Century 21 Centaland Property

Down Payment (HKD)

$88,000,000

Monthly Repayment (HKD)

$569,177

Loan Amount (HKD)

$132,000,000

Total Interest (HKD)

$38,753,183

Total Repayment (HKD)

$170,753,183

Repayment Schedule
Year	Instalment	Repayment (HK$ )	Interest (HK$ )	Principal (HK$ )	Outstanding Amount (HK$ )
1	1	$569,177	$236,500	$332,677	$131,667,323
1	2	$569,177	$235,904	$333,273	$131,334,049
1	3	$569,177	$235,307	$333,870	$131,000,179
1	4	$569,177	$234,709	$334,469	$130,665,710
1	5	$569,177	$234,109	$335,068	$130,330,642
1	6	$569,177	$233,509	$335,668	$129,994,974
1	7	$569,177	$232,908	$336,270	$129,658,705
1	8	$569,177	$232,305	$336,872	$129,321,833
1	9	$569,177	$231,702	$337,476	$128,984,357
1	10	$569,177	$231,097	$338,080	$128,646,277
1	11	$569,177	$230,491	$338,686	$128,307,591
1	12	$569,177	$229,884	$339,293	$127,968,298
2	13	$569,177	$229,277	$339,901	$127,628,397
2	14	$569,177	$228,668	$340,510	$127,287,887
2	15	$569,177	$228,057	$341,120	$126,946,767
2	16	$569,177	$227,446	$341,731	$126,605,036
2	17	$569,177	$226,834	$342,343	$126,262,693
2	18	$569,177	$226,221	$342,957	$125,919,737
2	19	$569,177	$225,606	$343,571	$125,576,165
2	20	$569,177	$224,991	$344,187	$125,231,979
2	21	$569,177	$224,374	$344,803	$124,887,176
2	22	$569,177	$223,756	$345,421	$124,541,754
2	23	$569,177	$223,137	$346,040	$124,195,714
2	24	$569,177	$222,517	$346,660	$123,849,055
3	25	$569,177	$221,896	$347,281	$123,501,773
3	26	$569,177	$221,274	$347,903	$123,153,870
3	27	$569,177	$220,651	$348,527	$122,805,344
3	28	$569,177	$220,026	$349,151	$122,456,193
3	29	$569,177	$219,401	$349,777	$122,106,416
3	30	$569,177	$218,774	$350,403	$121,756,013
3	31	$569,177	$218,146	$351,031	$121,404,982
3	32	$569,177	$217,517	$351,660	$121,053,322
3	33	$569,177	$216,887	$352,290	$120,701,032
3	34	$569,177	$216,256	$352,921	$120,348,110
3	35	$569,177	$215,624	$353,554	$119,994,557
3	36	$569,177	$214,990	$354,187	$119,640,370
4	37	$569,177	$214,356	$354,822	$119,285,548
4	38	$569,177	$213,720	$355,457	$118,930,091
4	39	$569,177	$213,083	$356,094	$118,573,997
4	40	$569,177	$212,445	$356,732	$118,217,264
4	41	$569,177	$211,806	$357,371	$117,859,893
4	42	$569,177	$211,166	$358,012	$117,501,881
4	43	$569,177	$210,524	$358,653	$117,143,228
4	44	$569,177	$209,882	$359,296	$116,783,933
4	45	$569,177	$209,238	$359,939	$116,423,993
4	46	$569,177	$208,593	$360,584	$116,063,409
4	47	$569,177	$207,947	$361,230	$115,702,179
4	48	$569,177	$207,300	$361,878	$115,340,301
5	49	$569,177	$206,651	$362,526	$114,977,775
5	50	$569,177	$206,002	$363,175	$114,614,600
5	51	$569,177	$205,351	$363,826	$114,250,774
5	52	$569,177	$204,699	$364,478	$113,886,296
5	53	$569,177	$204,046	$365,131	$113,521,165
5	54	$569,177	$203,392	$365,785	$113,155,379
5	55	$569,177	$202,737	$366,441	$112,788,939
5	56	$569,177	$202,080	$367,097	$112,421,842
5	57	$569,177	$201,422	$367,755	$112,054,087
5	58	$569,177	$200,764	$368,414	$111,685,673
5	59	$569,177	$200,103	$369,074	$111,316,599
5	60	$569,177	$199,442	$369,735	$110,946,864
6	61	$569,177	$198,780	$370,397	$110,576,467
6	62	$569,177	$198,116	$371,061	$110,205,406
6	63	$569,177	$197,451	$371,726	$109,833,680
6	64	$569,177	$196,785	$372,392	$109,461,288
6	65	$569,177	$196,118	$373,059	$109,088,229
6	66	$569,177	$195,450	$373,728	$108,714,501
6	67	$569,177	$194,780	$374,397	$108,340,104
6	68	$569,177	$194,109	$375,068	$107,965,036
6	69	$569,177	$193,437	$375,740	$107,589,296
6	70	$569,177	$192,764	$376,413	$107,212,883
