Century 21 Centaland Property

首期 (HKD)

$18,360,000

每月還款 (HKD)

$118,751

總貸款額 (HKD)

$27,540,000

總利息 (HKD)

$8,085,323

總還款額 (HKD)

$35,625,323

還款計劃
年期	分期	還款 (HK$ )	利息 (HK$ )	本金 (HK$ )	債務總額 (HK$ )
1	1	$118,751	$49,343	$69,409	$27,470,591
1	2	$118,751	$49,218	$69,533	$27,401,058
1	3	$118,751	$49,094	$69,658	$27,331,401
1	4	$118,751	$48,969	$69,782	$27,261,619
1	5	$118,751	$48,844	$69,907	$27,191,711
1	6	$118,751	$48,718	$70,033	$27,121,679
1	7	$118,751	$48,593	$70,158	$27,051,521
1	8	$118,751	$48,467	$70,284	$26,981,237
1	9	$118,751	$48,341	$70,410	$26,910,827
1	10	$118,751	$48,215	$70,536	$26,840,291
1	11	$118,751	$48,089	$70,662	$26,769,629
1	12	$118,751	$47,962	$70,789	$26,698,840
2	13	$118,751	$47,835	$70,916	$26,627,925
2	14	$118,751	$47,708	$71,043	$26,556,882
2	15	$118,751	$47,581	$71,170	$26,485,712
2	16	$118,751	$47,454	$71,298	$26,414,414
2	17	$118,751	$47,326	$71,425	$26,342,989
2	18	$118,751	$47,198	$71,553	$26,271,436
2	19	$118,751	$47,070	$71,681	$26,199,755
2	20	$118,751	$46,941	$71,810	$26,127,945
2	21	$118,751	$46,813	$71,939	$26,056,006
2	22	$118,751	$46,684	$72,067	$25,983,939
2	23	$118,751	$46,555	$72,197	$25,911,742
2	24	$118,751	$46,425	$72,326	$25,839,416
3	25	$118,751	$46,296	$72,455	$25,766,961
3	26	$118,751	$46,166	$72,585	$25,694,376
3	27	$118,751	$46,036	$72,715	$25,621,660
3	28	$118,751	$45,905	$72,846	$25,548,815
3	29	$118,751	$45,775	$72,976	$25,475,839
3	30	$118,751	$45,644	$73,107	$25,402,732
3	31	$118,751	$45,513	$73,238	$25,329,494
3	32	$118,751	$45,382	$73,369	$25,256,125
3	33	$118,751	$45,251	$73,501	$25,182,624
3	34	$118,751	$45,119	$73,632	$25,108,992
3	35	$118,751	$44,987	$73,764	$25,035,228
3	36	$118,751	$44,855	$73,896	$24,961,332
4	37	$118,751	$44,722	$74,029	$24,887,303
4	38	$118,751	$44,590	$74,161	$24,813,142
4	39	$118,751	$44,457	$74,294	$24,738,847
4	40	$118,751	$44,324	$74,427	$24,664,420
4	41	$118,751	$44,190	$74,561	$24,589,859
4	42	$118,751	$44,057	$74,694	$24,515,165
4	43	$118,751	$43,923	$74,828	$24,440,337
4	44	$118,751	$43,789	$74,962	$24,365,375
4	45	$118,751	$43,655	$75,096	$24,290,279
4	46	$118,751	$43,520	$75,231	$24,215,048
4	47	$118,751	$43,385	$75,366	$24,139,682
4	48	$118,751	$43,250	$75,501	$24,064,181
5	49	$118,751	$43,115	$75,636	$23,988,545
5	50	$118,751	$42,979	$75,772	$23,912,773
5	51	$118,751	$42,844	$75,907	$23,836,866
5	52	$118,751	$42,708	$76,043	$23,760,823
5	53	$118,751	$42,571	$76,180	$23,684,643
5	54	$118,751	$42,435	$76,316	$23,608,327
5	55	$118,751	$42,298	$76,453	$23,531,874
5	56	$118,751	$42,161	$76,590	$23,455,284
5	57	$118,751	$42,024	$76,727	$23,378,557
5	58	$118,751	$41,887	$76,864	$23,301,693
5	59	$118,751	$41,749	$77,002	$23,224,691
