| 樓價： |
$6,350,000.00 |
|
|
| 首期： |
$1,905,000.00 |
| |
| 貸款金額： |
$4,445,000.00 |
全期供款共： |
$5,898,705.26 |
| 每月供款額： |
$19,662.35 (2.375厘息計供300期) |
全期利息共： |
$1,453,705.26 |
| 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*： |
$33,375.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$63,500.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$102,235 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$170,000.00 (第一個住宅物業) |
|
|
$952,500.00 (第二個住宅物業) |
|
|
$170,000.00 (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 |
$54,812.39 |
$38,940.03 |
$30,397.64 |
$26,603.08 |
$20,442.30 |
$16,751.98 |
$14,296.88 |
| 1.500 |
$55,776.44 |
$39,912.32 |
$31,379.70 |
$27,592.03 |
$21,449.14 |
$17,777.17 |
$15,340.59 |
| 2.000 |
$56,751.25 |
$40,899.98 |
$32,381.69 |
$28,603.96 |
$22,486.51 |
$18,840.33 |
$16,429.59 |
| 2.375 |
$57,489.42 |
$41,650.79 |
$33,146.24 |
$29,377.94 |
$23,284.44 |
|
$17,275.61 |
| 2.500 |
$57,736.82 |
$41,902.97 |
$33,403.57 |
$29,638.78 |
$23,554.18 |
$19,941.01 |
$17,563.12 |
| 3.000 |
$58,733.12 |
$42,921.25 |
$34,445.24 |
$30,696.35 |
$24,651.86 |
$21,078.69 |
$18,740.30 |
| 3.500 |
$59,740.14 |
$43,954.77 |
$35,506.59 |
$31,776.53 |
$25,779.21 |
$22,252.72 |
$19,960.04 |
| 4.000 |
$60,757.84 |
$45,003.46 |
$36,587.51 |
$32,879.13 |
$26,935.83 |
$23,462.35 |
$21,221.11 |
| 4.500 |
$61,786.22 |
$46,067.27 |
$37,687.87 |
$34,003.95 |
$28,121.26 |
$24,706.75 |
$22,522.16 |
| 5.000 |
$62,825.23 |
$47,146.12 |
$38,807.50 |
$35,150.78 |
$29,335.03 |
$25,985.03 |
$23,861.72 |
| 5.500 |
$63,874.84 |
$48,239.93 |
$39,946.26 |
$36,319.36 |
$30,576.59 |
$27,296.19 |
$25,238.22 |
| 6.000 |
$64,935.02 |
$49,348.61 |
$41,103.96 |
$37,509.44 |
$31,845.36 |
$28,639.20 |
$26,650.02 |
| |
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。 |
|
