Century 21 Centaland Property

首期 (HKD)

$35,200,000

每月還款 (HKD)

$227,671

總貸款額 (HKD)

$52,800,000

總利息 (HKD)

$15,501,273

總還款額 (HKD)

$68,301,273

還款計劃
年期	分期	還款 (HK$ )	利息 (HK$ )	本金 (HK$ )	債務總額 (HK$ )
1	1	$227,671	$94,600	$133,071	$52,666,929
1	2	$227,671	$94,362	$133,309	$52,533,620
1	3	$227,671	$94,123	$133,548	$52,400,072
1	4	$227,671	$93,883	$133,787	$52,266,284
1	5	$227,671	$93,644	$134,027	$52,132,257
1	6	$227,671	$93,404	$134,267	$51,997,990
1	7	$227,671	$93,163	$134,508	$51,863,482
1	8	$227,671	$92,922	$134,749	$51,728,733
1	9	$227,671	$92,681	$134,990	$51,593,743
1	10	$227,671	$92,439	$135,232	$51,458,511
1	11	$227,671	$92,196	$135,474	$51,323,036
1	12	$227,671	$91,954	$135,717	$51,187,319
2	13	$227,671	$91,711	$135,960	$51,051,359
2	14	$227,671	$91,467	$136,204	$50,915,155
2	15	$227,671	$91,223	$136,448	$50,778,707
2	16	$227,671	$90,979	$136,692	$50,642,015
2	17	$227,671	$90,734	$136,937	$50,505,077
2	18	$227,671	$90,488	$137,183	$50,367,895
2	19	$227,671	$90,242	$137,428	$50,230,466
2	20	$227,671	$89,996	$137,675	$50,092,792
2	21	$227,671	$89,750	$137,921	$49,954,870
2	22	$227,671	$89,502	$138,168	$49,816,702
2	23	$227,671	$89,255	$138,416	$49,678,286
2	24	$227,671	$89,007	$138,664	$49,539,622
3	25	$227,671	$88,758	$138,912	$49,400,709
3	26	$227,671	$88,510	$139,161	$49,261,548
3	27	$227,671	$88,260	$139,411	$49,122,137
3	28	$227,671	$88,010	$139,660	$48,982,477
3	29	$227,671	$87,760	$139,911	$48,842,566
3	30	$227,671	$87,510	$140,161	$48,702,405
3	31	$227,671	$87,258	$140,412	$48,561,993
3	32	$227,671	$87,007	$140,664	$48,421,329
3	33	$227,671	$86,755	$140,916	$48,280,413
3	34	$227,671	$86,502	$141,169	$48,139,244
3	35	$227,671	$86,249	$141,421	$47,997,823
3	36	$227,671	$85,996	$141,675	$47,856,148
4	37	$227,671	$85,742	$141,929	$47,714,219
4	38	$227,671	$85,488	$142,183	$47,572,036
4	39	$227,671	$85,233	$142,438	$47,429,599
4	40	$227,671	$84,978	$142,693	$47,286,906
4	41	$227,671	$84,722	$142,949	$47,143,957
4	42	$227,671	$84,466	$143,205	$47,000,753
4	43	$227,671	$84,210	$143,461	$46,857,291
4	44	$227,671	$83,953	$143,718	$46,713,573
4	45	$227,671	$83,695	$143,976	$46,569,597
4	46	$227,671	$83,437	$144,234	$46,425,364
4	47	$227,671	$83,179	$144,492	$46,280,871
4	48	$227,671	$82,920	$144,751	$46,136,120
5	49	$227,671	$82,661	$145,010	$45,991,110
5	50	$227,671	$82,401	$145,270	$45,845,840
5	51	$227,671	$82,140	$145,530	$45,700,309
5	52	$227,671	$81,880	$145,791	$45,554,518
5	53	$227,671	$81,619	$146,052	$45,408,466
5	54	$227,671	$81,357	$146,314	$45,262,152
5	55	$227,671	$81,095	$146,576	$45,115,576
5	56	$227,671	$80,832	$146,839	$44,968,737
5	57	$227,671	$80,569	$147,102	$44,821,635
5	58	$227,671	$80,305	$147,365	$44,674,269
5	59	$227,671	$80,041	$147,630	$44,526,640
