樓價: |
$85,000,000.00 |
|
|
首期: |
$25,500,000.00 |
| |
貸款金額: |
$59,500,000.00 |
全期供款共: |
$95,455,226.21 |
每月供款額: |
$318,184.09 (4.125厘息計供300期) |
全期利息共: |
$35,955,226.21 |
律 師 費 及 雜 費 |
田 土 廳 費 用 及 印 花 稅 |
買賣合約: |
$3,000.00 |
轉名契: |
$210.00 |
轉名契*: |
$51,500.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$850,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$3,612,500.00 |
* 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 |
$733,709.19 |
$521,244.52 |
$406,897.60 |
$356,104.24 |
$273,637.11 |
$224,239.11 |
$191,375.51 |
1.500 |
$746,613.71 |
$534,259.42 |
$420,043.16 |
$369,342.10 |
$287,114.52 |
$237,962.11 |
$205,346.53 |
2.000 |
$759,662.39 |
$547,480.05 |
$433,455.76 |
$382,887.68 |
$301,000.58 |
$252,193.33 |
$219,923.59 |
2.500 |
$772,855.02 |
$560,905.92 |
$447,134.42 |
$396,739.58 |
$315,292.22 |
$266,926.96 |
$235,096.93 |
3.000 |
$786,191.35 |
$574,536.43 |
$461,078.00 |
$410,896.08 |
$329,985.57 |
$282,155.73 |
$250,854.40 |
3.500 |
$799,671.11 |
$588,370.91 |
$475,285.09 |
$425,355.11 |
$345,076.03 |
$297,871.02 |
$267,181.59 |
4.000 |
$813,293.98 |
$602,408.57 |
$489,754.11 |
$440,114.32 |
$360,558.30 |
$314,062.92 |
$284,062.10 |
4.125 |
$816,722.01 |
$605,949.63 |
$493,412.09 |
$443,850.71 |
$364,489.39 |
|
$288,366.59 |
4.500 |
$827,059.60 |
$616,648.53 |
$504,483.26 |
$455,171.01 |
$376,426.38 |
$330,720.32 |
$301,477.76 |
5.000 |
$840,967.59 |
$631,089.82 |
$519,470.52 |
$470,522.21 |
$392,673.66 |
$347,831.07 |
$319,408.87 |
5.500 |
$855,017.54 |
$645,731.35 |
$534,713.71 |
$486,164.66 |
$409,292.95 |
$365,382.06 |
$337,834.46 |
6.000 |
$869,208.99 |
$660,571.99 |
$550,210.45 |
$502,094.81 |
$426,276.48 |
$383,359.33 |
$356,732.56 |
|
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。 |
|