Century 21 Centaland Property

首期 (HKD)

$8,752,000

每月还款 (HKD)

$56,607

總贷款额 (HKD)

$13,128,000

总利息 (HKD)

$3,854,180

总还款额 (HKD)

$16,982,180

还款计划
年期	分期	还款 (HK$ )	利息 (HK$ )	本金 (HK$ )	债务总额 (HK$ )
1	1	$56,607	$23,521	$33,086	$13,094,914
1	2	$56,607	$23,462	$33,146	$13,061,768
1	3	$56,607	$23,402	$33,205	$13,028,563
1	4	$56,607	$23,343	$33,264	$12,995,299
1	5	$56,607	$23,283	$33,324	$12,961,975
1	6	$56,607	$23,224	$33,384	$12,928,591
1	7	$56,607	$23,164	$33,444	$12,895,148
1	8	$56,607	$23,104	$33,503	$12,861,644
1	9	$56,607	$23,044	$33,563	$12,828,081
1	10	$56,607	$22,984	$33,624	$12,794,457
1	11	$56,607	$22,923	$33,684	$12,760,773
1	12	$56,607	$22,863	$33,744	$12,727,029
2	13	$56,607	$22,803	$33,805	$12,693,224
2	14	$56,607	$22,742	$33,865	$12,659,359
2	15	$56,607	$22,681	$33,926	$12,625,433
2	16	$56,607	$22,621	$33,987	$12,591,446
2	17	$56,607	$22,560	$34,048	$12,557,399
2	18	$56,607	$22,499	$34,109	$12,523,290
2	19	$56,607	$22,438	$34,170	$12,489,120
2	20	$56,607	$22,376	$34,231	$12,454,890
2	21	$56,607	$22,315	$34,292	$12,420,597
2	22	$56,607	$22,254	$34,354	$12,386,244
2	23	$56,607	$22,192	$34,415	$12,351,828
2	24	$56,607	$22,130	$34,477	$12,317,351
3	25	$56,607	$22,069	$34,539	$12,282,813
3	26	$56,607	$22,007	$34,601	$12,248,212
3	27	$56,607	$21,945	$34,663	$12,213,550
3	28	$56,607	$21,883	$34,725	$12,178,825
3	29	$56,607	$21,820	$34,787	$12,144,038
3	30	$56,607	$21,758	$34,849	$12,109,189
3	31	$56,607	$21,696	$34,912	$12,074,277
3	32	$56,607	$21,633	$34,974	$12,039,303
3	33	$56,607	$21,570	$35,037	$12,004,266
3	34	$56,607	$21,508	$35,100	$11,969,167
3	35	$56,607	$21,445	$35,163	$11,934,004
3	36	$56,607	$21,382	$35,226	$11,898,779
4	37	$56,607	$21,319	$35,289	$11,863,490
4	38	$56,607	$21,255	$35,352	$11,828,138
4	39	$56,607	$21,192	$35,415	$11,792,723
4	40	$56,607	$21,129	$35,479	$11,757,244
4	41	$56,607	$21,065	$35,542	$11,721,702
4	42	$56,607	$21,001	$35,606	$11,686,096
4	43	$56,607	$20,938	$35,670	$11,650,427
4	44	$56,607	$20,874	$35,734	$11,614,693
4	45	$56,607	$20,810	$35,798	$11,578,895
4	46	$56,607	$20,746	$35,862	$11,543,034
4	47	$56,607	$20,681	$35,926	$11,507,108
4	48	$56,607	$20,617	$35,990	$11,471,117
5	49	$56,607	$20,552	$36,055	$11,435,062
5	50	$56,607	$20,488	$36,119	$11,398,943
5	51	$56,607	$20,423	$36,184	$11,362,759
5	52	$56,607	$20,358	$36,249	$11,326,510
5	53	$56,607	$20,293	$36,314	$11,290,196
5	54	$56,607	$20,228	$36,379	$11,253,817
5	55	$56,607	$20,163	$36,444	$11,217,373
5	56	$56,607	$20,098	$36,509	$11,180,863
5	57	$56,607	$20,032	$36,575	$11,144,288
