樓價: |
$75,000,000.00 |
|
|
首期: |
$22,500,000.00 |
| |
貸款金額: |
$52,500,000.00 |
全期供款共: |
$84,225,199.60 |
每月供款額: |
$280,750.67 (4.125厘息計供300期) |
全期利息共: |
$31,725,199.60 |
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*: |
$46,500.00 |
樓契: |
$230.00 - $450.00 |
按揭契*: |
$7,375.00 |
按揭契: |
$210.00 |
經紀佣金: |
$750,000.00 |
註冊費: |
$300.00 |
按揭保險費: |
-- |
查冊費: |
$30.00 |
|
印花稅#: |
$3,187,500.00 |
* 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 |
$647,390.46 |
$459,921.64 |
$359,027.29 |
$314,209.62 |
$241,444.51 |
$197,858.04 |
$168,860.75 |
1.500 |
$658,776.80 |
$471,405.37 |
$370,626.32 |
$325,890.09 |
$253,336.34 |
$209,966.57 |
$181,188.11 |
2.000 |
$670,290.34 |
$483,070.63 |
$382,460.96 |
$337,842.07 |
$265,588.75 |
$222,523.53 |
$194,050.22 |
2.500 |
$681,930.90 |
$494,916.98 |
$394,530.37 |
$350,064.33 |
$278,199.02 |
$235,523.79 |
$207,438.47 |
3.000 |
$693,698.25 |
$506,943.91 |
$406,833.53 |
$362,555.36 |
$291,163.74 |
$248,960.94 |
$221,342.12 |
3.500 |
$705,592.16 |
$519,150.80 |
$419,369.20 |
$375,313.33 |
$304,478.85 |
$262,827.37 |
$235,748.46 |
4.000 |
$717,612.33 |
$531,536.98 |
$432,135.98 |
$388,336.16 |
$318,139.67 |
$277,114.34 |
$250,643.03 |
4.125 |
$720,637.07 |
$534,661.44 |
$435,363.61 |
$391,632.98 |
$321,608.29 |
|
$254,441.11 |
4.500 |
$729,758.47 |
$544,101.65 |
$445,132.29 |
$401,621.48 |
$332,140.92 |
$291,812.05 |
$266,009.79 |
5.000 |
$742,030.23 |
$556,843.96 |
$458,356.34 |
$415,166.65 |
$346,476.76 |
$306,909.77 |
$281,831.35 |
5.500 |
$754,427.24 |
$569,762.96 |
$471,806.22 |
$428,968.81 |
$361,140.84 |
$322,395.93 |
$298,089.23 |
6.000 |
$766,949.11 |
$582,857.64 |
$485,479.81 |
$443,024.83 |
$376,126.31 |
$338,258.24 |
$314,764.03 |
|
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。 |
|