Century 21 Centaland Property

首期 (HKD)

$3,140,000

每月還款 (HKD)

$20,309

總貸款額 (HKD)

$4,710,000

總利息 (HKD)

$1,382,784

總還款額 (HKD)

$6,092,784

還款計劃
年期	分期	還款 (HK$ )	利息 (HK$ )	本金 (HK$ )	債務總額 (HK$ )
1	1	$20,309	$8,439	$11,871	$4,698,129
1	2	$20,309	$8,417	$11,892	$4,686,238
1	3	$20,309	$8,396	$11,913	$4,674,325
1	4	$20,309	$8,375	$11,934	$4,662,390
1	5	$20,309	$8,353	$11,956	$4,650,434
1	6	$20,309	$8,332	$11,977	$4,638,457
1	7	$20,309	$8,311	$11,999	$4,626,458
1	8	$20,309	$8,289	$12,020	$4,614,438
1	9	$20,309	$8,268	$12,042	$4,602,396
1	10	$20,309	$8,246	$12,063	$4,590,333
1	11	$20,309	$8,224	$12,085	$4,578,248
1	12	$20,309	$8,203	$12,107	$4,566,142
2	13	$20,309	$8,181	$12,128	$4,554,013
2	14	$20,309	$8,159	$12,150	$4,541,863
2	15	$20,309	$8,138	$12,172	$4,529,691
2	16	$20,309	$8,116	$12,194	$4,517,498
2	17	$20,309	$8,094	$12,215	$4,505,282
2	18	$20,309	$8,072	$12,237	$4,493,045
2	19	$20,309	$8,050	$12,259	$4,480,786
2	20	$20,309	$8,028	$12,281	$4,468,505
2	21	$20,309	$8,006	$12,303	$4,456,201
2	22	$20,309	$7,984	$12,325	$4,443,876
2	23	$20,309	$7,962	$12,347	$4,431,529
2	24	$20,309	$7,940	$12,369	$4,419,159
3	25	$20,309	$7,918	$12,392	$4,406,768
3	26	$20,309	$7,895	$12,414	$4,394,354
3	27	$20,309	$7,873	$12,436	$4,381,918
3	28	$20,309	$7,851	$12,458	$4,369,460
3	29	$20,309	$7,829	$12,481	$4,356,979
3	30	$20,309	$7,806	$12,503	$4,344,476
3	31	$20,309	$7,784	$12,525	$4,331,950
3	32	$20,309	$7,761	$12,548	$4,319,403
3	33	$20,309	$7,739	$12,570	$4,306,832
3	34	$20,309	$7,716	$12,593	$4,294,239
3	35	$20,309	$7,694	$12,615	$4,281,624
3	36	$20,309	$7,671	$12,638	$4,268,986
4	37	$20,309	$7,649	$12,661	$4,256,325
4	38	$20,309	$7,626	$12,683	$4,243,642
4	39	$20,309	$7,603	$12,706	$4,230,936
4	40	$20,309	$7,580	$12,729	$4,218,207
4	41	$20,309	$7,558	$12,752	$4,205,455
4	42	$20,309	$7,535	$12,775	$4,192,681
4	43	$20,309	$7,512	$12,797	$4,179,883
4	44	$20,309	$7,489	$12,820	$4,167,063
4	45	$20,309	$7,466	$12,843	$4,154,220
4	46	$20,309	$7,443	$12,866	$4,141,353
4	47	$20,309	$7,420	$12,889	$4,128,464
4	48	$20,309	$7,397	$12,912	$4,115,552
5	49	$20,309	$7,374	$12,936	$4,102,616
5	50	$20,309	$7,351	$12,959	$4,089,657
5	51	$20,309	$7,327	$12,982	$4,076,675
5	52	$20,309	$7,304	$13,005	$4,063,670
5	53	$20,309	$7,281	$13,029	$4,050,642
5	54	$20,309	$7,257	$13,052	$4,037,590
5	55	$20,309	$7,234	$13,075	$4,024,514
5	56	$20,309	$7,211	$13,099	$4,011,416
5	57	$20,309	$7,187	$13,122	$3,998,294
5	58	$20,309	$7,164	$13,146	$3,985,148
5	59	$20,309	$7,140	$13,169	$3,971,979
5	60	$20,309	$7,116	$13,193	$3,958,786