5	60	$118,751	$41,611	$77,140	$23,147,550
6	61	$118,751	$41,473	$77,278	$23,070,272
6	62	$118,751	$41,334	$77,417	$22,992,855
6	63	$118,751	$41,196	$77,556	$22,915,300
6	64	$118,751	$41,057	$77,694	$22,837,605
6	65	$118,751	$40,917	$77,834	$22,759,771
6	66	$118,751	$40,778	$77,973	$22,681,798
6	67	$118,751	$40,638	$78,113	$22,603,685
6	68	$118,751	$40,498	$78,253	$22,525,433
6	69	$118,751	$40,358	$78,393	$22,447,040
6	70	$118,751	$40,218	$78,533	$22,368,506
6	71	$118,751	$40,077	$78,674	$22,289,832
6	72	$118,751	$39,936	$78,815	$22,211,017
7	73	$118,751	$39,795	$78,956	$22,132,060
7	74	$118,751	$39,653	$79,098	$22,052,963
7	75	$118,751	$39,512	$79,240	$21,973,723
7	76	$118,751	$39,370	$79,381	$21,894,342
7	77	$118,751	$39,227	$79,524	$21,814,818
7	78	$118,751	$39,085	$79,666	$21,735,152
7	79	$118,751	$38,942	$79,809	$21,655,343
7	80	$118,751	$38,799	$79,952	$21,575,391
7	81	$118,751	$38,656	$80,095	$21,495,296
7	82	$118,751	$38,512	$80,239	$21,415,057
7	83	$118,751	$38,369	$80,382	$21,334,675
7	84	$118,751	$38,225	$80,526	$21,254,148
8	85	$118,751	$38,080	$80,671	$21,173,477
8	86	$118,751	$37,936	$80,815	$21,092,662
8	87	$118,751	$37,791	$80,960	$21,011,702
8	88	$118,751	$37,646	$81,105	$20,930,597
8	89	$118,751	$37,501	$81,250	$20,849,347
8	90	$118,751	$37,355	$81,396	$20,767,951
8	91	$118,751	$37,209	$81,542	$20,686,409
8	92	$118,751	$37,063	$81,688	$20,604,721
8	93	$118,751	$36,917	$81,834	$20,522,887
8	94	$118,751	$36,770	$81,981	$20,440,906
8	95	$118,751	$36,623	$82,128	$20,358,778
8	96	$118,751	$36,476	$82,275	$20,276,503
9	97	$118,751	$36,329	$82,422	$20,194,081
9	98	$118,751	$36,181	$82,570	$20,111,511
9	99	$118,751	$36,033	$82,718	$20,028,793
9	100	$118,751	$35,885	$82,866	$19,945,926
9	101	$118,751	$35,736	$83,015	$19,862,912
9	102	$118,751	$35,588	$83,163	$19,779,748
9	103	$118,751	$35,439	$83,312	$19,696,436
9	104	$118,751	$35,289	$83,462	$19,612,974
9	105	$118,751	$35,140	$83,611	$19,529,363
9	106	$118,751	$34,990	$83,761	$19,445,602
9	107	$118,751	$34,840	$83,911	$19,361,691
9	108	$118,751	$34,690	$84,061	$19,277,630
10	109	$118,751	$34,539	$84,212	$19,193,418
10	110	$118,751	$34,388	$84,363	$19,109,055
10	111	$118,751	$34,237	$84,514	$19,024,541
10	112	$118,751	$34,086	$84,665	$18,939,876
10	113	$118,751	$33,934	$84,817	$18,855,058
10	114	$118,751	$33,782	$84,969	$18,770,089
10	115	$118,751	$33,630	$85,121	$18,684,968
10	116	$118,751	$33,477	$85,274	$18,599,694
10	117	$118,751	$33,324	$85,427	$18,514,268
10	118	$118,751	$33,171	$85,580	$18,428,688
10	119	$118,751	$33,018	$85,733	$18,342,955
10	120	$118,751	$32,864	$85,887	$18,257,068
11	121	$118,751	$32,711	$86,040	$18,171,028
