Century 21 Centaland Property

首期 (HKD)

$5,200,000

每月还款 (HKD)

$33,633

總贷款额 (HKD)

$7,800,000

总利息 (HKD)

$2,289,961

总还款额 (HKD)

$10,089,961

还款计划
年期	分期	还款 (HK$ )	利息 (HK$ )	本金 (HK$ )	债务总额 (HK$ )
1	1	$33,633	$13,975	$19,658	$7,780,342
1	2	$33,633	$13,940	$19,693	$7,760,648
1	3	$33,633	$13,904	$19,729	$7,740,920
1	4	$33,633	$13,869	$19,764	$7,721,156
1	5	$33,633	$13,834	$19,799	$7,701,356
1	6	$33,633	$13,798	$19,835	$7,681,521
1	7	$33,633	$13,763	$19,870	$7,661,651
1	8	$33,633	$13,727	$19,906	$7,641,745
1	9	$33,633	$13,691	$19,942	$7,621,803
1	10	$33,633	$13,656	$19,977	$7,601,825
1	11	$33,633	$13,620	$20,013	$7,581,812
1	12	$33,633	$13,584	$20,049	$7,561,763
2	13	$33,633	$13,548	$20,085	$7,541,678
2	14	$33,633	$13,512	$20,121	$7,521,557
2	15	$33,633	$13,476	$20,157	$7,501,400
2	16	$33,633	$13,440	$20,193	$7,481,207
2	17	$33,633	$13,404	$20,229	$7,460,977
2	18	$33,633	$13,368	$20,266	$7,440,712
2	19	$33,633	$13,331	$20,302	$7,420,410
2	20	$33,633	$13,295	$20,338	$7,400,071
2	21	$33,633	$13,258	$20,375	$7,379,697
2	22	$33,633	$13,222	$20,411	$7,359,285
2	23	$33,633	$13,185	$20,448	$7,338,838
2	24	$33,633	$13,149	$20,484	$7,318,353
3	25	$33,633	$13,112	$20,521	$7,297,832
3	26	$33,633	$13,075	$20,558	$7,277,274
3	27	$33,633	$13,038	$20,595	$7,256,679
3	28	$33,633	$13,002	$20,632	$7,236,048
3	29	$33,633	$12,965	$20,669	$7,215,379
3	30	$33,633	$12,928	$20,706	$7,194,673
3	31	$33,633	$12,890	$20,743	$7,173,931
3	32	$33,633	$12,853	$20,780	$7,153,151
3	33	$33,633	$12,816	$20,817	$7,132,334
3	34	$33,633	$12,779	$20,854	$7,111,479
3	35	$33,633	$12,741	$20,892	$7,090,587
3	36	$33,633	$12,704	$20,929	$7,069,658
4	37	$33,633	$12,666	$20,967	$7,048,691
4	38	$33,633	$12,629	$21,004	$7,027,687
4	39	$33,633	$12,591	$21,042	$7,006,645
4	40	$33,633	$12,554	$21,080	$6,985,566
4	41	$33,633	$12,516	$21,117	$6,964,448
4	42	$33,633	$12,478	$21,155	$6,943,293
4	43	$33,633	$12,440	$21,193	$6,922,100
4	44	$33,633	$12,402	$21,231	$6,900,869
4	45	$33,633	$12,364	$21,269	$6,879,600
4	46	$33,633	$12,326	$21,307	$6,858,292
4	47	$33,633	$12,288	$21,345	$6,836,947
4	48	$33,633	$12,250	$21,384	$6,815,563
5	49	$33,633	$12,211	$21,422	$6,794,141
5	50	$33,633	$12,173	$21,460	$6,772,681
5	51	$33,633	$12,134	$21,499	$6,751,182
5	52	$33,633	$12,096	$21,537	$6,729,645
5	53	$33,633	$12,057	$21,576	$6,708,069
5	54	$33,633	$12,019	$21,615	$6,686,454
5	55	$33,633	$11,980	$21,653	$6,664,801
5	56	$33,633	$11,941	$21,692	$6,643,109
5	57	$33,633	$11,902	$21,731	$6,621,378
5	58	$33,633	$11,863	$21,770	$6,599,608
5	59	$33,633	$11,824	$21,809	$6,577,799
