Century 21 Centaland Property

Down Payment (HKD)

$34,000,000

Monthly Repayment (HKD)

$219,909

Loan Amount (HKD)

$51,000,000

Total Interest (HKD)

$14,972,821

Total Repayment (HKD)

$65,972,821

Repayment Schedule
Year	Instalment	Repayment (HK$ )	Interest (HK$ )	Principal (HK$ )	Outstanding Amount (HK$ )
1	1	$219,909	$91,375	$128,534	$50,871,466
1	2	$219,909	$91,145	$128,765	$50,742,701
1	3	$219,909	$90,914	$128,995	$50,613,706
1	4	$219,909	$90,683	$129,227	$50,484,479
1	5	$219,909	$90,451	$129,458	$50,355,021
1	6	$219,909	$90,219	$129,690	$50,225,331
1	7	$219,909	$89,987	$129,922	$50,095,409
1	8	$219,909	$89,754	$130,155	$49,965,253
1	9	$219,909	$89,521	$130,388	$49,834,865
1	10	$219,909	$89,287	$130,622	$49,704,243
1	11	$219,909	$89,053	$130,856	$49,573,387
1	12	$219,909	$88,819	$131,090	$49,442,297
2	13	$219,909	$88,584	$131,325	$49,310,972
2	14	$219,909	$88,349	$131,561	$49,179,411
2	15	$219,909	$88,113	$131,796	$49,047,615
2	16	$219,909	$87,877	$132,032	$48,915,582
2	17	$219,909	$87,640	$132,269	$48,783,313
2	18	$219,909	$87,403	$132,506	$48,650,807
2	19	$219,909	$87,166	$132,743	$48,518,064
2	20	$219,909	$86,928	$132,981	$48,385,083
2	21	$219,909	$86,690	$133,219	$48,251,863
2	22	$219,909	$86,451	$133,458	$48,118,405
2	23	$219,909	$86,212	$133,697	$47,984,708
2	24	$219,909	$85,973	$133,937	$47,850,771
3	25	$219,909	$85,733	$134,177	$47,716,594
3	26	$219,909	$85,492	$134,417	$47,582,177
3	27	$219,909	$85,251	$134,658	$47,447,519
3	28	$219,909	$85,010	$134,899	$47,312,620
3	29	$219,909	$84,768	$135,141	$47,177,479
3	30	$219,909	$84,526	$135,383	$47,042,096
3	31	$219,909	$84,284	$135,626	$46,906,470
3	32	$219,909	$84,041	$135,869	$46,770,602
3	33	$219,909	$83,797	$136,112	$46,634,489
3	34	$219,909	$83,553	$136,356	$46,498,134
3	35	$219,909	$83,309	$136,600	$46,361,533
3	36	$219,909	$83,064	$136,845	$46,224,688
4	37	$219,909	$82,819	$137,090	$46,087,598
4	38	$219,909	$82,574	$137,336	$45,950,262
4	39	$219,909	$82,328	$137,582	$45,812,680
4	40	$219,909	$82,081	$137,828	$45,674,852
4	41	$219,909	$81,834	$138,075	$45,536,777
4	42	$219,909	$81,587	$138,323	$45,398,454
4	43	$219,909	$81,339	$138,571	$45,259,884
4	44	$219,909	$81,091	$138,819	$45,121,065
4	45	$219,909	$80,842	$139,067	$44,981,997
4	46	$219,909	$80,593	$139,317	$44,842,681
4	47	$219,909	$80,343	$139,566	$44,703,114
4	48	$219,909	$80,093	$139,816	$44,563,298
5	49	$219,909	$79,843	$140,067	$44,423,231
5	50	$219,909	$79,592	$140,318	$44,282,914
5	51	$219,909	$79,340	$140,569	$44,142,344
5	52	$219,909	$79,088	$140,821	$44,001,523
5	53	$219,909	$78,836	$141,073	$43,860,450
5	54	$219,909	$78,583	$141,326	$43,719,124
5	55	$219,909	$78,330	$141,579	$43,577,545
5	56	$219,909	$78,076	$141,833	$43,435,712
5	57	$219,909	$77,822	$142,087	$43,293,625
5	58	$219,909	$77,568	$142,342	$43,151,283
5	59	$219,909	$77,313	$142,597	$43,008,686
5	60	$219,909	$77,057	$142,852	$42,865,834
6	61	$219,909	$76,801	$143,108	$42,722,726
6	62	$219,909	$76,545	$143,365	$42,579,361
6	63	$219,909	$76,288	$143,621	$42,435,740
6	64	$219,909	$76,031	$143,879	$42,291,861
6	65	$219,909	$75,773	$144,136	$42,147,725
6	66	$219,909	$75,515	$144,395	$42,003,330
6	67	$219,909	$75,256	$144,653	$41,858,677
6	68	$219,909	$74,997	$144,913	$41,713,764
6	69	$219,909	$74,737	$145,172	$41,568,592
6	70	$219,909	$74,477	$145,432	$41,423,159
6	71	$219,909	$74,216	$145,693	$41,277,467