11	122	$118,751	$32,556	$86,195	$18,084,833
11	123	$118,751	$32,402	$86,349	$17,998,484
11	124	$118,751	$32,247	$86,504	$17,911,980
11	125	$118,751	$32,092	$86,659	$17,825,321
11	126	$118,751	$31,937	$86,814	$17,738,507
11	127	$118,751	$31,781	$86,970	$17,651,538
11	128	$118,751	$31,626	$87,125	$17,564,412
11	129	$118,751	$31,470	$87,282	$17,477,131
11	130	$118,751	$31,313	$87,438	$17,389,693
11	131	$118,751	$31,157	$87,595	$17,302,098
11	132	$118,751	$31,000	$87,751	$17,214,347
12	133	$118,751	$30,842	$87,909	$17,126,438
12	134	$118,751	$30,685	$88,066	$17,038,372
12	135	$118,751	$30,527	$88,224	$16,950,148
12	136	$118,751	$30,369	$88,382	$16,861,766
12	137	$118,751	$30,211	$88,540	$16,773,226
12	138	$118,751	$30,052	$88,699	$16,684,527
12	139	$118,751	$29,893	$88,858	$16,595,669
12	140	$118,751	$29,734	$89,017	$16,506,651
12	141	$118,751	$29,574	$89,177	$16,417,475
12	142	$118,751	$29,415	$89,336	$16,328,138
12	143	$118,751	$29,255	$89,496	$16,238,642
12	144	$118,751	$29,094	$89,657	$16,148,985
13	145	$118,751	$28,934	$89,817	$16,059,168
13	146	$118,751	$28,773	$89,978	$15,969,189
13	147	$118,751	$28,611	$90,140	$15,879,049
13	148	$118,751	$28,450	$90,301	$15,788,748
13	149	$118,751	$28,288	$90,463	$15,698,285
13	150	$118,751	$28,126	$90,625	$15,607,660
13	151	$118,751	$27,964	$90,787	$15,516,873
13	152	$118,751	$27,801	$90,950	$15,425,923
13	153	$118,751	$27,638	$91,113	$15,334,810
13	154	$118,751	$27,475	$91,276	$15,243,534
13	155	$118,751	$27,311	$91,440	$15,152,094
13	156	$118,751	$27,148	$91,604	$15,060,491
14	157	$118,751	$26,983	$91,768	$14,968,723
14	158	$118,751	$26,819	$91,932	$14,876,791
14	159	$118,751	$26,654	$92,097	$14,784,694
14	160	$118,751	$26,489	$92,262	$14,692,432
14	161	$118,751	$26,324	$92,427	$14,600,005
14	162	$118,751	$26,158	$92,593	$14,507,412
14	163	$118,751	$25,992	$92,759	$14,414,654
14	164	$118,751	$25,826	$92,925	$14,321,729
14	165	$118,751	$25,660	$93,091	$14,228,638
14	166	$118,751	$25,493	$93,258	$14,135,379
14	167	$118,751	$25,326	$93,425	$14,041,954
14	168	$118,751	$25,159	$93,593	$13,948,362
15	169	$118,751	$24,991	$93,760	$13,854,601
15	170	$118,751	$24,823	$93,928	$13,760,673
15	171	$118,751	$24,655	$94,097	$13,666,577
15	172	$118,751	$24,486	$94,265	$13,572,311
15	173	$118,751	$24,317	$94,434	$13,477,877
15	174	$118,751	$24,148	$94,603	$13,383,274
15	175	$118,751	$23,978	$94,773	$13,288,502
15	176	$118,751	$23,809	$94,943	$13,193,559
15	177	$118,751	$23,638	$95,113	$13,098,446
15	178	$118,751	$23,468	$95,283	$13,003,163
15	179	$118,751	$23,297	$95,454	$12,907,710
15	180	$118,751	$23,126	$95,625	$12,812,085
16	181	$118,751	$22,955	$95,796	$12,716,289
16	182	$118,751	$22,783	$95,968	$12,620,321