6	71	$569,177	$192,090	$377,088	$106,835,796
6	72	$569,177	$191,414	$377,763	$106,458,033
7	73	$569,177	$190,737	$378,440	$106,079,593
7	74	$569,177	$190,059	$379,118	$105,700,475
7	75	$569,177	$189,380	$379,797	$105,320,677
7	76	$569,177	$188,700	$380,478	$104,940,200
7	77	$569,177	$188,018	$381,159	$104,559,040
7	78	$569,177	$187,335	$381,842	$104,177,198
7	79	$569,177	$186,651	$382,526	$103,794,671
7	80	$569,177	$185,965	$383,212	$103,411,460
7	81	$569,177	$185,279	$383,898	$103,027,561
7	82	$569,177	$184,591	$384,586	$102,642,975
7	83	$569,177	$183,902	$385,275	$102,257,700
7	84	$569,177	$183,212	$385,966	$101,871,734
8	85	$569,177	$182,520	$386,657	$101,485,077
8	86	$569,177	$181,827	$387,350	$101,097,727
8	87	$569,177	$181,133	$388,044	$100,709,683
8	88	$569,177	$180,438	$388,739	$100,320,944
8	89	$569,177	$179,742	$389,436	$99,931,509
8	90	$569,177	$179,044	$390,133	$99,541,375
8	91	$569,177	$178,345	$390,832	$99,150,543
8	92	$569,177	$177,645	$391,533	$98,759,010
8	93	$569,177	$176,943	$392,234	$98,366,776
8	94	$569,177	$176,240	$392,937	$97,973,840
8	95	$569,177	$175,536	$393,641	$97,580,199
8	96	$569,177	$174,831	$394,346	$97,185,853
9	97	$569,177	$174,125	$395,053	$96,790,800
9	98	$569,177	$173,417	$395,760	$96,395,040
9	99	$569,177	$172,708	$396,469	$95,998,570
9	100	$569,177	$171,997	$397,180	$95,601,390
9	101	$569,177	$171,286	$397,891	$95,203,499
9	102	$569,177	$170,573	$398,604	$94,804,895
9	103	$569,177	$169,859	$399,319	$94,405,576
9	104	$569,177	$169,143	$400,034	$94,005,542
9	105	$569,177	$168,427	$400,751	$93,604,791
9	106	$569,177	$167,709	$401,469	$93,203,323
9	107	$569,177	$166,989	$402,188	$92,801,135
9	108	$569,177	$166,269	$402,909	$92,398,226
10	109	$569,177	$165,547	$403,630	$91,994,596
10	110	$569,177	$164,824	$404,354	$91,590,242
10	111	$569,177	$164,099	$405,078	$91,185,164
10	112	$569,177	$163,373	$405,804	$90,779,360
10	113	$569,177	$162,646	$406,531	$90,372,829
10	114	$569,177	$161,918	$407,259	$89,965,570
10	115	$569,177	$161,188	$407,989	$89,557,581
10	116	$569,177	$160,457	$408,720	$89,148,861
10	117	$569,177	$159,725	$409,452	$88,739,409
10	118	$569,177	$158,991	$410,186	$88,329,223
10	119	$569,177	$158,257	$410,921	$87,918,302
10	120	$569,177	$157,520	$411,657	$87,506,645
11	121	$569,177	$156,783	$412,395	$87,094,251
11	122	$569,177	$156,044	$413,133	$86,681,117
11	123	$569,177	$155,304	$413,874	$86,267,244
11	124	$569,177	$154,562	$414,615	$85,852,629
11	125	$569,177	$153,819	$415,358	$85,437,271
11	126	$569,177	$153,075	$416,102	$85,021,168
11	127	$569,177	$152,330	$416,848	$84,604,321
11	128	$569,177	$151,583	$417,595	$84,186,726
11	129	$569,177	$150,835	$418,343	$83,768,383
11	130	$569,177	$150,085	$419,092	$83,349,291
11	131	$569,177	$149,334	$419,843	$82,929,448
11	132	$569,177	$148,582	$420,595	$82,508,853
12	133	$569,177	$147,828	$421,349	$82,087,504
12	134	$569,177	$147,073	$422,104	$81,665,400
12	135	$569,177	$146,317	$422,860	$81,242,540
12	136	$569,177	$145,560	$423,618	$80,818,922
12	137	$569,177	$144,801	$424,377	$80,394,545
12	138	$569,177	$144,040	$425,137	$79,969,408
12	139	$569,177	$143,279	$425,899	$79,543,510
12	140	$569,177	$142,515	$426,662	$79,116,848
12	141	$569,177	$141,751	$427,426	$78,689,422
12	142	$569,177	$140,985	$428,192	$78,261,229
12	143	$569,177	$140,218	$428,959	$77,832,270
12	144	$569,177	$139,449	$429,728	$77,402,542
13	145	$569,177	$138,680	$430,498	$76,972,045
13	146	$569,177	$137,908	$431,269	$76,540,776