5	58	$56,607	$19,967	$36,640	$11,107,648
5	59	$56,607	$19,901	$36,706	$11,070,942
5	60	$56,607	$19,835	$36,772	$11,034,170
6	61	$56,607	$19,770	$36,838	$10,997,332
6	62	$56,607	$19,704	$36,904	$10,960,429
6	63	$56,607	$19,637	$36,970	$10,923,459
6	64	$56,607	$19,571	$37,036	$10,886,423
6	65	$56,607	$19,505	$37,102	$10,849,320
6	66	$56,607	$19,438	$37,169	$10,812,151
6	67	$56,607	$19,372	$37,235	$10,774,916
6	68	$56,607	$19,305	$37,302	$10,737,614
6	69	$56,607	$19,238	$37,369	$10,700,245
6	70	$56,607	$19,171	$37,436	$10,662,809
6	71	$56,607	$19,104	$37,503	$10,625,306
6	72	$56,607	$19,037	$37,570	$10,587,735
7	73	$56,607	$18,970	$37,638	$10,550,098
7	74	$56,607	$18,902	$37,705	$10,512,393
7	75	$56,607	$18,835	$37,773	$10,474,620
7	76	$56,607	$18,767	$37,840	$10,436,780
7	77	$56,607	$18,699	$37,908	$10,398,872
7	78	$56,607	$18,631	$37,976	$10,360,896
7	79	$56,607	$18,563	$38,044	$10,322,852
7	80	$56,607	$18,495	$38,112	$10,284,740
7	81	$56,607	$18,427	$38,180	$10,246,559
7	82	$56,607	$18,358	$38,249	$10,208,310
7	83	$56,607	$18,290	$38,317	$10,169,993
7	84	$56,607	$18,221	$38,386	$10,131,607
8	85	$56,607	$18,152	$38,455	$10,093,152
8	86	$56,607	$18,084	$38,524	$10,054,629
8	87	$56,607	$18,015	$38,593	$10,016,036
8	88	$56,607	$17,945	$38,662	$9,977,374
8	89	$56,607	$17,876	$38,731	$9,938,643
8	90	$56,607	$17,807	$38,801	$9,899,842
8	91	$56,607	$17,737	$38,870	$9,860,972
8	92	$56,607	$17,668	$38,940	$9,822,032
8	93	$56,607	$17,598	$39,009	$9,783,023
8	94	$56,607	$17,528	$39,079	$9,743,944
8	95	$56,607	$17,458	$39,149	$9,704,794
8	96	$56,607	$17,388	$39,220	$9,665,575
9	97	$56,607	$17,317	$39,290	$9,626,285
9	98	$56,607	$17,247	$39,360	$9,586,925
9	99	$56,607	$17,177	$39,431	$9,547,494
9	100	$56,607	$17,106	$39,501	$9,507,993
9	101	$56,607	$17,035	$39,572	$9,468,421
9	102	$56,607	$16,964	$39,643	$9,428,778
9	103	$56,607	$16,893	$39,714	$9,389,064
9	104	$56,607	$16,822	$39,785	$9,349,278
9	105	$56,607	$16,751	$39,856	$9,309,422
9	106	$56,607	$16,679	$39,928	$9,269,494
9	107	$56,607	$16,608	$39,999	$9,229,495
9	108	$56,607	$16,536	$40,071	$9,189,424
10	109	$56,607	$16,464	$40,143	$9,149,281
10	110	$56,607	$16,392	$40,215	$9,109,066
10	111	$56,607	$16,320	$40,287	$9,068,779
10	112	$56,607	$16,248	$40,359	$9,028,420
10	113	$56,607	$16,176	$40,431	$8,987,989
10	114	$56,607	$16,103	$40,504	$8,947,485
10	115	$56,607	$16,031	$40,576	$8,906,909
10	116	$56,607	$15,958	$40,649	$8,866,259
10	117	$56,607	$15,885	$40,722	$8,825,538
10	118	$56,607	$15,812	$40,795	$8,784,743
10	119	$56,607	$15,739	$40,868	$8,743,875
