 |
$21,812.80 |
| 5.000 |
$60,846.48 |
$45,661.20 |
$37,585.22 |
$34,043.67 |
$28,411.09 |
$25,166.60 |
$23,110.17 |
| 5.500 |
$61,863.03 |
$46,720.56 |
$38,688.11 |
$35,175.44 |
$29,613.55 |
$26,436.47 |
$24,443.32 |
| 6.000 |
$62,889.83 |
$47,794.33 |
$39,809.34 |
$36,328.04 |
$30,842.36 |
$27,737.18 |
$25,810.65 |
| |
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。 |
|