13	147	$569,177	$137,136	$432,042	$76,108,734
13	148	$569,177	$136,361	$432,816	$75,675,918
13	149	$569,177	$135,586	$433,591	$75,242,327
13	150	$569,177	$134,809	$434,368	$74,807,959
13	151	$569,177	$134,031	$435,146	$74,372,812
13	152	$569,177	$133,251	$435,926	$73,936,886
13	153	$569,177	$132,470	$436,707	$73,500,179
13	154	$569,177	$131,688	$437,489	$73,062,690
13	155	$569,177	$130,904	$438,273	$72,624,417
13	156	$569,177	$130,119	$439,059	$72,185,358
14	157	$569,177	$129,332	$439,845	$71,745,513
14	158	$569,177	$128,544	$440,633	$71,304,880
14	159	$569,177	$127,755	$441,423	$70,863,457
14	160	$569,177	$126,964	$442,214	$70,421,243
14	161	$569,177	$126,171	$443,006	$69,978,238
14	162	$569,177	$125,378	$443,800	$69,534,438
14	163	$569,177	$124,583	$444,595	$69,089,843
14	164	$569,177	$123,786	$445,391	$68,644,452
14	165	$569,177	$122,988	$446,189	$68,198,263
14	166	$569,177	$122,189	$446,989	$67,751,274
14	167	$569,177	$121,388	$447,790	$67,303,484
14	168	$569,177	$120,585	$448,592	$66,854,893
15	169	$569,177	$119,782	$449,396	$66,405,497
15	170	$569,177	$118,977	$450,201	$65,955,296
15	171	$569,177	$118,170	$451,007	$65,504,289
15	172	$569,177	$117,362	$451,815	$65,052,473
15	173	$569,177	$116,552	$452,625	$64,599,848
15	174	$569,177	$115,741	$453,436	$64,146,413
15	175	$569,177	$114,929	$454,248	$63,692,164
15	176	$569,177	$114,115	$455,062	$63,237,102
15	177	$569,177	$113,300	$455,877	$62,781,225
15	178	$569,177	$112,483	$456,694	$62,324,530
15	179	$569,177	$111,665	$457,512	$61,867,018
15	180	$569,177	$110,845	$458,332	$61,408,686
16	181	$569,177	$110,024	$459,153	$60,949,532
16	182	$569,177	$109,201	$459,976	$60,489,556
16	183	$569,177	$108,377	$460,800	$60,028,756
16	184	$569,177	$107,552	$461,626	$59,567,130
16	185	$569,177	$106,724	$462,453	$59,104,678
16	186	$569,177	$105,896	$463,281	$58,641,396
16	187	$569,177	$105,066	$464,111	$58,177,285
16	188	$569,177	$104,234	$464,943	$57,712,342
16	189	$569,177	$103,401	$465,776	$57,246,566
16	190	$569,177	$102,567	$466,611	$56,779,955
16	191	$569,177	$101,731	$467,447	$56,312,509
16	192	$569,177	$100,893	$468,284	$55,844,225
17	193	$569,177	$100,054	$469,123	$55,375,102
17	194	$569,177	$99,214	$469,964	$54,905,138
17	195	$569,177	$98,372	$470,806	$54,434,333
17	196	$569,177	$97,528	$471,649	$53,962,683
17	197	$569,177	$96,683	$472,494	$53,490,189
17	198	$569,177	$95,837	$473,341	$53,016,849
17	199	$569,177	$94,989	$474,189	$52,542,660
17	200	$569,177	$94,139	$475,038	$52,067,621
17	201	$569,177	$93,288	$475,889	$51,591,732
17	202	$569,177	$92,435	$476,742	$51,114,990
17	203	$569,177	$91,581	$477,596	$50,637,394
17	204	$569,177	$90,725	$478,452	$50,158,942
18	205	$569,177	$89,868	$479,309	$49,679,633
18	206	$569,177	$89,009	$480,168	$49,199,465
18	207	$569,177	$88,149	$481,028	$48,718,436
18	208	$569,177	$87,287	$481,890	$48,236,546
18	209	$569,177	$86,424	$482,753	$47,753,793
18	210	$569,177	$85,559	$483,618	$47,270,174
18	211	$569,177	$84,692	$484,485	$46,785,690
18	212	$569,177	$83,824	$485,353	$46,300,337
18	213	$569,177	$82,955	$486,223	$45,814,114
18	214	$569,177	$82,084	$487,094	$45,327,021
18	215	$569,177	$81,211	$487,966	$44,839,054
18	216	$569,177	$80,337	$488,841	$44,350,214
19	217	$569,177	$79,461	$489,716	$43,860,497
19	218	$569,177	$78,583	$490,594	$43,369,903
19	219	$569,177	$77,704	$491,473	$42,878,430
19	220	$569,177	$76,824	$492,353	$42,386,077
19	221	$569,177	$75,942	$493,236	$41,892,841
19	222	$569,177	$75,058	$494,119	$41,398,722