10	120	$56,607	$15,666	$40,941	$8,702,934
11	121	$56,607	$15,593	$41,015	$8,661,919
11	122	$56,607	$15,519	$41,088	$8,620,831
11	123	$56,607	$15,446	$41,162	$8,579,670
11	124	$56,607	$15,372	$41,235	$8,538,434
11	125	$56,607	$15,298	$41,309	$8,497,125
11	126	$56,607	$15,224	$41,383	$8,455,742
11	127	$56,607	$15,150	$41,457	$8,414,284
11	128	$56,607	$15,076	$41,532	$8,372,753
11	129	$56,607	$15,001	$41,606	$8,331,146
11	130	$56,607	$14,927	$41,681	$8,289,466
11	131	$56,607	$14,852	$41,755	$8,247,711
11	132	$56,607	$14,777	$41,830	$8,205,880
12	133	$56,607	$14,702	$41,905	$8,163,975
12	134	$56,607	$14,627	$41,980	$8,121,995
12	135	$56,607	$14,552	$42,055	$8,079,940
12	136	$56,607	$14,477	$42,131	$8,037,809
12	137	$56,607	$14,401	$42,206	$7,995,603
12	138	$56,607	$14,325	$42,282	$7,953,321
12	139	$56,607	$14,250	$42,358	$7,910,964
12	140	$56,607	$14,174	$42,433	$7,868,530
12	141	$56,607	$14,098	$42,509	$7,826,021
12	142	$56,607	$14,022	$42,586	$7,783,435
12	143	$56,607	$13,945	$42,662	$7,740,773
12	144	$56,607	$13,869	$42,738	$7,698,035
13	145	$56,607	$13,792	$42,815	$7,655,220
13	146	$56,607	$13,716	$42,892	$7,612,328
13	147	$56,607	$13,639	$42,969	$7,569,360
13	148	$56,607	$13,562	$43,045	$7,526,314
13	149	$56,607	$13,485	$43,123	$7,483,191
13	150	$56,607	$13,407	$43,200	$7,439,992
13	151	$56,607	$13,330	$43,277	$7,396,714
13	152	$56,607	$13,252	$43,355	$7,353,359
13	153	$56,607	$13,175	$43,432	$7,309,927
13	154	$56,607	$13,097	$43,510	$7,266,417
13	155	$56,607	$13,019	$43,588	$7,222,828
13	156	$56,607	$12,941	$43,666	$7,179,162
14	157	$56,607	$12,863	$43,745	$7,135,417
14	158	$56,607	$12,784	$43,823	$7,091,594
14	159	$56,607	$12,706	$43,901	$7,047,693
14	160	$56,607	$12,627	$43,980	$7,003,713
14	161	$56,607	$12,548	$44,059	$6,959,654
14	162	$56,607	$12,469	$44,138	$6,915,516
14	163	$56,607	$12,390	$44,217	$6,871,299
14	164	$56,607	$12,311	$44,296	$6,827,003
14	165	$56,607	$12,232	$44,376	$6,782,627
14	166	$56,607	$12,152	$44,455	$6,738,172
14	167	$56,607	$12,073	$44,535	$6,693,637
14	168	$56,607	$11,993	$44,615	$6,649,023
15	169	$56,607	$11,913	$44,694	$6,604,329
15	170	$56,607	$11,833	$44,775	$6,559,554
15	171	$56,607	$11,753	$44,855	$6,514,699
15	172	$56,607	$11,672	$44,935	$6,469,764
15	173	$56,607	$11,592	$45,016	$6,424,749
15	174	$56,607	$11,511	$45,096	$6,379,652
15	175	$56,607	$11,430	$45,177	$6,334,475
15	176	$56,607	$11,349	$45,258	$6,289,217
15	177	$56,607	$11,268	$45,339	$6,243,878
15	178	$56,607	$11,187	$45,420	$6,198,458
15	179	$56,607	$11,106	$45,502	$6,152,956
15	180	$56,607	$11,024	$45,583	$6,107,373