6	72	$219,909	$73,955	$145,954	$41,131,513
7	73	$219,909	$73,694	$146,215	$40,985,297
7	74	$219,909	$73,432	$146,477	$40,838,820
7	75	$219,909	$73,170	$146,740	$40,692,080
7	76	$219,909	$72,907	$147,003	$40,545,077
7	77	$219,909	$72,643	$147,266	$40,397,811
7	78	$219,909	$72,379	$147,530	$40,250,281
7	79	$219,909	$72,115	$147,794	$40,102,487
7	80	$219,909	$71,850	$148,059	$39,954,428
7	81	$219,909	$71,585	$148,324	$39,806,103
7	82	$219,909	$71,319	$148,590	$39,657,513
7	83	$219,909	$71,053	$148,856	$39,508,657
7	84	$219,909	$70,786	$149,123	$39,359,534
8	85	$219,909	$70,519	$149,390	$39,210,143
8	86	$219,909	$70,252	$149,658	$39,060,486
8	87	$219,909	$69,983	$149,926	$38,910,559
8	88	$219,909	$69,715	$150,195	$38,760,365
8	89	$219,909	$69,446	$150,464	$38,609,901
8	90	$219,909	$69,176	$150,733	$38,459,168
8	91	$219,909	$68,906	$151,003	$38,308,164
8	92	$219,909	$68,635	$151,274	$38,156,890
8	93	$219,909	$68,364	$151,545	$38,005,345
8	94	$219,909	$68,093	$151,816	$37,853,529
8	95	$219,909	$67,821	$152,088	$37,701,440
8	96	$219,909	$67,548	$152,361	$37,549,079
9	97	$219,909	$67,275	$152,634	$37,396,445
9	98	$219,909	$67,002	$152,907	$37,243,538
9	99	$219,909	$66,728	$153,181	$37,090,357
9	100	$219,909	$66,454	$153,456	$36,936,901
9	101	$219,909	$66,179	$153,731	$36,783,170
9	102	$219,909	$65,903	$154,006	$36,629,164
9	103	$219,909	$65,627	$154,282	$36,474,882
9	104	$219,909	$65,351	$154,559	$36,320,323
9	105	$219,909	$65,074	$154,835	$36,165,488
9	106	$219,909	$64,796	$155,113	$36,010,375
9	107	$219,909	$64,519	$155,391	$35,854,984
9	108	$219,909	$64,240	$155,669	$35,699,315
10	109	$219,909	$63,961	$155,948	$35,543,367
10	110	$219,909	$63,682	$156,228	$35,387,139
10	111	$219,909	$63,402	$156,507	$35,230,632
10	112	$219,909	$63,122	$156,788	$35,073,844
10	113	$219,909	$62,841	$157,069	$34,916,775
10	114	$219,909	$62,559	$157,350	$34,759,425
10	115	$219,909	$62,277	$157,632	$34,601,793
10	116	$219,909	$61,995	$157,915	$34,443,878
10	117	$219,909	$61,712	$158,197	$34,285,681
10	118	$219,909	$61,429	$158,481	$34,127,200
10	119	$219,909	$61,145	$158,765	$33,968,435
10	120	$219,909	$60,860	$159,049	$33,809,386
11	121	$219,909	$60,575	$159,334	$33,650,051
11	122	$219,909	$60,290	$159,620	$33,490,432
11	123	$219,909	$60,004	$159,906	$33,330,526
11	124	$219,909	$59,717	$160,192	$33,170,334
11	125	$219,909	$59,430	$160,479	$33,009,855
11	126	$219,909	$59,143	$160,767	$32,849,088
11	127	$219,909	$58,855	$161,055	$32,688,033
11	128	$219,909	$58,566	$161,343	$32,526,690
11	129	$219,909	$58,277	$161,632	$32,365,057
11	130	$219,909	$57,987	$161,922	$32,203,135
11	131	$219,909	$57,697	$162,212	$32,040,923
11	132	$219,909	$57,407	$162,503	$31,878,420
12	133	$219,909	$57,116	$162,794	$31,715,626
12	134	$219,909	$56,824	$163,086	$31,552,541
12	135	$219,909	$56,532	$163,378	$31,389,163
12	136	$219,909	$56,239	$163,670	$31,225,493
12	137	$219,909	$55,946	$163,964	$31,061,529
12	138	$219,909	$55,652	$164,257	$30,897,271
12	139	$219,909	$55,358	$164,552	$30,732,720
12	140	$219,909	$55,063	$164,847	$30,567,873
12	141	$219,909	$54,767	$165,142	$30,402,731
12	142	$219,909	$54,472	$165,438	$30,237,293
12	143	$219,909	$54,175	$165,734	$30,071,559
12	144	$219,909	$53,878	$166,031	$29,905,528
13	145	$219,909	$53,581	$166,329	$29,739,199
13	146	$219,909	$53,283	$166,627	$29,572,572
13	147	$219,909	$52,984	$166,925	$29,405,647
13	148	$219,909	$52,685	$167,224	$29,238,423