6	61	$20,309	$7,093	$13,216	$3,945,569
6	62	$20,309	$7,069	$13,240	$3,932,329
6	63	$20,309	$7,045	$13,264	$3,919,065
6	64	$20,309	$7,022	$13,288	$3,905,778
6	65	$20,309	$6,998	$13,311	$3,892,466
6	66	$20,309	$6,974	$13,335	$3,879,131
6	67	$20,309	$6,950	$13,359	$3,865,772
6	68	$20,309	$6,926	$13,383	$3,852,389
6	69	$20,309	$6,902	$13,407	$3,838,982
6	70	$20,309	$6,878	$13,431	$3,825,551
6	71	$20,309	$6,854	$13,455	$3,812,095
6	72	$20,309	$6,830	$13,479	$3,798,616
7	73	$20,309	$6,806	$13,503	$3,785,113
7	74	$20,309	$6,782	$13,528	$3,771,585
7	75	$20,309	$6,757	$13,552	$3,758,033
7	76	$20,309	$6,733	$13,576	$3,744,457
7	77	$20,309	$6,709	$13,600	$3,730,857
7	78	$20,309	$6,684	$13,625	$3,717,232
7	79	$20,309	$6,660	$13,649	$3,703,583
7	80	$20,309	$6,636	$13,674	$3,689,909
7	81	$20,309	$6,611	$13,698	$3,676,211
7	82	$20,309	$6,587	$13,723	$3,662,488
7	83	$20,309	$6,562	$13,747	$3,648,741
7	84	$20,309	$6,537	$13,772	$3,634,969
8	85	$20,309	$6,513	$13,797	$3,621,172
8	86	$20,309	$6,488	$13,821	$3,607,351
8	87	$20,309	$6,463	$13,846	$3,593,505
8	88	$20,309	$6,438	$13,871	$3,579,634
8	89	$20,309	$6,414	$13,896	$3,565,738
8	90	$20,309	$6,389	$13,921	$3,551,817
8	91	$20,309	$6,364	$13,946	$3,537,872
8	92	$20,309	$6,339	$13,971	$3,523,901
8	93	$20,309	$6,314	$13,996	$3,509,905
8	94	$20,309	$6,289	$14,021	$3,495,885
8	95	$20,309	$6,263	$14,046	$3,481,839
8	96	$20,309	$6,238	$14,071	$3,467,768
9	97	$20,309	$6,213	$14,096	$3,453,672
9	98	$20,309	$6,188	$14,121	$3,439,550
9	99	$20,309	$6,163	$14,147	$3,425,404
9	100	$20,309	$6,137	$14,172	$3,411,231
9	101	$20,309	$6,112	$14,197	$3,397,034
9	102	$20,309	$6,086	$14,223	$3,382,811
9	103	$20,309	$6,061	$14,248	$3,368,563
9	104	$20,309	$6,035	$14,274	$3,354,289
9	105	$20,309	$6,010	$14,300	$3,339,989
9	106	$20,309	$5,984	$14,325	$3,325,664
9	107	$20,309	$5,958	$14,351	$3,311,313
9	108	$20,309	$5,933	$14,377	$3,296,937
10	109	$20,309	$5,907	$14,402	$3,282,534
10	110	$20,309	$5,881	$14,428	$3,268,106
10	111	$20,309	$5,855	$14,454	$3,253,652
10	112	$20,309	$5,829	$14,480	$3,239,173
10	113	$20,309	$5,804	$14,506	$3,224,667
10	114	$20,309	$5,778	$14,532	$3,210,135
10	115	$20,309	$5,751	$14,558	$3,195,577
10	116	$20,309	$5,725	$14,584	$3,180,993
10	117	$20,309	$5,699	$14,610	$3,166,383
10	118	$20,309	$5,673	$14,636	$3,151,747
10	119	$20,309	$5,647	$14,662	$3,137,085
10	120	$20,309	$5,621	$14,689	$3,122,396
11	121	$20,309	$5,594	$14,715	$3,107,681
11	122	$20,309	$5,568	$14,741	$3,092,940
11	123	$20,309	$5,542	$14,768	$3,078,172