5	60	$33,633	$11,785	$21,848	$6,555,951
6	61	$33,633	$11,746	$21,887	$6,534,064
6	62	$33,633	$11,707	$21,926	$6,512,138
6	63	$33,633	$11,668	$21,966	$6,490,172
6	64	$33,633	$11,628	$22,005	$6,468,167
6	65	$33,633	$11,589	$22,044	$6,446,123
6	66	$33,633	$11,549	$22,084	$6,424,039
6	67	$33,633	$11,510	$22,123	$6,401,915
6	68	$33,633	$11,470	$22,163	$6,379,752
6	69	$33,633	$11,430	$22,203	$6,357,549
6	70	$33,633	$11,391	$22,243	$6,335,307
6	71	$33,633	$11,351	$22,282	$6,313,024
6	72	$33,633	$11,311	$22,322	$6,290,702
7	73	$33,633	$11,271	$22,362	$6,268,340
7	74	$33,633	$11,231	$22,402	$6,245,937
7	75	$33,633	$11,191	$22,443	$6,223,495
7	76	$33,633	$11,150	$22,483	$6,201,012
7	77	$33,633	$11,110	$22,523	$6,178,489
7	78	$33,633	$11,070	$22,563	$6,155,925
7	79	$33,633	$11,029	$22,604	$6,133,321
7	80	$33,633	$10,989	$22,644	$6,110,677
7	81	$33,633	$10,948	$22,685	$6,087,992
7	82	$33,633	$10,908	$22,726	$6,065,267
7	83	$33,633	$10,867	$22,766	$6,042,500
7	84	$33,633	$10,826	$22,807	$6,019,693
8	85	$33,633	$10,785	$22,848	$5,996,845
8	86	$33,633	$10,744	$22,889	$5,973,957
8	87	$33,633	$10,703	$22,930	$5,951,027
8	88	$33,633	$10,662	$22,971	$5,928,056
8	89	$33,633	$10,621	$23,012	$5,905,044
8	90	$33,633	$10,580	$23,053	$5,881,990
8	91	$33,633	$10,539	$23,095	$5,858,896
8	92	$33,633	$10,497	$23,136	$5,835,760
8	93	$33,633	$10,456	$23,177	$5,812,582
8	94	$33,633	$10,414	$23,219	$5,789,363
8	95	$33,633	$10,373	$23,261	$5,766,103
8	96	$33,633	$10,331	$23,302	$5,742,800
9	97	$33,633	$10,289	$23,344	$5,719,456
9	98	$33,633	$10,247	$23,386	$5,696,071
9	99	$33,633	$10,205	$23,428	$5,672,643
9	100	$33,633	$10,163	$23,470	$5,649,173
9	101	$33,633	$10,121	$23,512	$5,625,661
9	102	$33,633	$10,079	$23,554	$5,602,107
9	103	$33,633	$10,037	$23,596	$5,578,511
9	104	$33,633	$9,995	$23,638	$5,554,873
9	105	$33,633	$9,952	$23,681	$5,531,192
9	106	$33,633	$9,910	$23,723	$5,507,469
9	107	$33,633	$9,868	$23,766	$5,483,703
9	108	$33,633	$9,825	$23,808	$5,459,895
10	109	$33,633	$9,782	$23,851	$5,436,044
10	110	$33,633	$9,740	$23,894	$5,412,151
10	111	$33,633	$9,697	$23,936	$5,388,214
10	112	$33,633	$9,654	$23,979	$5,364,235
10	113	$33,633	$9,611	$24,022	$5,340,213
10	114	$33,633	$9,568	$24,065	$5,316,147
10	115	$33,633	$9,525	$24,108	$5,292,039
10	116	$33,633	$9,482	$24,152	$5,267,887
10	117	$33,633	$9,438	$24,195	$5,243,692
10	118	$33,633	$9,395	$24,238	$5,219,454
10	119	$33,633	$9,352	$24,282	$5,195,172
10	120	$33,633	$9,308	$24,325	$5,170,847
11	121	$33,633	$9,264	$24,369	$5,146,478
11	122	$33,633	$9,221	$24,412	$5,122,066