13	149	$219,909	$52,386	$167,524	$29,070,899
13	150	$219,909	$52,085	$167,824	$28,903,075
13	151	$219,909	$51,785	$168,125	$28,734,950
13	152	$219,909	$51,483	$168,426	$28,566,524
13	153	$219,909	$51,182	$168,728	$28,397,797
13	154	$219,909	$50,879	$169,030	$28,228,767
13	155	$219,909	$50,577	$169,333	$28,059,434
13	156	$219,909	$50,273	$169,636	$27,889,797
14	157	$219,909	$49,969	$169,940	$27,719,857
14	158	$219,909	$49,665	$170,245	$27,549,613
14	159	$219,909	$49,360	$170,550	$27,379,063
14	160	$219,909	$49,054	$170,855	$27,208,208
14	161	$219,909	$48,748	$171,161	$27,037,046
14	162	$219,909	$48,441	$171,468	$26,865,578
14	163	$219,909	$48,134	$171,775	$26,693,803
14	164	$219,909	$47,826	$172,083	$26,521,720
14	165	$219,909	$47,518	$172,391	$26,349,329
14	166	$219,909	$47,209	$172,700	$26,176,629
14	167	$219,909	$46,900	$173,010	$26,003,619
14	168	$219,909	$46,590	$173,320	$25,830,299
15	169	$219,909	$46,279	$173,630	$25,656,669
15	170	$219,909	$45,968	$173,941	$25,482,728
15	171	$219,909	$45,657	$174,253	$25,308,475
15	172	$219,909	$45,344	$174,565	$25,133,910
15	173	$219,909	$45,032	$174,878	$24,959,032
15	174	$219,909	$44,718	$175,191	$24,783,841
15	175	$219,909	$44,404	$175,505	$24,608,336
15	176	$219,909	$44,090	$175,819	$24,432,517
15	177	$219,909	$43,775	$176,134	$24,256,382
15	178	$219,909	$43,459	$176,450	$24,079,932
15	179	$219,909	$43,143	$176,766	$23,903,166
15	180	$219,909	$42,827	$177,083	$23,726,083
16	181	$219,909	$42,509	$177,400	$23,548,683
16	182	$219,909	$42,191	$177,718	$23,370,965
16	183	$219,909	$41,873	$178,036	$23,192,929
16	184	$219,909	$41,554	$178,355	$23,014,573
16	185	$219,909	$41,234	$178,675	$22,835,898
16	186	$219,909	$40,914	$178,995	$22,656,903
16	187	$219,909	$40,594	$179,316	$22,477,587
16	188	$219,909	$40,272	$179,637	$22,297,950
16	189	$219,909	$39,950	$179,959	$22,117,991
16	190	$219,909	$39,628	$180,281	$21,937,710
16	191	$219,909	$39,305	$180,604	$21,757,106
16	192	$219,909	$38,981	$180,928	$21,576,178
17	193	$219,909	$38,657	$181,252	$21,394,926
17	194	$219,909	$38,333	$181,577	$21,213,349
17	195	$219,909	$38,007	$181,902	$21,031,447
17	196	$219,909	$37,681	$182,228	$20,849,219
17	197	$219,909	$37,355	$182,555	$20,666,664
17	198	$219,909	$37,028	$182,882	$20,483,782
17	199	$219,909	$36,700	$183,209	$20,300,573
17	200	$219,909	$36,372	$183,538	$20,117,036
17	201	$219,909	$36,043	$183,866	$19,933,169
17	202	$219,909	$35,714	$184,196	$19,748,973
17	203	$219,909	$35,384	$184,526	$19,564,448
17	204	$219,909	$35,053	$184,856	$19,379,591
18	205	$219,909	$34,722	$185,188	$19,194,403
18	206	$219,909	$34,390	$185,519	$19,008,884
18	207	$219,909	$34,058	$185,852	$18,823,032
18	208	$219,909	$33,725	$186,185	$18,636,847
18	209	$219,909	$33,391	$186,518	$18,450,329
18	210	$219,909	$33,057	$186,853	$18,263,476
18	211	$219,909	$32,722	$187,187	$18,076,289
18	212	$219,909	$32,387	$187,523	$17,888,766
18	213	$219,909	$32,051	$187,859	$17,700,908
18	214	$219,909	$31,714	$188,195	$17,512,712
18	215	$219,909	$31,377	$188,532	$17,324,180
18	216	$219,909	$31,039	$188,870	$17,135,310
19	217	$219,909	$30,701	$189,209	$16,946,101
19	218	$219,909	$30,362	$189,548	$16,756,553
19	219	$219,909	$30,022	$189,887	$16,566,666
19	220	$219,909	$29,682	$190,227	$16,376,439
19	221	$219,909	$29,341	$190,568	$16,185,871
19	222	$219,909	$29,000	$190,910	$15,994,961
19	223	$219,909	$28,658	$191,252	$15,803,709