5	60	$227,671	$79,777	$147,894	$44,378,746
6	61	$227,671	$79,512	$148,159	$44,230,587
6	62	$227,671	$79,246	$148,424	$44,082,162
6	63	$227,671	$78,981	$148,690	$43,933,472
6	64	$227,671	$78,714	$148,957	$43,784,515
6	65	$227,671	$78,447	$149,224	$43,635,292
6	66	$227,671	$78,180	$149,491	$43,485,801
6	67	$227,671	$77,912	$149,759	$43,336,042
6	68	$227,671	$77,644	$150,027	$43,186,015
6	69	$227,671	$77,375	$150,296	$43,035,719
6	70	$227,671	$77,106	$150,565	$42,885,153
6	71	$227,671	$76,836	$150,835	$42,734,318
6	72	$227,671	$76,566	$151,105	$42,583,213
7	73	$227,671	$76,295	$151,376	$42,431,837
7	74	$227,671	$76,024	$151,647	$42,280,190
7	75	$227,671	$75,752	$151,919	$42,128,271
7	76	$227,671	$75,480	$152,191	$41,976,080
7	77	$227,671	$75,207	$152,464	$41,823,616
7	78	$227,671	$74,934	$152,737	$41,670,879
7	79	$227,671	$74,660	$153,011	$41,517,869
7	80	$227,671	$74,386	$153,285	$41,364,584
7	81	$227,671	$74,112	$153,559	$41,211,024
7	82	$227,671	$73,836	$153,834	$41,057,190
7	83	$227,671	$73,561	$154,110	$40,903,080
7	84	$227,671	$73,285	$154,386	$40,748,694
8	85	$227,671	$73,008	$154,663	$40,594,031
8	86	$227,671	$72,731	$154,940	$40,439,091
8	87	$227,671	$72,453	$155,218	$40,283,873
8	88	$227,671	$72,175	$155,496	$40,128,378
8	89	$227,671	$71,897	$155,774	$39,972,603
8	90	$227,671	$71,618	$156,053	$39,816,550
8	91	$227,671	$71,338	$156,333	$39,660,217
8	92	$227,671	$71,058	$156,613	$39,503,604
8	93	$227,671	$70,777	$156,894	$39,346,711
8	94	$227,671	$70,496	$157,175	$39,189,536
8	95	$227,671	$70,215	$157,456	$39,032,080
8	96	$227,671	$69,932	$157,738	$38,874,341
9	97	$227,671	$69,650	$158,021	$38,716,320
9	98	$227,671	$69,367	$158,304	$38,558,016
9	99	$227,671	$69,083	$158,588	$38,399,428
9	100	$227,671	$68,799	$158,872	$38,240,556
9	101	$227,671	$68,514	$159,157	$38,081,400
9	102	$227,671	$68,229	$159,442	$37,921,958
9	103	$227,671	$67,944	$159,727	$37,762,230
9	104	$227,671	$67,657	$160,014	$37,602,217
9	105	$227,671	$67,371	$160,300	$37,441,917
9	106	$227,671	$67,083	$160,587	$37,281,329
9	107	$227,671	$66,796	$160,875	$37,120,454
9	108	$227,671	$66,507	$161,163	$36,959,290
10	109	$227,671	$66,219	$161,452	$36,797,838
10	110	$227,671	$65,929	$161,741	$36,636,097
10	111	$227,671	$65,640	$162,031	$36,474,066
10	112	$227,671	$65,349	$162,322	$36,311,744
10	113	$227,671	$65,059	$162,612	$36,149,132
10	114	$227,671	$64,767	$162,904	$35,986,228
10	115	$227,671	$64,475	$163,196	$35,823,032
10	116	$227,671	$64,183	$163,488	$35,659,544
10	117	$227,671	$63,890	$163,781	$35,495,764
10	118	$227,671	$63,597	$164,074	$35,331,689
10	119	$227,671	$63,303	$164,368	$35,167,321
10	120	$227,671	$63,008	$164,663	$35,002,658
11	121	$227,671	$62,713	$164,958	$34,837,700