19	223	$569,177	$74,173	$495,005	$40,903,717
19	224	$569,177	$73,286	$495,891	$40,407,826
19	225	$569,177	$72,397	$496,780	$39,911,046
19	226	$569,177	$71,507	$497,670	$39,413,376
19	227	$569,177	$70,616	$498,562	$38,914,814
19	228	$569,177	$69,722	$499,455	$38,415,360
20	229	$569,177	$68,828	$500,350	$37,915,010
20	230	$569,177	$67,931	$501,246	$37,413,764
20	231	$569,177	$67,033	$502,144	$36,911,619
20	232	$569,177	$66,133	$503,044	$36,408,575
20	233	$569,177	$65,232	$503,945	$35,904,630
20	234	$569,177	$64,329	$504,848	$35,399,782
20	235	$569,177	$63,425	$505,753	$34,894,029
20	236	$569,177	$62,518	$506,659	$34,387,370
20	237	$569,177	$61,611	$507,567	$33,879,804
20	238	$569,177	$60,701	$508,476	$33,371,328
20	239	$569,177	$59,790	$509,387	$32,861,941
20	240	$569,177	$58,878	$510,300	$32,351,641
21	241	$569,177	$57,963	$511,214	$31,840,427
21	242	$569,177	$57,047	$512,130	$31,328,298
21	243	$569,177	$56,130	$513,047	$30,815,250
21	244	$569,177	$55,211	$513,967	$30,301,284
21	245	$569,177	$54,290	$514,887	$29,786,396
21	246	$569,177	$53,367	$515,810	$29,270,586
21	247	$569,177	$52,443	$516,734	$28,753,852
21	248	$569,177	$51,517	$517,660	$28,236,192
21	249	$569,177	$50,590	$518,587	$27,717,605
21	250	$569,177	$49,661	$519,517	$27,198,088
21	251	$569,177	$48,730	$520,447	$26,677,641
21	252	$569,177	$47,797	$521,380	$26,156,261
22	253	$569,177	$46,863	$522,314	$25,633,947
22	254	$569,177	$45,927	$523,250	$25,110,697
22	255	$569,177	$44,990	$524,187	$24,586,510
22	256	$569,177	$44,051	$525,126	$24,061,383
22	257	$569,177	$43,110	$526,067	$23,535,316
22	258	$569,177	$42,167	$527,010	$23,008,306
22	259	$569,177	$41,223	$527,954	$22,480,352
22	260	$569,177	$40,277	$528,900	$21,951,452
22	261	$569,177	$39,330	$529,848	$21,421,605
22	262	$569,177	$38,380	$530,797	$20,890,808
22	263	$569,177	$37,429	$531,748	$20,359,060
22	264	$569,177	$36,477	$532,701	$19,826,359
23	265	$569,177	$35,522	$533,655	$19,292,704
23	266	$569,177	$34,566	$534,611	$18,758,093
23	267	$569,177	$33,608	$535,569	$18,222,524
23	268	$569,177	$32,649	$536,529	$17,685,995
23	269	$569,177	$31,687	$537,490	$17,148,505
23	270	$569,177	$30,724	$538,453	$16,610,053
23	271	$569,177	$29,760	$539,418	$16,070,635
23	272	$569,177	$28,793	$540,384	$15,530,251
23	273	$569,177	$27,825	$541,352	$14,988,899
23	274	$569,177	$26,855	$542,322	$14,446,576
23	275	$569,177	$25,883	$543,294	$13,903,283
23	276	$569,177	$24,910	$544,267	$13,359,015
24	277	$569,177	$23,935	$545,242	$12,813,773
24	278	$569,177	$22,958	$546,219	$12,267,554
24	279	$569,177	$21,979	$547,198	$11,720,356
24	280	$569,177	$20,999	$548,178	$11,172,178
24	281	$569,177	$20,017	$549,160	$10,623,017
24	282	$569,177	$19,033	$550,144	$10,072,873
24	283	$569,177	$18,047	$551,130	$9,521,743
24	284	$569,177	$17,060	$552,117	$8,969,625
24	285	$569,177	$16,071	$553,107	$8,416,519
24	286	$569,177	$15,080	$554,098	$7,862,421
24	287	$569,177	$14,087	$555,090	$7,307,330
24	288	$569,177	$13,092	$556,085	$6,751,245
25	289	$569,177	$12,096	$557,081	$6,194,164
25	290	$569,177	$11,098	$558,079	$5,636,085
25	291	$569,177	$10,098	$559,079	$5,077,005
25	292	$569,177	$9,096	$560,081	$4,516,924
25	293	$569,177	$8,093	$561,084	$3,955,840
25	294	$569,177	$7,088	$562,090	$3,393,750
25	295	$569,177	$6,080	$563,097	$2,830,653
25	296	$569,177	$5,072	$564,106	$2,266,548
25	297	$569,177	$4,061	$565,116	$1,701,431
25	298	$569,177	$3,048	$566,129	$1,135,303
25	299	$569,177	$2,034	$567,143	$568,159
25	300	$569,177	$1,018	$568,159	$0