19	224	$219,909	$28,315	$191,594	$15,612,115
19	225	$219,909	$27,972	$191,938	$15,420,177
19	226	$219,909	$27,628	$192,282	$15,227,895
19	227	$219,909	$27,283	$192,626	$15,035,269
19	228	$219,909	$26,938	$192,971	$14,842,298
20	229	$219,909	$26,592	$193,317	$14,648,981
20	230	$219,909	$26,246	$193,663	$14,455,318
20	231	$219,909	$25,899	$194,010	$14,261,307
20	232	$219,909	$25,552	$194,358	$14,066,950
20	233	$219,909	$25,203	$194,706	$13,872,243
20	234	$219,909	$24,854	$195,055	$13,677,188
20	235	$219,909	$24,505	$195,404	$13,481,784
20	236	$219,909	$24,155	$195,755	$13,286,030
20	237	$219,909	$23,804	$196,105	$13,089,924
20	238	$219,909	$23,453	$196,457	$12,893,468
20	239	$219,909	$23,101	$196,809	$12,696,659
20	240	$219,909	$22,748	$197,161	$12,499,498
21	241	$219,909	$22,395	$197,514	$12,301,983
21	242	$219,909	$22,041	$197,868	$12,104,115
21	243	$219,909	$21,687	$198,223	$11,905,892
21	244	$219,909	$21,331	$198,578	$11,707,314
21	245	$219,909	$20,976	$198,934	$11,508,380
21	246	$219,909	$20,619	$199,290	$11,309,090
21	247	$219,909	$20,262	$199,647	$11,109,443
21	248	$219,909	$19,904	$200,005	$10,909,438
21	249	$219,909	$19,546	$200,363	$10,709,074
21	250	$219,909	$19,187	$200,722	$10,508,352
21	251	$219,909	$18,827	$201,082	$10,307,270
21	252	$219,909	$18,467	$201,442	$10,105,828
22	253	$219,909	$18,106	$201,803	$9,904,025
22	254	$219,909	$17,745	$202,165	$9,701,860
22	255	$219,909	$17,382	$202,527	$9,499,333
22	256	$219,909	$17,020	$202,890	$9,296,444
22	257	$219,909	$16,656	$203,253	$9,093,190
22	258	$219,909	$16,292	$203,617	$8,889,573
22	259	$219,909	$15,927	$203,982	$8,685,591
22	260	$219,909	$15,562	$204,348	$8,481,243
22	261	$219,909	$15,196	$204,714	$8,276,529
22	262	$219,909	$14,829	$205,081	$8,071,448
22	263	$219,909	$14,461	$205,448	$7,866,000
22	264	$219,909	$14,093	$205,816	$7,660,184
23	265	$219,909	$13,724	$206,185	$7,453,999
23	266	$219,909	$13,355	$206,554	$7,247,445
23	267	$219,909	$12,985	$206,924	$7,040,521
23	268	$219,909	$12,614	$207,295	$6,833,225
23	269	$219,909	$12,243	$207,667	$6,625,559
23	270	$219,909	$11,871	$208,039	$6,417,520
23	271	$219,909	$11,498	$208,411	$6,209,109
23	272	$219,909	$11,125	$208,785	$6,000,324
23	273	$219,909	$10,751	$209,159	$5,791,165
23	274	$219,909	$10,376	$209,534	$5,581,632
23	275	$219,909	$10,000	$209,909	$5,371,723
23	276	$219,909	$9,624	$210,285	$5,161,438
24	277	$219,909	$9,248	$210,662	$4,950,776
24	278	$219,909	$8,870	$211,039	$4,739,737
24	279	$219,909	$8,492	$211,417	$4,528,319
24	280	$219,909	$8,113	$211,796	$4,316,523
24	281	$219,909	$7,734	$212,176	$4,104,348
24	282	$219,909	$7,354	$212,556	$3,891,792
24	283	$219,909	$6,973	$212,937	$3,678,855
24	284	$219,909	$6,591	$213,318	$3,465,537
24	285	$219,909	$6,209	$213,700	$3,251,837
24	286	$219,909	$5,826	$214,083	$3,037,753
24	287	$219,909	$5,443	$214,467	$2,823,287
24	288	$219,909	$5,058	$214,851	$2,608,436
25	289	$219,909	$4,673	$215,236	$2,393,200
25	290	$219,909	$4,288	$215,622	$2,177,578
25	291	$219,909	$3,901	$216,008	$1,961,570
25	292	$219,909	$3,514	$216,395	$1,745,175
25	293	$219,909	$3,127	$216,783	$1,528,393
25	294	$219,909	$2,738	$217,171	$1,311,222
25	295	$219,909	$2,349	$217,560	$1,093,662
25	296	$219,909	$1,959	$217,950	$875,712
25	297	$219,909	$1,569	$218,340	$657,371
25	298	$219,909	$1,178	$218,732	$438,640
25	299	$219,909	$786	$219,124	$219,516
25	300	$219,909	$393	$219,516	$0

