| 樓價： |
$6,380,000.00 |
|
|
| 首期： |
$1,914,000.00 |
| |
| 貸款金額： |
$4,466,000.00 |
全期供款共： |
$5,926,573.16 |
| 每月供款額： |
$19,755.24 (2.375厘息計供300期) |
全期利息共： |
$1,460,573.16 |
| 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*： |
$33,450.00 |
樓契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 經紀佣金： |
$63,800.00 |
註冊費： |
$300.00 |
| 按揭保險費： |
$102,718 一次性付款 |
查冊費： |
$30.00 |
|
印花稅#： |
$173,000.00 (第一個住宅物業) |
|
|
$957,000.00 (第二個住宅物業) |
|
|
$173,000.00 (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 |
$55,071.35 |
$39,124.00 |
$30,541.26 |
$26,728.77 |
$20,538.88 |
$16,831.12 |
$14,364.42 |
| 1.500 |
$56,039.95 |
$40,100.88 |
$31,527.95 |
$27,722.38 |
$21,550.48 |
$17,861.16 |
$15,413.07 |
| 2.000 |
$57,019.36 |
$41,093.21 |
$32,534.68 |
$28,739.10 |
$22,592.75 |
$18,929.33 |
$16,507.21 |
| 2.375 |
$57,761.02 |
$41,847.56 |
$33,302.84 |
$29,516.73 |
$23,394.45 |
|
$17,357.23 |
| 2.500 |
$58,009.59 |
$42,100.94 |
$33,561.38 |
$29,778.81 |
$23,665.46 |
$20,035.22 |
$17,646.10 |
| 3.000 |
$59,010.60 |
$43,124.03 |
$34,607.97 |
$30,841.38 |
$24,768.33 |
$21,178.28 |
$18,828.84 |
| 3.500 |
$60,022.37 |
$44,162.43 |
$35,674.34 |
$31,926.65 |
$25,901.00 |
$22,357.85 |
$20,054.34 |
| 4.000 |
$61,044.89 |
$45,216.08 |
$36,760.37 |
$33,034.46 |
$27,063.08 |
$23,573.19 |
$21,321.37 |
| 4.500 |
$62,078.12 |
$46,284.91 |
$37,865.92 |
$34,164.60 |
$28,254.12 |
$24,823.48 |
$22,628.57 |
| 5.000 |
$63,122.04 |
$47,368.86 |
$38,990.85 |
$35,316.84 |
$29,473.62 |
$26,107.79 |
$23,974.45 |
| 5.500 |
$64,176.61 |
$48,467.84 |
$40,134.98 |
$36,490.95 |
$30,721.05 |
$27,425.15 |
$25,357.46 |
| 6.000 |
$65,241.80 |
$49,581.76 |
$41,298.15 |
$37,686.65 |
$31,995.81 |
$28,774.50 |
$26,775.93 |
| |
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。 |
|
