| Monthly Repayment |
HKD$2,175,332
|
| Loan Amount |
HKD$315 Millions
|
| Total Interest |
HKD$76.56 Millions
|
| Total repayment |
HKD$391.56 Millions
|
| Down payment |
HKD$135,000,000
|
| Stamp Duty |
HKD$19,125,000
|
| Legal Fee |
HKD$1,142,500
|
| Agency Fee |
HKD$4,500,000
|
| Complete insurance Payment |
--
|
| Total Expense |
HKD$159,767,500
|
* For the mortgage insurance, the condition and terms may be different from above due to different background and situaction per case. Please refer to 「Mortgage ratio guide」for details
| Interest/years | 7 years | 10 years | 13 years | 15 years | 20 years | 25 years | 30 years |
|---|---|---|---|---|---|---|---|
| 1% | 3884342 | 2759529 | 2154163 | 1885257 | 1448667 | 1187148 | 1013164 |
| 1.5% | 3952660 | 2828432 | 2223757 | 1955340 | 1520018 | 1259799 | 1087128 |
| 2% | 4021742 | 2898423 | 2294765 | 2027052 | 1593532 | 1335141 | 1164301 |
| 2.5% | 4091585 | 2969501 | 2367182 | 2100386 | 1669194 | 1413142 | 1244630 |
| 3% | 4162189 | 3041663 | 2441001 | 2175332 | 1746982 | 1493765 | 1328052 |
| 3.5% | 4233552 | 3114904 | 2516215 | 2251880 | 1826873 | 1576964 | 1414490 |
| 4% | 4305673 | 3189221 | 2592815 | 2330016 | 1908838 | 1662686 | 1503858 |
| 4.5% | 4378550 | 3264609 | 2670793 | 2409728 | 1992845 | 1750872 | 1596058 |
| 5% | 4452181 | 3341063 | 2750138 | 2490999 | 2078860 | 1841458 | 1690988 |
| 5.5% | 4526563 | 3418577 | 2830837 | 2573812 | 2166845 | 1934375 | 1788535 |
| 6% | 4601694 | 3497145 | 2912878 | 2658149 | 2256757 | 2029549 | 1888584 |