11	124	$20,309	$5,515	$14,794	$3,063,378
11	125	$20,309	$5,489	$14,821	$3,048,557
11	126	$20,309	$5,462	$14,847	$3,033,710
11	127	$20,309	$5,435	$14,874	$3,018,836
11	128	$20,309	$5,409	$14,901	$3,003,935
11	129	$20,309	$5,382	$14,927	$2,989,008
11	130	$20,309	$5,355	$14,954	$2,974,054
11	131	$20,309	$5,329	$14,981	$2,959,073
11	132	$20,309	$5,302	$15,008	$2,944,066
12	133	$20,309	$5,275	$15,034	$2,929,031
12	134	$20,309	$5,248	$15,061	$2,913,970
12	135	$20,309	$5,221	$15,088	$2,898,882
12	136	$20,309	$5,194	$15,115	$2,883,766
12	137	$20,309	$5,167	$15,143	$2,868,624
12	138	$20,309	$5,140	$15,170	$2,853,454
12	139	$20,309	$5,112	$15,197	$2,838,257
12	140	$20,309	$5,085	$15,224	$2,823,033
12	141	$20,309	$5,058	$15,251	$2,807,782
12	142	$20,309	$5,031	$15,279	$2,792,503
12	143	$20,309	$5,003	$15,306	$2,777,197
12	144	$20,309	$4,976	$15,333	$2,761,863
13	145	$20,309	$4,948	$15,361	$2,746,503
13	146	$20,309	$4,921	$15,388	$2,731,114
13	147	$20,309	$4,893	$15,416	$2,715,698
13	148	$20,309	$4,866	$15,444	$2,700,254
13	149	$20,309	$4,838	$15,471	$2,684,783
13	150	$20,309	$4,810	$15,499	$2,669,284
13	151	$20,309	$4,782	$15,527	$2,653,757
13	152	$20,309	$4,755	$15,555	$2,638,203
13	153	$20,309	$4,727	$15,583	$2,622,620
13	154	$20,309	$4,699	$15,610	$2,607,010
13	155	$20,309	$4,671	$15,638	$2,591,371
13	156	$20,309	$4,643	$15,666	$2,575,705
14	157	$20,309	$4,615	$15,694	$2,560,010
14	158	$20,309	$4,587	$15,723	$2,544,288
14	159	$20,309	$4,559	$15,751	$2,528,537
14	160	$20,309	$4,530	$15,779	$2,512,758
14	161	$20,309	$4,502	$15,807	$2,496,951
14	162	$20,309	$4,474	$15,836	$2,481,115
14	163	$20,309	$4,445	$15,864	$2,465,251
14	164	$20,309	$4,417	$15,892	$2,449,359
14	165	$20,309	$4,388	$15,921	$2,433,438
14	166	$20,309	$4,360	$15,949	$2,417,489
14	167	$20,309	$4,331	$15,978	$2,401,511
14	168	$20,309	$4,303	$16,007	$2,385,504
15	169	$20,309	$4,274	$16,035	$2,369,469
15	170	$20,309	$4,245	$16,064	$2,353,405
15	171	$20,309	$4,217	$16,093	$2,337,312
15	172	$20,309	$4,188	$16,122	$2,321,191
15	173	$20,309	$4,159	$16,150	$2,305,040
15	174	$20,309	$4,130	$16,179	$2,288,861
15	175	$20,309	$4,101	$16,208	$2,272,652
15	176	$20,309	$4,072	$16,237	$2,256,415
15	177	$20,309	$4,043	$16,267	$2,240,148
15	178	$20,309	$4,014	$16,296	$2,223,853
15	179	$20,309	$3,984	$16,325	$2,207,528
15	180	$20,309	$3,955	$16,354	$2,191,174
16	181	$20,309	$3,926	$16,383	$2,174,790
16	182	$20,309	$3,896	$16,413	$2,158,377
16	183	$20,309	$3,867	$16,442	$2,141,935
16	184	$20,309	$3,838	$16,472	$2,125,464
16	185	$20,309	$3,808	$16,501	$2,108,962
