| 樓價： |
$5,780,000.00 |
|
|
| 首期： |
$1,734,000.00 |
| |
| 貸款金額： |
$4,046,000.00 |
全期供款共： |
$5,369,215.18 |
| 每月供款額： |
$17,897.38 (2.375厘息計供300期) |
全期利息共： |
$1,323,215.18 |
| 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*： |
$31,950.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$57,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$80,920 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$130,050.00 (第一個住宅物業) |
|
|
$867,000.00 (第二個住宅物業) |
|
|
$130,050.00 (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 |
$49,892.22 |
$35,444.63 |
$27,669.04 |
$24,215.09 |
$18,607.32 |
$15,248.26 |
$13,013.53 |
| 1.500 |
$50,769.73 |
$36,329.64 |
$28,562.94 |
$25,115.26 |
$19,523.79 |
$16,181.42 |
$13,963.56 |
| 2.000 |
$51,657.04 |
$37,228.64 |
$29,474.99 |
$26,036.36 |
$20,468.04 |
$17,149.15 |
$14,954.80 |
| 2.375 |
$52,328.95 |
$37,912.06 |
$30,170.91 |
$26,740.86 |
$21,194.34 |
|
$15,724.89 |
| 2.500 |
$52,554.14 |
$38,141.60 |
$30,405.14 |
$26,978.29 |
$21,439.87 |
$18,151.03 |
$15,986.59 |
| 3.000 |
$53,461.01 |
$39,068.48 |
$31,353.30 |
$27,940.93 |
$22,439.02 |
$19,186.59 |
$17,058.10 |
| 3.500 |
$54,377.64 |
$40,009.22 |
$32,319.39 |
$28,924.15 |
$23,465.17 |
$20,255.23 |
$18,168.35 |
| 4.000 |
$55,303.99 |
$40,963.78 |
$33,303.28 |
$29,927.77 |
$24,517.96 |
$21,356.28 |
$19,316.22 |
| 4.500 |
$56,240.05 |
$41,932.10 |
$34,304.86 |
$30,951.63 |
$25,596.99 |
$22,488.98 |
$20,500.49 |
| 5.000 |
$57,185.80 |
$42,914.11 |
$35,324.00 |
$31,995.51 |
$26,701.81 |
$23,652.51 |
$21,719.80 |
| 5.500 |
$58,141.19 |
$43,909.73 |
$36,360.53 |
$33,059.20 |
$27,831.92 |
$24,845.98 |
$22,972.74 |
| 6.000 |
$59,106.21 |
$44,918.90 |
$37,414.31 |
$34,142.45 |
$28,986.80 |
$26,068.43 |
$24,257.81 |
| |
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。 |
|
