Century 21 Centaland Property

Down Payment (HKD)

$9,600,000

Monthly Repayment (HKD)

$62,092

Loan Amount (HKD)

$14,400,000

Total Interest (HKD)

$4,227,620

Total Repayment (HKD)

$18,627,620

Repayment Schedule
Year	Instalment	Repayment (HK$ )	Interest (HK$ )	Principal (HK$ )	Outstanding Amount (HK$ )
1	1	$62,092	$25,800	$36,292	$14,363,708
1	2	$62,092	$25,735	$36,357	$14,327,351
1	3	$62,092	$25,670	$36,422	$14,290,929
1	4	$62,092	$25,605	$36,487	$14,254,441
1	5	$62,092	$25,539	$36,553	$14,217,888
1	6	$62,092	$25,474	$36,618	$14,181,270
1	7	$62,092	$25,408	$36,684	$14,144,586
1	8	$62,092	$25,342	$36,750	$14,107,836
1	9	$62,092	$25,277	$36,816	$14,071,021
1	10	$62,092	$25,211	$36,881	$14,034,139
1	11	$62,092	$25,144	$36,948	$13,997,192
1	12	$62,092	$25,078	$37,014	$13,960,178
2	13	$62,092	$25,012	$37,080	$13,923,098
2	14	$62,092	$24,946	$37,147	$13,885,951
2	15	$62,092	$24,879	$37,213	$13,848,738
2	16	$62,092	$24,812	$37,280	$13,811,459
2	17	$62,092	$24,746	$37,347	$13,774,112
2	18	$62,092	$24,679	$37,413	$13,736,699
2	19	$62,092	$24,612	$37,480	$13,699,218
2	20	$62,092	$24,544	$37,548	$13,661,670
2	21	$62,092	$24,477	$37,615	$13,624,056
2	22	$62,092	$24,410	$37,682	$13,586,373
2	23	$62,092	$24,342	$37,750	$13,548,623
2	24	$62,092	$24,275	$37,817	$13,510,806
3	25	$62,092	$24,207	$37,885	$13,472,921
3	26	$62,092	$24,139	$37,953	$13,434,968
3	27	$62,092	$24,071	$38,021	$13,396,947
3	28	$62,092	$24,003	$38,089	$13,358,857
3	29	$62,092	$23,935	$38,157	$13,320,700
3	30	$62,092	$23,866	$38,226	$13,282,474
3	31	$62,092	$23,798	$38,294	$13,244,180
3	32	$62,092	$23,729	$38,363	$13,205,817
3	33	$62,092	$23,660	$38,432	$13,167,385
3	34	$62,092	$23,592	$38,501	$13,128,885
3	35	$62,092	$23,523	$38,569	$13,090,315
3	36	$62,092	$23,453	$38,639	$13,051,677
4	37	$62,092	$23,384	$38,708	$13,012,969
4	38	$62,092	$23,315	$38,777	$12,974,192
4	39	$62,092	$23,245	$38,847	$12,935,345
4	40	$62,092	$23,176	$38,916	$12,896,429
4	41	$62,092	$23,106	$38,986	$12,857,443
4	42	$62,092	$23,036	$39,056	$12,818,387
4	43	$62,092	$22,966	$39,126	$12,779,261
4	44	$62,092	$22,896	$39,196	$12,740,065
4	45	$62,092	$22,826	$39,266	$12,700,799
4	46	$62,092	$22,756	$39,336	$12,661,463
4	47	$62,092	$22,685	$39,407	$12,622,056
4	48	$62,092	$22,615	$39,478	$12,582,578
5	49	$62,092	$22,544	$39,548	$12,543,030
5	50	$62,092	$22,473	$39,619	$12,503,411
5	51	$62,092	$22,402	$39,690	$12,463,721
5	52	$62,092	$22,331	$39,761	$12,423,960
5	53	$62,092	$22,260	$39,832	$12,384,127
5	54	$62,092	$22,188	$39,904	$12,344,223
5	55	$62,092	$22,117	$39,975	$12,304,248
5	56	$62,092	$22,045	$40,047	$12,264,201
5	57	$62,092	$21,973	$40,119	$12,224,082
5	58	$62,092	$21,901	$40,191	$12,183,892
5	59	$62,092	$21,829	$40,263	$12,143,629
5	60	$62,092	$21,757	$40,335	$12,103,294
6	61	$62,092	$21,685	$40,407	$12,062,887
6	62	$62,092	$21,613	$40,479	$12,022,408