Property Price	HKD


Loan Ratio	%
Interest Ratio	%
Loan Period	Year(s)

	(Scale 2) Ad Valorem Stamp Duty (For First –time and Change* of Residential Property Buyer)
	(New) Ad Valorem Stamp Duty Applicable to all residential property (except that acquired by a Hong Kong Permanent Resident who does not own any other residential property in Hong Kong at the time of acquisition) either by an individual or a company.
	(Scale 1) Ad Valorem Stamp Duty Applicable to all non-residential property, either by an individual or a company.
	BSD Buyer Stamp Duty Applicable to all residential property acquired by any person (including a company incorporated) except a Hong Kong Permanent Resident

Down Payment	HK$ 34,000,000
Agency Commission (HK$ )
Legal Fees (HK$ )

Stamp Duty (BSD)
Stamp Duty (SSD)

TOTAL	HK$ 34,850,000

HOME	RENT	BUY	OUTDOOR AREA	OUR SERVICES	ABOUT US
	Property for Rent Popular Districts Residential Buildings	Property for Sale Popular Districts Residential Buildings	More	New Developments Mortgage & Stamp Duty Calculator	Company Profile Contact Us Careers

	SSD Special Stamp Duty if SSD is paid by vendor, please ignore this option
Remarks: *Change of Residential Property Case: A Hong Kong Permanent Resident may seek a refund of the stamp duty paid in excess of that computed under the old rates upon proof that his only other residential property has been disposed of within six months from the date of agreement to acquire a new residential property. Reminder: The calculation is for reference only and subject to the latest announcement of Inland Revenue Department. For details, please contact our Mortgage Consultant.