Property Price	HKD


Loan Ratio	%
Interest Ratio	%
Loan Period	Year(s)

	(Scale 2) Ad Valorem Stamp Duty (For First –time and Change* of Residential Property Buyer)
	(New) Ad Valorem Stamp Duty Applicable to all residential property (except that acquired by a Hong Kong Permanent Resident who does not own any other residential property in Hong Kong at the time of acquisition) either by an individual or a company.
	(Scale 1) Ad Valorem Stamp Duty Applicable to all non-residential property, either by an individual or a company.
	BSD Buyer Stamp Duty Applicable to all residential property acquired by any person (including a company incorporated) except a Hong Kong Permanent Resident

Down Payment	HK$ 88,000,000
Agency Commission (HK$ )
Legal Fees (HK$ )

Stamp Duty (BSD)
Stamp Duty (SSD)

TOTAL	HK$ 90,200,000

HOME	RENT	BUY	OUTDOOR AREA	OUR SERVICES	ABOUT US
	Property for Rent Popular Districts Residential Buildings	Property for Sale Popular Districts Residential Buildings	More	New Developments Mortgage & Stamp Duty Calculator	Company Profile Contact Us Careers

	SSD Special Stamp Duty if SSD is paid by vendor, please ignore this option
Remarks: *Change of Residential Property Case: A Hong Kong Permanent Resident may seek a refund of the stamp duty paid in excess of that computed under the old rates upon proof that his only other residential property has been disposed of within six months from the date of agreement to acquire a new residential property. Reminder: The calculation is for reference only and subject to the latest announcement of Inland Revenue Department. For details, please contact our Mortgage Consultant.