11	122	$227,671	$62,418	$165,253	$34,672,447
11	123	$227,671	$62,121	$165,549	$34,506,897
11	124	$227,671	$61,825	$165,846	$34,341,051
11	125	$227,671	$61,528	$166,143	$34,174,908
11	126	$227,671	$61,230	$166,441	$34,008,467
11	127	$227,671	$60,932	$166,739	$33,841,728
11	128	$227,671	$60,633	$167,038	$33,674,690
11	129	$227,671	$60,334	$167,337	$33,507,353
11	130	$227,671	$60,034	$167,637	$33,339,716
11	131	$227,671	$59,734	$167,937	$33,171,779
11	132	$227,671	$59,433	$168,238	$33,003,541
12	133	$227,671	$59,131	$168,540	$32,835,002
12	134	$227,671	$58,829	$168,842	$32,666,160
12	135	$227,671	$58,527	$169,144	$32,497,016
12	136	$227,671	$58,224	$169,447	$32,327,569
12	137	$227,671	$57,920	$169,751	$32,157,818
12	138	$227,671	$57,616	$170,055	$31,987,763
12	139	$227,671	$57,311	$170,360	$31,817,404
12	140	$227,671	$57,006	$170,665	$31,646,739
12	141	$227,671	$56,700	$170,971	$31,475,769
12	142	$227,671	$56,394	$171,277	$31,304,492
12	143	$227,671	$56,087	$171,584	$31,132,908
12	144	$227,671	$55,780	$171,891	$30,961,017
13	145	$227,671	$55,472	$172,199	$30,788,818
13	146	$227,671	$55,163	$172,508	$30,616,310
13	147	$227,671	$54,854	$172,817	$30,443,494
13	148	$227,671	$54,545	$173,126	$30,270,367
13	149	$227,671	$54,234	$173,437	$30,096,931
13	150	$227,671	$53,924	$173,747	$29,923,184
13	151	$227,671	$53,612	$174,059	$29,749,125
13	152	$227,671	$53,301	$174,370	$29,574,755
13	153	$227,671	$52,988	$174,683	$29,400,072
13	154	$227,671	$52,675	$174,996	$29,225,076
13	155	$227,671	$52,362	$175,309	$29,049,767
13	156	$227,671	$52,047	$175,623	$28,874,143
14	157	$227,671	$51,733	$175,938	$28,698,205
14	158	$227,671	$51,418	$176,253	$28,521,952
14	159	$227,671	$51,102	$176,569	$28,345,383
14	160	$227,671	$50,785	$176,885	$28,168,497
14	161	$227,671	$50,469	$177,202	$27,991,295
14	162	$227,671	$50,151	$177,520	$27,813,775
14	163	$227,671	$49,833	$177,838	$27,635,937
14	164	$227,671	$49,514	$178,157	$27,457,781
14	165	$227,671	$49,195	$178,476	$27,279,305
14	166	$227,671	$48,875	$178,795	$27,100,510
14	167	$227,671	$48,555	$179,116	$26,921,394
14	168	$227,671	$48,234	$179,437	$26,741,957
15	169	$227,671	$47,913	$179,758	$26,562,199
15	170	$227,671	$47,591	$180,080	$26,382,118
15	171	$227,671	$47,268	$180,403	$26,201,716
15	172	$227,671	$46,945	$180,726	$26,020,989
15	173	$227,671	$46,621	$181,050	$25,839,939
15	174	$227,671	$46,297	$181,374	$25,658,565
15	175	$227,671	$45,972	$181,699	$25,476,866
15	176	$227,671	$45,646	$182,025	$25,294,841
15	177	$227,671	$45,320	$182,351	$25,112,490
15	178	$227,671	$44,993	$182,678	$24,929,812
15	179	$227,671	$44,666	$183,005	$24,746,807
15	180	$227,671	$44,338	$183,333	$24,563,474
16	181	$227,671	$44,010	$183,661	$24,379,813