16	183	$118,751	$22,611	$96,140	$12,524,181
16	184	$118,751	$22,439	$96,312	$12,427,869
16	185	$118,751	$22,267	$96,484	$12,331,385
16	186	$118,751	$22,094	$96,657	$12,234,728
16	187	$118,751	$21,921	$96,831	$12,137,897
16	188	$118,751	$21,747	$97,004	$12,040,893
16	189	$118,751	$21,573	$97,178	$11,943,715
16	190	$118,751	$21,399	$97,352	$11,846,363
16	191	$118,751	$21,225	$97,526	$11,748,837
16	192	$118,751	$21,050	$97,701	$11,651,136
17	193	$118,751	$20,875	$97,876	$11,553,260
17	194	$118,751	$20,700	$98,051	$11,455,208
17	195	$118,751	$20,524	$98,227	$11,356,981
17	196	$118,751	$20,348	$98,403	$11,258,578
17	197	$118,751	$20,172	$98,579	$11,159,999
17	198	$118,751	$19,995	$98,756	$11,061,243
17	199	$118,751	$19,818	$98,933	$10,962,309
17	200	$118,751	$19,641	$99,110	$10,863,199
17	201	$118,751	$19,463	$99,288	$10,763,911
17	202	$118,751	$19,285	$99,466	$10,664,446
17	203	$118,751	$19,107	$99,644	$10,564,802
17	204	$118,751	$18,929	$99,822	$10,464,979
18	205	$118,751	$18,750	$100,001	$10,364,978
18	206	$118,751	$18,571	$100,180	$10,264,797
18	207	$118,751	$18,391	$100,360	$10,164,437
18	208	$118,751	$18,211	$100,540	$10,063,898
18	209	$118,751	$18,031	$100,720	$9,963,178
18	210	$118,751	$17,851	$100,900	$9,862,277
18	211	$118,751	$17,670	$101,081	$9,761,196
18	212	$118,751	$17,489	$101,262	$9,659,934
18	213	$118,751	$17,307	$101,444	$9,558,490
18	214	$118,751	$17,126	$101,625	$9,456,865
18	215	$118,751	$16,944	$101,808	$9,355,057
18	216	$118,751	$16,761	$101,990	$9,253,067
19	217	$118,751	$16,578	$102,173	$9,150,895
19	218	$118,751	$16,395	$102,356	$9,048,539
19	219	$118,751	$16,212	$102,539	$8,946,000
19	220	$118,751	$16,028	$102,723	$8,843,277
19	221	$118,751	$15,844	$102,907	$8,740,370
19	222	$118,751	$15,660	$103,091	$8,637,279
19	223	$118,751	$15,475	$103,276	$8,534,003
19	224	$118,751	$15,290	$103,461	$8,430,542
19	225	$118,751	$15,105	$103,646	$8,326,896
19	226	$118,751	$14,919	$103,832	$8,223,063
19	227	$118,751	$14,733	$104,018	$8,119,045
19	228	$118,751	$14,547	$104,204	$8,014,841
20	229	$118,751	$14,360	$104,391	$7,910,450
20	230	$118,751	$14,173	$104,578	$7,805,872
20	231	$118,751	$13,986	$104,766	$7,701,106
20	232	$118,751	$13,798	$104,953	$7,596,153
20	233	$118,751	$13,610	$105,141	$7,491,011
20	234	$118,751	$13,421	$105,330	$7,385,682
20	235	$118,751	$13,233	$105,518	$7,280,163
20	236	$118,751	$13,044	$105,707	$7,174,456
20	237	$118,751	$12,854	$105,897	$7,068,559
20	238	$118,751	$12,665	$106,087	$6,962,473
20	239	$118,751	$12,474	$106,277	$6,856,196
20	240	$118,751	$12,284	$106,467	$6,749,729
21	241	$118,751	$12,093	$106,658	$6,643,071
21	242	$118,751	$11,902	$106,849	$6,536,222