11	123	$33,633	$9,177	$24,456	$5,097,610
11	124	$33,633	$9,133	$24,500	$5,073,110
11	125	$33,633	$9,089	$24,544	$5,048,566
11	126	$33,633	$9,045	$24,588	$5,023,978
11	127	$33,633	$9,001	$24,632	$4,999,346
11	128	$33,633	$8,957	$24,676	$4,974,670
11	129	$33,633	$8,913	$24,720	$4,949,950
11	130	$33,633	$8,869	$24,765	$4,925,185
11	131	$33,633	$8,824	$24,809	$4,900,376
11	132	$33,633	$8,780	$24,853	$4,875,523
12	133	$33,633	$8,735	$24,898	$4,850,625
12	134	$33,633	$8,691	$24,942	$4,825,683
12	135	$33,633	$8,646	$24,987	$4,800,696
12	136	$33,633	$8,601	$25,032	$4,775,664
12	137	$33,633	$8,556	$25,077	$4,750,587
12	138	$33,633	$8,511	$25,122	$4,725,465
12	139	$33,633	$8,466	$25,167	$4,700,298
12	140	$33,633	$8,421	$25,212	$4,675,086
12	141	$33,633	$8,376	$25,257	$4,649,829
12	142	$33,633	$8,331	$25,302	$4,624,527
12	143	$33,633	$8,286	$25,348	$4,599,180
12	144	$33,633	$8,240	$25,393	$4,573,787
13	145	$33,633	$8,195	$25,439	$4,548,348
13	146	$33,633	$8,149	$25,484	$4,522,864
13	147	$33,633	$8,103	$25,530	$4,497,334
13	148	$33,633	$8,058	$25,575	$4,471,759
13	149	$33,633	$8,012	$25,621	$4,446,137
13	150	$33,633	$7,966	$25,667	$4,420,470
13	151	$33,633	$7,920	$25,713	$4,394,757
13	152	$33,633	$7,874	$25,759	$4,368,998
13	153	$33,633	$7,828	$25,805	$4,343,192
13	154	$33,633	$7,782	$25,852	$4,317,341
13	155	$33,633	$7,735	$25,898	$4,291,443
13	156	$33,633	$7,689	$25,944	$4,265,498
14	157	$33,633	$7,642	$25,991	$4,239,508
14	158	$33,633	$7,596	$26,037	$4,213,470
14	159	$33,633	$7,549	$26,084	$4,187,386
14	160	$33,633	$7,502	$26,131	$4,161,255
14	161	$33,633	$7,456	$26,178	$4,135,078
14	162	$33,633	$7,409	$26,225	$4,108,853
14	163	$33,633	$7,362	$26,272	$4,082,582
14	164	$33,633	$7,315	$26,319	$4,056,263
14	165	$33,633	$7,267	$26,366	$4,029,897
14	166	$33,633	$7,220	$26,413	$4,003,484
14	167	$33,633	$7,173	$26,460	$3,977,024
14	168	$33,633	$7,126	$26,508	$3,950,516
15	169	$33,633	$7,078	$26,555	$3,923,961
15	170	$33,633	$7,030	$26,603	$3,897,358
15	171	$33,633	$6,983	$26,650	$3,870,708
15	172	$33,633	$6,935	$26,698	$3,844,010
15	173	$33,633	$6,887	$26,746	$3,817,264
15	174	$33,633	$6,839	$26,794	$3,790,470
15	175	$33,633	$6,791	$26,842	$3,763,628
15	176	$33,633	$6,743	$26,890	$3,736,738
15	177	$33,633	$6,695	$26,938	$3,709,800
15	178	$33,633	$6,647	$26,986	$3,682,813
15	179	$33,633	$6,598	$27,035	$3,655,778
15	180	$33,633	$6,550	$27,083	$3,628,695
16	181	$33,633	$6,501	$27,132	$3,601,563
16	182	$33,633	$6,453	$27,180	$3,574,383
16	183	$33,633	$6,404	$27,229	$3,547,154
16	184	$33,633	$6,355	$27,278	$3,519,876
16	185	$33,633	$6,306	$27,327	$3,492,549