16	181	$56,607	$10,942	$45,665	$6,061,708
16	182	$56,607	$10,861	$45,747	$6,015,961
16	183	$56,607	$10,779	$45,829	$5,970,133
16	184	$56,607	$10,696	$45,911	$5,924,222
16	185	$56,607	$10,614	$45,993	$5,878,229
16	186	$56,607	$10,532	$46,075	$5,832,153
16	187	$56,607	$10,449	$46,158	$5,785,995
16	188	$56,607	$10,367	$46,241	$5,739,755
16	189	$56,607	$10,284	$46,324	$5,693,431
16	190	$56,607	$10,201	$46,407	$5,647,025
16	191	$56,607	$10,118	$46,490	$5,600,535
16	192	$56,607	$10,034	$46,573	$5,553,962
17	193	$56,607	$9,951	$46,656	$5,507,306
17	194	$56,607	$9,867	$46,740	$5,460,566
17	195	$56,607	$9,784	$46,824	$5,413,742
17	196	$56,607	$9,700	$46,908	$5,366,834
17	197	$56,607	$9,616	$46,992	$5,319,842
17	198	$56,607	$9,531	$47,076	$5,272,767
17	199	$56,607	$9,447	$47,160	$5,225,606
17	200	$56,607	$9,363	$47,245	$5,178,362
17	201	$56,607	$9,278	$47,329	$5,131,032
17	202	$56,607	$9,193	$47,414	$5,083,618
17	203	$56,607	$9,108	$47,499	$5,036,119
17	204	$56,607	$9,023	$47,584	$4,988,535
18	205	$56,607	$8,938	$47,669	$4,940,865
18	206	$56,607	$8,852	$47,755	$4,893,110
18	207	$56,607	$8,767	$47,840	$4,845,270
18	208	$56,607	$8,681	$47,926	$4,797,344
18	209	$56,607	$8,595	$48,012	$4,749,332
18	210	$56,607	$8,509	$48,098	$4,701,234
18	211	$56,607	$8,423	$48,184	$4,653,049
18	212	$56,607	$8,337	$48,271	$4,604,779
18	213	$56,607	$8,250	$48,357	$4,556,422
18	214	$56,607	$8,164	$48,444	$4,507,978
18	215	$56,607	$8,077	$48,530	$4,459,448
18	216	$56,607	$7,990	$48,617	$4,410,830
19	217	$56,607	$7,903	$48,705	$4,362,126
19	218	$56,607	$7,815	$48,792	$4,313,334
19	219	$56,607	$7,728	$48,879	$4,264,455
19	220	$56,607	$7,640	$48,967	$4,215,488
19	221	$56,607	$7,553	$49,055	$4,166,433
19	222	$56,607	$7,465	$49,142	$4,117,291
19	223	$56,607	$7,377	$49,230	$4,068,061
19	224	$56,607	$7,289	$49,319	$4,018,742
19	225	$56,607	$7,200	$49,407	$3,969,335
19	226	$56,607	$7,112	$49,496	$3,919,839
19	227	$56,607	$7,023	$49,584	$3,870,255
19	228	$56,607	$6,934	$49,673	$3,820,582
20	229	$56,607	$6,845	$49,762	$3,770,820
20	230	$56,607	$6,756	$49,851	$3,720,969
20	231	$56,607	$6,667	$49,941	$3,671,028
20	232	$56,607	$6,577	$50,030	$3,620,998
20	233	$56,607	$6,488	$50,120	$3,570,879
20	234	$56,607	$6,398	$50,209	$3,520,669
20	235	$56,607	$6,308	$50,299	$3,470,370
20	236	$56,607	$6,218	$50,390	$3,419,980
20	237	$56,607	$6,127	$50,480	$3,369,500
20	238	$56,607	$6,037	$50,570	$3,318,930
20	239	$56,607	$5,946	$50,661	$3,268,269
20	240	$56,607	$5,856	$50,752	$3,217,518
21	241	$56,607	$5,765	$50,843	$3,166,675