6	63	$62,092	$21,540	$40,552	$11,981,856
6	64	$62,092	$21,467	$40,625	$11,941,231
6	65	$62,092	$21,395	$40,697	$11,900,534
6	66	$62,092	$21,322	$40,770	$11,859,764
6	67	$62,092	$21,249	$40,843	$11,818,920
6	68	$62,092	$21,176	$40,917	$11,778,004
6	69	$62,092	$21,102	$40,990	$11,737,014
6	70	$62,092	$21,029	$41,063	$11,695,951
6	71	$62,092	$20,955	$41,137	$11,654,814
6	72	$62,092	$20,882	$41,211	$11,613,604
7	73	$62,092	$20,808	$41,284	$11,572,319
7	74	$62,092	$20,734	$41,358	$11,530,961
7	75	$62,092	$20,660	$41,432	$11,489,528
7	76	$62,092	$20,585	$41,507	$11,448,022
7	77	$62,092	$20,511	$41,581	$11,406,441
7	78	$62,092	$20,437	$41,656	$11,364,785
7	79	$62,092	$20,362	$41,730	$11,323,055
7	80	$62,092	$20,287	$41,805	$11,281,250
7	81	$62,092	$20,212	$41,880	$11,239,370
7	82	$62,092	$20,137	$41,955	$11,197,415
7	83	$62,092	$20,062	$42,030	$11,155,385
7	84	$62,092	$19,987	$42,105	$11,113,280
8	85	$62,092	$19,911	$42,181	$11,071,099
8	86	$62,092	$19,836	$42,256	$11,028,843
8	87	$62,092	$19,760	$42,332	$10,986,511
8	88	$62,092	$19,684	$42,408	$10,944,103
8	89	$62,092	$19,608	$42,484	$10,901,619
8	90	$62,092	$19,532	$42,560	$10,859,059
8	91	$62,092	$19,456	$42,636	$10,816,423
8	92	$62,092	$19,379	$42,713	$10,773,710
8	93	$62,092	$19,303	$42,789	$10,730,921
8	94	$62,092	$19,226	$42,866	$10,688,055
8	95	$62,092	$19,149	$42,943	$10,645,113
8	96	$62,092	$19,072	$43,020	$10,602,093
9	97	$62,092	$18,995	$43,097	$10,558,996
9	98	$62,092	$18,918	$43,174	$10,515,823
9	99	$62,092	$18,841	$43,251	$10,472,571
9	100	$62,092	$18,763	$43,329	$10,429,243
9	101	$62,092	$18,686	$43,406	$10,385,836
9	102	$62,092	$18,608	$43,484	$10,342,352
9	103	$62,092	$18,530	$43,562	$10,298,790
9	104	$62,092	$18,452	$43,640	$10,255,150
9	105	$62,092	$18,374	$43,718	$10,211,432
9	106	$62,092	$18,295	$43,797	$10,167,635
9	107	$62,092	$18,217	$43,875	$10,123,760
9	108	$62,092	$18,138	$43,954	$10,079,806
10	109	$62,092	$18,060	$44,032	$10,035,774
10	110	$62,092	$17,981	$44,111	$9,991,663
10	111	$62,092	$17,902	$44,190	$9,947,472
10	112	$62,092	$17,823	$44,270	$9,903,203
10	113	$62,092	$17,743	$44,349	$9,858,854
10	114	$62,092	$17,664	$44,428	$9,814,426
10	115	$62,092	$17,584	$44,508	$9,769,918
10	116	$62,092	$17,504	$44,588	$9,725,330
10	117	$62,092	$17,425	$44,668	$9,680,663
10	118	$62,092	$17,345	$44,748	$9,635,915
10	119	$62,092	$17,264	$44,828	$9,591,088
10	120	$62,092	$17,184	$44,908	$9,546,179
11	121	$62,092	$17,104	$44,988	$9,501,191
11	122	$62,092	$17,023	$45,069	$9,456,122
11	123	$62,092	$16,942	$45,150	$9,410,972
11	124	$62,092	$16,861	$45,231	$9,365,741
11	125	$62,092	$16,780	$45,312	$9,320,430
11	126	$62,092	$16,699	$45,393	$9,275,037
11	127	$62,092	$16,618	$45,474	$9,229,562
11	128	$62,092	$16,536	$45,556	$9,184,006
11	129	$62,092	$16,455	$45,637	$9,138,369
11	130	$62,092	$16,373	$45,719	$9,092,650