16	186	$33,633	$6,257	$27,376	$3,465,173
16	187	$33,633	$6,208	$27,425	$3,437,749
16	188	$33,633	$6,159	$27,474	$3,410,275
16	189	$33,633	$6,110	$27,523	$3,382,752
16	190	$33,633	$6,061	$27,572	$3,355,179
16	191	$33,633	$6,011	$27,622	$3,327,557
16	192	$33,633	$5,962	$27,671	$3,299,886
17	193	$33,633	$5,912	$27,721	$3,272,165
17	194	$33,633	$5,863	$27,771	$3,244,395
17	195	$33,633	$5,813	$27,820	$3,216,574
17	196	$33,633	$5,763	$27,870	$3,188,704
17	197	$33,633	$5,713	$27,920	$3,160,784
17	198	$33,633	$5,663	$27,970	$3,132,814
17	199	$33,633	$5,613	$28,020	$3,104,794
17	200	$33,633	$5,563	$28,070	$3,076,723
17	201	$33,633	$5,512	$28,121	$3,048,602
17	202	$33,633	$5,462	$28,171	$3,020,431
17	203	$33,633	$5,412	$28,222	$2,992,210
17	204	$33,633	$5,361	$28,272	$2,963,937
18	205	$33,633	$5,310	$28,323	$2,935,615
18	206	$33,633	$5,260	$28,374	$2,907,241
18	207	$33,633	$5,209	$28,424	$2,878,817
18	208	$33,633	$5,158	$28,475	$2,850,341
18	209	$33,633	$5,107	$28,526	$2,821,815
18	210	$33,633	$5,056	$28,577	$2,793,238
18	211	$33,633	$5,005	$28,629	$2,764,609
18	212	$33,633	$4,953	$28,680	$2,735,929
18	213	$33,633	$4,902	$28,731	$2,707,198
18	214	$33,633	$4,850	$28,783	$2,678,415
18	215	$33,633	$4,799	$28,834	$2,649,580
18	216	$33,633	$4,747	$28,886	$2,620,694
19	217	$33,633	$4,695	$28,938	$2,591,757
19	218	$33,633	$4,644	$28,990	$2,562,767
19	219	$33,633	$4,592	$29,042	$2,533,725
19	220	$33,633	$4,540	$29,094	$2,504,632
19	221	$33,633	$4,487	$29,146	$2,475,486
19	222	$33,633	$4,435	$29,198	$2,446,288
19	223	$33,633	$4,383	$29,250	$2,417,038
19	224	$33,633	$4,331	$29,303	$2,387,735
19	225	$33,633	$4,278	$29,355	$2,358,380
19	226	$33,633	$4,225	$29,408	$2,328,972
19	227	$33,633	$4,173	$29,460	$2,299,512
19	228	$33,633	$4,120	$29,513	$2,269,999
20	229	$33,633	$4,067	$29,566	$2,240,432
20	230	$33,633	$4,014	$29,619	$2,210,813
20	231	$33,633	$3,961	$29,672	$2,181,141
20	232	$33,633	$3,908	$29,725	$2,151,416
20	233	$33,633	$3,855	$29,779	$2,121,637
20	234	$33,633	$3,801	$29,832	$2,091,805
20	235	$33,633	$3,748	$29,885	$2,061,920
20	236	$33,633	$3,694	$29,939	$2,031,981
20	237	$33,633	$3,641	$29,993	$2,001,988
20	238	$33,633	$3,587	$30,046	$1,971,942
20	239	$33,633	$3,533	$30,100	$1,941,842
20	240	$33,633	$3,479	$30,154	$1,911,688
21	241	$33,633	$3,425	$30,208	$1,881,480
21	242	$33,633	$3,371	$30,262	$1,851,218
21	243	$33,633	$3,317	$30,316	$1,820,901
21	244	$33,633	$3,262	$30,371	$1,790,530
21	245	$33,633	$3,208	$30,425	$1,760,105
21	246	$33,633	$3,154	$30,480	$1,729,626
21	247	$33,633	$3,099	$30,534	$1,699,091
