| 樓價： |
$5,180,000.00 |
|
|
| 首期： |
$1,554,000.00 |
| |
| 貸款金額： |
$3,626,000.00 |
全期供款共： |
$4,811,857.20 |
| 每月供款額： |
$16,039.52 (2.375厘息計供300期) |
全期利息共： |
$1,185,857.20 |
| 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*： |
$30,450.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$51,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$72,520 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$116,550.00 (第一個住宅物業) |
|
|
$777,000.00 (第二個住宅物業) |
|
|
$116,550.00 (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 |
$44,713.10 |
$31,765.25 |
$24,796.82 |
$21,701.41 |
$16,675.77 |
$13,665.40 |
$11,662.65 |
| 1.500 |
$45,499.52 |
$32,558.40 |
$25,597.92 |
$22,508.14 |
$17,497.10 |
$14,501.69 |
$12,514.06 |
| 2.000 |
$46,294.72 |
$33,364.08 |
$26,415.30 |
$23,333.63 |
$18,343.33 |
$15,368.96 |
$13,402.40 |
| 2.375 |
$46,896.88 |
$33,976.55 |
$27,038.98 |
$23,964.99 |
$18,994.24 |
|
$14,092.54 |
| 2.500 |
$47,098.69 |
$34,182.27 |
$27,248.90 |
$24,177.78 |
$19,214.28 |
$16,266.84 |
$14,327.08 |
| 3.000 |
$47,911.43 |
$35,012.93 |
$28,098.64 |
$25,040.49 |
$20,109.71 |
$17,194.90 |
$15,287.36 |
| 3.500 |
$48,732.90 |
$35,856.02 |
$28,964.43 |
$25,921.64 |
$21,029.34 |
$18,152.61 |
$16,282.36 |
| 4.000 |
$49,563.09 |
$36,711.49 |
$29,846.19 |
$26,821.08 |
$21,972.85 |
$19,139.36 |
$17,311.08 |
| 4.500 |
$50,401.98 |
$37,579.29 |
$30,743.80 |
$27,738.66 |
$22,939.87 |
$20,154.49 |
$18,372.41 |
| 5.000 |
$51,249.55 |
$38,459.36 |
$31,657.14 |
$28,674.18 |
$23,930.00 |
$21,197.23 |
$19,465.15 |
| 5.500 |
$52,105.77 |
$39,351.63 |
$32,586.08 |
$29,627.45 |
$24,942.79 |
$22,266.81 |
$20,588.03 |
| 6.000 |
$52,970.62 |
$40,256.03 |
$33,530.47 |
$30,598.25 |
$25,977.79 |
$23,362.37 |
$21,739.70 |
| |
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。 |
|