16	182	$227,671	$43,680	$183,990	$24,195,823
16	183	$227,671	$43,351	$184,320	$24,011,502
16	184	$227,671	$43,021	$184,650	$23,826,852
16	185	$227,671	$42,690	$184,981	$23,641,871
16	186	$227,671	$42,358	$185,313	$23,456,558
16	187	$227,671	$42,026	$185,645	$23,270,914
16	188	$227,671	$41,694	$185,977	$23,084,937
16	189	$227,671	$41,361	$186,310	$22,898,626
16	190	$227,671	$41,027	$186,644	$22,711,982
16	191	$227,671	$40,692	$186,979	$22,525,003
16	192	$227,671	$40,357	$187,314	$22,337,690
17	193	$227,671	$40,022	$187,649	$22,150,041
17	194	$227,671	$39,685	$187,985	$21,962,055
17	195	$227,671	$39,349	$188,322	$21,773,733
17	196	$227,671	$39,011	$188,660	$21,585,073
17	197	$227,671	$38,673	$188,998	$21,396,076
17	198	$227,671	$38,335	$189,336	$21,206,739
17	199	$227,671	$37,995	$189,676	$21,017,064
17	200	$227,671	$37,656	$190,015	$20,827,049
17	201	$227,671	$37,315	$190,356	$20,636,693
17	202	$227,671	$36,974	$190,697	$20,445,996
17	203	$227,671	$36,632	$191,039	$20,254,957
17	204	$227,671	$36,290	$191,381	$20,063,577
18	205	$227,671	$35,947	$191,724	$19,871,853
18	206	$227,671	$35,604	$192,067	$19,679,786
18	207	$227,671	$35,260	$192,411	$19,487,375
18	208	$227,671	$34,915	$192,756	$19,294,619
18	209	$227,671	$34,570	$193,101	$19,101,517
18	210	$227,671	$34,224	$193,447	$18,908,070
18	211	$227,671	$33,877	$193,794	$18,714,276
18	212	$227,671	$33,530	$194,141	$18,520,135
18	213	$227,671	$33,182	$194,489	$18,325,646
18	214	$227,671	$32,833	$194,837	$18,130,808
18	215	$227,671	$32,484	$195,187	$17,935,622
18	216	$227,671	$32,135	$195,536	$17,740,085
19	217	$227,671	$31,784	$195,887	$17,544,199
19	218	$227,671	$31,433	$196,238	$17,347,961
19	219	$227,671	$31,082	$196,589	$17,151,372
19	220	$227,671	$30,730	$196,941	$16,954,431
19	221	$227,671	$30,377	$197,294	$16,757,137
19	222	$227,671	$30,023	$197,648	$16,559,489
19	223	$227,671	$29,669	$198,002	$16,361,487
19	224	$227,671	$29,314	$198,357	$16,163,130
19	225	$227,671	$28,959	$198,712	$15,964,418
19	226	$227,671	$28,603	$199,068	$15,765,350
19	227	$227,671	$28,246	$199,425	$15,565,926
19	228	$227,671	$27,889	$199,782	$15,366,144
20	229	$227,671	$27,531	$200,140	$15,166,004
20	230	$227,671	$27,172	$200,498	$14,965,505
20	231	$227,671	$26,813	$200,858	$14,764,648
20	232	$227,671	$26,453	$201,218	$14,563,430
20	233	$227,671	$26,093	$201,578	$14,361,852
20	234	$227,671	$25,732	$201,939	$14,159,913
20	235	$227,671	$25,370	$202,301	$13,957,612
20	236	$227,671	$25,007	$202,664	$13,754,948
20	237	$227,671	$24,644	$203,027	$13,551,922
20	238	$227,671	$24,281	$203,390	$13,348,531
20	239	$227,671	$23,916	$203,755	$13,144,776
20	240	$227,671	$23,551	$204,120	$12,940,657
21	241	$227,671	$23,185	$204,486	$12,736,171
21	242	$227,671	$22,819	$204,852	$12,531,319