21	248	$33,633	$3,044	$30,589	$1,668,502
21	249	$33,633	$2,989	$30,644	$1,637,858
21	250	$33,633	$2,934	$30,699	$1,607,160
21	251	$33,633	$2,879	$30,754	$1,576,406
21	252	$33,633	$2,824	$30,809	$1,545,597
22	253	$33,633	$2,769	$30,864	$1,514,733
22	254	$33,633	$2,714	$30,919	$1,483,814
22	255	$33,633	$2,658	$30,975	$1,452,839
22	256	$33,633	$2,603	$31,030	$1,421,809
22	257	$33,633	$2,547	$31,086	$1,390,723
22	258	$33,633	$2,492	$31,141	$1,359,582
22	259	$33,633	$2,436	$31,197	$1,328,384
22	260	$33,633	$2,380	$31,253	$1,297,131
22	261	$33,633	$2,324	$31,309	$1,265,822
22	262	$33,633	$2,268	$31,365	$1,234,457
22	263	$33,633	$2,212	$31,421	$1,203,035
22	264	$33,633	$2,155	$31,478	$1,171,558
23	265	$33,633	$2,099	$31,534	$1,140,023
23	266	$33,633	$2,043	$31,591	$1,108,433
23	267	$33,633	$1,986	$31,647	$1,076,786
23	268	$33,633	$1,929	$31,704	$1,045,082
23	269	$33,633	$1,872	$31,761	$1,013,321
23	270	$33,633	$1,816	$31,818	$981,503
23	271	$33,633	$1,759	$31,875	$949,628
23	272	$33,633	$1,701	$31,932	$917,697
23	273	$33,633	$1,644	$31,989	$885,708
23	274	$33,633	$1,587	$32,046	$853,661
23	275	$33,633	$1,529	$32,104	$821,558
23	276	$33,633	$1,472	$32,161	$789,396
24	277	$33,633	$1,414	$32,219	$757,177
24	278	$33,633	$1,357	$32,277	$724,901
24	279	$33,633	$1,299	$32,334	$692,566
24	280	$33,633	$1,241	$32,392	$660,174
24	281	$33,633	$1,183	$32,450	$627,724
24	282	$33,633	$1,125	$32,509	$595,215
24	283	$33,633	$1,066	$32,567	$562,648
24	284	$33,633	$1,008	$32,625	$530,023
24	285	$33,633	$950	$32,684	$497,340
24	286	$33,633	$891	$32,742	$464,598
24	287	$33,633	$832	$32,801	$431,797
24	288	$33,633	$774	$32,860	$398,937
25	289	$33,633	$715	$32,918	$366,019
25	290	$33,633	$656	$32,977	$333,041
25	291	$33,633	$597	$33,037	$300,005
25	292	$33,633	$538	$33,096	$266,909
25	293	$33,633	$478	$33,155	$233,754
25	294	$33,633	$419	$33,214	$200,540
25	295	$33,633	$359	$33,274	$167,266
25	296	$33,633	$300	$33,334	$133,932
25	297	$33,633	$240	$33,393	$100,539
25	298	$33,633	$180	$33,453	$67,086
25	299	$33,633	$120	$33,513	$33,573
25	300	$33,633	$60	$33,573	$0

	(旧)从价印花税(第二标准税率) (住宅首置买家、合资格换楼人士*仍适用) 现适用于代表自己行事的香港永久性居民在购买住宅物业时，在香港没有拥有其他任何住宅物业
	(新)从价印花税现适用于购入物业时已拥有另一住宅物业、或非香港永久性居民购入住宅物业
	从价印花税 (第一标准税率) 现适用于购买非住宅物业
	BSD 买家印花税收费所有非香港永久性居民或以公司名义购买住宅物业之人士

首期	HK$ 5,200,000
代理佣金 (HK$ )
律师费 (HK$ )

买家印花税 (BSD)
额外印花税 (SSD)

总数	HK$ 5,330,000

	SSD 额外印花税收费若SSD由卖方负责，则无需选择此项期间获取的住宅物业
*若香港永久性居民购入住宅物业纯属转换居所，并于买入物业6个月内(以买卖转易契日期起计)售出他唯一的另一个住宅物业，买家可向税务局申请退还部份印花税(相当于新旧印花税差额)，但须符合税务局之特定条件。提示：计算仅供参考，一概以税务局最新公布及决定为准。如需更精确计算及进一步了解详情，欢迎与我们的专业按揭顾问联络。