16	186	$20,309	$3,779	$16,531	$2,092,432
16	187	$20,309	$3,749	$16,560	$2,075,871
16	188	$20,309	$3,719	$16,590	$2,059,281
16	189	$20,309	$3,690	$16,620	$2,042,662
16	190	$20,309	$3,660	$16,650	$2,026,012
16	191	$20,309	$3,630	$16,679	$2,009,333
16	192	$20,309	$3,600	$16,709	$1,992,623
17	193	$20,309	$3,570	$16,739	$1,975,884
17	194	$20,309	$3,540	$16,769	$1,959,115
17	195	$20,309	$3,510	$16,799	$1,942,316
17	196	$20,309	$3,480	$16,829	$1,925,487
17	197	$20,309	$3,450	$16,859	$1,908,627
17	198	$20,309	$3,420	$16,890	$1,891,738
17	199	$20,309	$3,389	$16,920	$1,874,818
17	200	$20,309	$3,359	$16,950	$1,857,867
17	201	$20,309	$3,329	$16,981	$1,840,887
17	202	$20,309	$3,298	$17,011	$1,823,876
17	203	$20,309	$3,268	$17,042	$1,806,834
17	204	$20,309	$3,237	$17,072	$1,789,762
18	205	$20,309	$3,207	$17,103	$1,772,660
18	206	$20,309	$3,176	$17,133	$1,755,526
18	207	$20,309	$3,145	$17,164	$1,738,362
18	208	$20,309	$3,115	$17,195	$1,721,168
18	209	$20,309	$3,084	$17,226	$1,703,942
18	210	$20,309	$3,053	$17,256	$1,686,686
18	211	$20,309	$3,022	$17,287	$1,669,398
18	212	$20,309	$2,991	$17,318	$1,652,080
18	213	$20,309	$2,960	$17,349	$1,634,731
18	214	$20,309	$2,929	$17,380	$1,617,351
18	215	$20,309	$2,898	$17,412	$1,599,939
18	216	$20,309	$2,867	$17,443	$1,582,496
19	217	$20,309	$2,835	$17,474	$1,565,022
19	218	$20,309	$2,804	$17,505	$1,547,517
19	219	$20,309	$2,773	$17,537	$1,529,980
19	220	$20,309	$2,741	$17,568	$1,512,412
19	221	$20,309	$2,710	$17,600	$1,494,813
19	222	$20,309	$2,678	$17,631	$1,477,182
19	223	$20,309	$2,647	$17,663	$1,459,519
19	224	$20,309	$2,615	$17,694	$1,441,825
19	225	$20,309	$2,583	$17,726	$1,424,099
19	226	$20,309	$2,552	$17,758	$1,406,341
19	227	$20,309	$2,520	$17,790	$1,388,551
19	228	$20,309	$2,488	$17,821	$1,370,730
20	229	$20,309	$2,456	$17,853	$1,352,876
20	230	$20,309	$2,424	$17,885	$1,334,991
20	231	$20,309	$2,392	$17,917	$1,317,074
20	232	$20,309	$2,360	$17,950	$1,299,124
20	233	$20,309	$2,328	$17,982	$1,281,142
20	234	$20,309	$2,295	$18,014	$1,263,129
20	235	$20,309	$2,263	$18,046	$1,245,082
20	236	$20,309	$2,231	$18,079	$1,227,004
20	237	$20,309	$2,198	$18,111	$1,208,893
20	238	$20,309	$2,166	$18,143	$1,190,750
20	239	$20,309	$2,133	$18,176	$1,172,574
20	240	$20,309	$2,101	$18,208	$1,154,365
21	241	$20,309	$2,068	$18,241	$1,136,124
21	242	$20,309	$2,036	$18,274	$1,117,851
21	243	$20,309	$2,003	$18,306	$1,099,544
21	244	$20,309	$1,970	$18,339	$1,081,205
21	245	$20,309	$1,937	$18,372	$1,062,833
21	246	$20,309	$1,904	$18,405	$1,044,428