21	243	$227,671	$22,452	$205,219	$12,326,100
21	244	$227,671	$22,084	$205,587	$12,120,513
21	245	$227,671	$21,716	$205,955	$11,914,558
21	246	$227,671	$21,347	$206,324	$11,708,234
21	247	$227,671	$20,977	$206,694	$11,501,541
21	248	$227,671	$20,607	$207,064	$11,294,477
21	249	$227,671	$20,236	$207,435	$11,087,042
21	250	$227,671	$19,864	$207,807	$10,879,235
21	251	$227,671	$19,492	$208,179	$10,671,056
21	252	$227,671	$19,119	$208,552	$10,462,504
22	253	$227,671	$18,745	$208,926	$10,253,579
22	254	$227,671	$18,371	$209,300	$10,044,279
22	255	$227,671	$17,996	$209,675	$9,834,604
22	256	$227,671	$17,620	$210,051	$9,624,553
22	257	$227,671	$17,244	$210,427	$9,414,126
22	258	$227,671	$16,867	$210,804	$9,203,322
22	259	$227,671	$16,489	$211,182	$8,992,141
22	260	$227,671	$16,111	$211,560	$8,780,581
22	261	$227,671	$15,732	$211,939	$8,568,642
22	262	$227,671	$15,352	$212,319	$8,356,323
22	263	$227,671	$14,972	$212,699	$8,143,624
22	264	$227,671	$14,591	$213,080	$7,930,544
23	265	$227,671	$14,209	$213,462	$7,717,082
23	266	$227,671	$13,826	$213,844	$7,503,237
23	267	$227,671	$13,443	$214,228	$7,289,010
23	268	$227,671	$13,059	$214,611	$7,074,398
23	269	$227,671	$12,675	$214,996	$6,859,402
23	270	$227,671	$12,290	$215,381	$6,644,021
23	271	$227,671	$11,904	$215,767	$6,428,254
23	272	$227,671	$11,517	$216,154	$6,212,100
23	273	$227,671	$11,130	$216,541	$5,995,559
23	274	$227,671	$10,742	$216,929	$5,778,631
23	275	$227,671	$10,353	$217,318	$5,561,313
23	276	$227,671	$9,964	$217,707	$5,343,606
24	277	$227,671	$9,574	$218,097	$5,125,509
24	278	$227,671	$9,183	$218,488	$4,907,022
24	279	$227,671	$8,792	$218,879	$4,688,142
24	280	$227,671	$8,400	$219,271	$4,468,871
24	281	$227,671	$8,007	$219,664	$4,249,207
24	282	$227,671	$7,613	$220,058	$4,029,149
24	283	$227,671	$7,219	$220,452	$3,808,697
24	284	$227,671	$6,824	$220,847	$3,587,850
24	285	$227,671	$6,428	$221,243	$3,366,607
24	286	$227,671	$6,032	$221,639	$3,144,968
24	287	$227,671	$5,635	$222,036	$2,922,932
24	288	$227,671	$5,237	$222,434	$2,700,498
25	289	$227,671	$4,838	$222,833	$2,477,666
25	290	$227,671	$4,439	$223,232	$2,254,434
25	291	$227,671	$4,039	$223,632	$2,030,802
25	292	$227,671	$3,639	$224,032	$1,806,770
25	293	$227,671	$3,237	$224,434	$1,582,336
25	294	$227,671	$2,835	$224,836	$1,357,500
25	295	$227,671	$2,432	$225,239	$1,132,261
25	296	$227,671	$2,029	$225,642	$906,619
25	297	$227,671	$1,624	$226,047	$680,573
25	298	$227,671	$1,219	$226,452	$454,121
25	299	$227,671	$814	$226,857	$227,264
25	300	$227,671	$407	$227,264	$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$ 35,200,000
代理佣金 (HK$ )
律師費 (HK$ )

買家印花稅 (BSD)
額外印花稅 (SSD)

總數	HK$ 36,080,000

	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。