21	243	$118,751	$11,711	$107,040	$6,429,182
21	244	$118,751	$11,519	$107,232	$6,321,950
21	245	$118,751	$11,327	$107,424	$6,214,525
21	246	$118,751	$11,134	$107,617	$6,106,909
21	247	$118,751	$10,942	$107,810	$5,999,099
21	248	$118,751	$10,748	$108,003	$5,891,096
21	249	$118,751	$10,555	$108,196	$5,782,900
21	250	$118,751	$10,361	$108,390	$5,674,510
21	251	$118,751	$10,167	$108,584	$5,565,926
21	252	$118,751	$9,972	$108,779	$5,457,147
22	253	$118,751	$9,777	$108,974	$5,348,173
22	254	$118,751	$9,582	$109,169	$5,239,005
22	255	$118,751	$9,387	$109,365	$5,129,640
22	256	$118,751	$9,191	$109,560	$5,020,080
22	257	$118,751	$8,994	$109,757	$4,910,323
22	258	$118,751	$8,798	$109,953	$4,800,369
22	259	$118,751	$8,601	$110,150	$4,690,219
22	260	$118,751	$8,403	$110,348	$4,579,871
22	261	$118,751	$8,206	$110,545	$4,469,326
22	262	$118,751	$8,008	$110,744	$4,358,582
22	263	$118,751	$7,809	$110,942	$4,247,640
22	264	$118,751	$7,610	$111,141	$4,136,499
23	265	$118,751	$7,411	$111,340	$4,025,160
23	266	$118,751	$7,212	$111,539	$3,913,620
23	267	$118,751	$7,012	$111,739	$3,801,881
23	268	$118,751	$6,812	$111,939	$3,689,942
23	269	$118,751	$6,611	$112,140	$3,577,802
23	270	$118,751	$6,410	$112,341	$3,465,461
23	271	$118,751	$6,209	$112,542	$3,352,919
23	272	$118,751	$6,007	$112,744	$3,240,175
23	273	$118,751	$5,805	$112,946	$3,127,229
23	274	$118,751	$5,603	$113,148	$3,014,081
23	275	$118,751	$5,400	$113,351	$2,900,730
23	276	$118,751	$5,197	$113,554	$2,787,176
24	277	$118,751	$4,994	$113,757	$2,673,419
24	278	$118,751	$4,790	$113,961	$2,559,458
24	279	$118,751	$4,586	$114,165	$2,445,292
24	280	$118,751	$4,381	$114,370	$2,330,922
24	281	$118,751	$4,176	$114,575	$2,216,348
24	282	$118,751	$3,971	$114,780	$2,101,568
24	283	$118,751	$3,765	$114,986	$1,986,582
24	284	$118,751	$3,559	$115,192	$1,871,390
24	285	$118,751	$3,353	$115,398	$1,755,992
24	286	$118,751	$3,146	$115,605	$1,640,387
24	287	$118,751	$2,939	$115,812	$1,524,575
24	288	$118,751	$2,732	$116,020	$1,408,555
25	289	$118,751	$2,524	$116,227	$1,292,328
25	290	$118,751	$2,315	$116,436	$1,175,892
25	291	$118,751	$2,107	$116,644	$1,059,248
25	292	$118,751	$1,898	$116,853	$942,395
25	293	$118,751	$1,688	$117,063	$825,332
25	294	$118,751	$1,479	$117,272	$708,060
25	295	$118,751	$1,269	$117,482	$590,577
25	296	$118,751	$1,058	$117,693	$472,884
25	297	$118,751	$847	$117,904	$354,980
25	298	$118,751	$636	$118,115	$236,865
25	299	$118,751	$424	$118,327	$118,539
25	300	$118,751	$212	$118,539	$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$ 18,360,000
代理佣金 (HK$ )
律師費 (HK$ )

買家印花稅 (BSD)
額外印花稅 (SSD)

總數	HK$ 18,819,000

	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。