21	247	$20,309	$1,871	$18,438	$1,025,990
21	248	$20,309	$1,838	$18,471	$1,007,519
21	249	$20,309	$1,805	$18,504	$989,015
21	250	$20,309	$1,772	$18,537	$970,477
21	251	$20,309	$1,739	$18,571	$951,907
21	252	$20,309	$1,705	$18,604	$933,303
22	253	$20,309	$1,672	$18,637	$914,666
22	254	$20,309	$1,639	$18,671	$895,995
22	255	$20,309	$1,605	$18,704	$877,291
22	256	$20,309	$1,572	$18,737	$858,554
22	257	$20,309	$1,538	$18,771	$839,783
22	258	$20,309	$1,505	$18,805	$820,978
22	259	$20,309	$1,471	$18,838	$802,140
22	260	$20,309	$1,437	$18,872	$783,268
22	261	$20,309	$1,403	$18,906	$764,362
22	262	$20,309	$1,369	$18,940	$745,422
22	263	$20,309	$1,336	$18,974	$726,448
22	264	$20,309	$1,302	$19,008	$707,441
23	265	$20,309	$1,267	$19,042	$688,399
23	266	$20,309	$1,233	$19,076	$669,323
23	267	$20,309	$1,199	$19,110	$650,213
23	268	$20,309	$1,165	$19,144	$631,068
23	269	$20,309	$1,131	$19,179	$611,890
23	270	$20,309	$1,096	$19,213	$592,677
23	271	$20,309	$1,062	$19,247	$573,429
23	272	$20,309	$1,027	$19,282	$554,148
23	273	$20,309	$993	$19,316	$534,831
23	274	$20,309	$958	$19,351	$515,480
23	275	$20,309	$924	$19,386	$496,094
23	276	$20,309	$889	$19,420	$476,674
24	277	$20,309	$854	$19,455	$457,219
24	278	$20,309	$819	$19,490	$437,729
24	279	$20,309	$784	$19,525	$418,204
24	280	$20,309	$749	$19,560	$398,644
24	281	$20,309	$714	$19,595	$379,049
24	282	$20,309	$679	$19,630	$359,418
24	283	$20,309	$644	$19,665	$339,753
24	284	$20,309	$609	$19,701	$320,053
24	285	$20,309	$573	$19,736	$300,317
24	286	$20,309	$538	$19,771	$280,545
24	287	$20,309	$503	$19,807	$260,739
24	288	$20,309	$467	$19,842	$240,897
25	289	$20,309	$432	$19,878	$221,019
25	290	$20,309	$396	$19,913	$201,106
25	291	$20,309	$360	$19,949	$181,157
25	292	$20,309	$325	$19,985	$161,172
25	293	$20,309	$289	$20,021	$141,152
25	294	$20,309	$253	$20,056	$121,095
25	295	$20,309	$217	$20,092	$101,003
25	296	$20,309	$181	$20,128	$80,875
25	297	$20,309	$145	$20,164	$60,710
25	298	$20,309	$109	$20,201	$40,510
25	299	$20,309	$73	$20,237	$20,273
25	300	$20,309	$36	$20,273	$0

	(舊)從價印花稅(第二標準稅率) (住宅首置買家、合資格換樓人士*仍適用) 現適用於代表自己行事的香港永久性居民在購買住宅物業時，在香港沒有擁有其他任何住宅物業
	(新)從價印花稅現適用於購入物業時已擁有另一住宅物業、或非香港永久性居民購入住宅物業
	從價印花稅 (第一標準稅率) 現適用於購買非住宅物業
	BSD 買家印花稅收費所有非香港永久性居民或以公司名義購買住宅物業之人士

首期	HK$ 3,140,000
代理佣金 (HK$ )
律師費 (HK$ )

買家印花稅 (BSD)
額外印花稅 (SSD)

總數	HK$ 3,218,500

	SSD 額外印花稅收費若SSD由賣方負責，則無需選擇此項期間獲取的住宅物業
*若香港永久性居民購入住宅物業純屬轉換居所，並於買入物業6個月內(以買賣轉易契日期起計)售出他唯一的另一個住宅物業，買家可向稅務局申請退還部份印花稅(相當於新舊印花稅差額)，但須符合稅務局之特定條件。提示：計算僅供參考，一概以稅務局最新公佈及決定為準。如需更精確計算及進一步了解詳情，歡迎與我們的專業按揭顧問聯絡。