21	242	$56,607	$5,674	$50,934	$3,115,742
21	243	$56,607	$5,582	$51,025	$3,064,717
21	244	$56,607	$5,491	$51,116	$3,013,600
21	245	$56,607	$5,399	$51,208	$2,962,392
21	246	$56,607	$5,308	$51,300	$2,911,093
21	247	$56,607	$5,216	$51,392	$2,859,701
21	248	$56,607	$5,124	$51,484	$2,808,218
21	249	$56,607	$5,031	$51,576	$2,756,642
21	250	$56,607	$4,939	$51,668	$2,704,973
21	251	$56,607	$4,846	$51,761	$2,653,213
21	252	$56,607	$4,754	$51,854	$2,601,359
22	253	$56,607	$4,661	$51,946	$2,549,413
22	254	$56,607	$4,568	$52,040	$2,497,373
22	255	$56,607	$4,474	$52,133	$2,445,240
22	256	$56,607	$4,381	$52,226	$2,393,014
22	257	$56,607	$4,287	$52,320	$2,340,694
22	258	$56,607	$4,194	$52,414	$2,288,281
22	259	$56,607	$4,100	$52,507	$2,235,773
22	260	$56,607	$4,006	$52,602	$2,183,172
22	261	$56,607	$3,912	$52,696	$2,130,476
22	262	$56,607	$3,817	$52,790	$2,077,686
22	263	$56,607	$3,723	$52,885	$2,024,801
22	264	$56,607	$3,628	$52,979	$1,971,822
23	265	$56,607	$3,533	$53,074	$1,918,747
23	266	$56,607	$3,438	$53,170	$1,865,578
23	267	$56,607	$3,342	$53,265	$1,812,313
23	268	$56,607	$3,247	$53,360	$1,758,953
23	269	$56,607	$3,151	$53,456	$1,705,497
23	270	$56,607	$3,056	$53,552	$1,651,945
23	271	$56,607	$2,960	$53,648	$1,598,298
23	272	$56,607	$2,864	$53,744	$1,544,554
23	273	$56,607	$2,767	$53,840	$1,490,714
23	274	$56,607	$2,671	$53,936	$1,436,778
23	275	$56,607	$2,574	$54,033	$1,382,745
23	276	$56,607	$2,477	$54,130	$1,328,615
24	277	$56,607	$2,380	$54,227	$1,274,388
24	278	$56,607	$2,283	$54,324	$1,220,064
24	279	$56,607	$2,186	$54,421	$1,165,643
24	280	$56,607	$2,088	$54,519	$1,111,124
24	281	$56,607	$1,991	$54,617	$1,056,507
24	282	$56,607	$1,893	$54,714	$1,001,793
24	283	$56,607	$1,795	$54,812	$946,981
24	284	$56,607	$1,697	$54,911	$892,070
24	285	$56,607	$1,598	$55,009	$837,061
24	286	$56,607	$1,500	$55,108	$781,953
24	287	$56,607	$1,401	$55,206	$726,747
24	288	$56,607	$1,302	$55,305	$671,442
25	289	$56,607	$1,203	$55,404	$616,038
25	290	$56,607	$1,104	$55,504	$560,534
25	291	$56,607	$1,004	$55,603	$504,931
25	292	$56,607	$905	$55,703	$449,229
25	293	$56,607	$805	$55,802	$393,426
25	294	$56,607	$705	$55,902	$337,524
25	295	$56,607	$605	$56,003	$281,521
25	296	$56,607	$504	$56,103	$225,418
25	297	$56,607	$404	$56,203	$169,215
25	298	$56,607	$303	$56,304	$112,911
25	299	$56,607	$202	$56,405	$56,506
25	300	$56,607	$101	$56,506	$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$ 8,752,000
代理佣金 (HK$ )
律师费 (HK$ )

买家印花税 (BSD)
额外印花税 (SSD)

总数	HK$ 8,970,800

	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。