11	131	$62,092	$16,291	$45,801	$9,046,849
11	132	$62,092	$16,209	$45,883	$9,000,966
12	133	$62,092	$16,127	$45,965	$8,955,000
12	134	$62,092	$16,044	$46,048	$8,908,953
12	135	$62,092	$15,962	$46,130	$8,862,823
12	136	$62,092	$15,879	$46,213	$8,816,610
12	137	$62,092	$15,796	$46,296	$8,770,314
12	138	$62,092	$15,713	$46,379	$8,723,935
12	139	$62,092	$15,630	$46,462	$8,677,474
12	140	$62,092	$15,547	$46,545	$8,630,929
12	141	$62,092	$15,464	$46,628	$8,584,301
12	142	$62,092	$15,380	$46,712	$8,537,589
12	143	$62,092	$15,297	$46,796	$8,490,793
12	144	$62,092	$15,213	$46,879	$8,443,914
13	145	$62,092	$15,129	$46,963	$8,396,950
13	146	$62,092	$15,045	$47,048	$8,349,903
13	147	$62,092	$14,960	$47,132	$8,302,771
13	148	$62,092	$14,876	$47,216	$8,255,555
13	149	$62,092	$14,791	$47,301	$8,208,254
13	150	$62,092	$14,706	$47,386	$8,160,868
13	151	$62,092	$14,622	$47,471	$8,113,398
13	152	$62,092	$14,537	$47,556	$8,065,842
13	153	$62,092	$14,451	$47,641	$8,018,201
13	154	$62,092	$14,366	$47,726	$7,970,475
13	155	$62,092	$14,280	$47,812	$7,922,664
13	156	$62,092	$14,195	$47,897	$7,874,766
14	157	$62,092	$14,109	$47,983	$7,826,783
14	158	$62,092	$14,023	$48,069	$7,778,714
14	159	$62,092	$13,937	$48,155	$7,730,559
14	160	$62,092	$13,851	$48,241	$7,682,317
14	161	$62,092	$13,764	$48,328	$7,633,990
14	162	$62,092	$13,678	$48,415	$7,585,575
14	163	$62,092	$13,591	$48,501	$7,537,074
14	164	$62,092	$13,504	$48,588	$7,488,486
14	165	$62,092	$13,417	$48,675	$7,439,810
14	166	$62,092	$13,330	$48,762	$7,391,048
14	167	$62,092	$13,242	$48,850	$7,342,198
14	168	$62,092	$13,155	$48,937	$7,293,261
15	169	$62,092	$13,067	$49,025	$7,244,236
15	170	$62,092	$12,979	$49,113	$7,195,123
15	171	$62,092	$12,891	$49,201	$7,145,922
15	172	$62,092	$12,803	$49,289	$7,096,633
15	173	$62,092	$12,715	$49,377	$7,047,256
15	174	$62,092	$12,626	$49,466	$6,997,790
15	175	$62,092	$12,538	$49,554	$6,948,236
15	176	$62,092	$12,449	$49,643	$6,898,593
15	177	$62,092	$12,360	$49,732	$6,848,861
15	178	$62,092	$12,271	$49,821	$6,799,040
15	179	$62,092	$12,182	$49,910	$6,749,129
15	180	$62,092	$12,092	$50,000	$6,699,129
16	181	$62,092	$12,003	$50,089	$6,649,040
16	182	$62,092	$11,913	$50,179	$6,598,861
16	183	$62,092	$11,823	$50,269	$6,548,592
16	184	$62,092	$11,733	$50,359	$6,498,232
16	185	$62,092	$11,643	$50,449	$6,447,783
16	186	$62,092	$11,552	$50,540	$6,397,243
16	187	$62,092	$11,462	$50,630	$6,346,613
16	188	$62,092	$11,371	$50,721	$6,295,892
16	189	$62,092	$11,280	$50,812	$6,245,080
16	190	$62,092	$11,189	$50,903	$6,194,177
16	191	$62,092	$11,098	$50,994	$6,143,183
16	192	$62,092	$11,007	$51,086	$6,092,097
17	193	$62,092	$10,915	$51,177	$6,040,920
17	194	$62,092	$10,823	$51,269	$5,989,651
17	195	$62,092	$10,731	$51,361	$5,938,291
17	196	$62,092	$10,639	$51,453	$5,886,838
17	197	$62,092	$10,547	$51,545	$5,835,293
17	198	$62,092	$10,455	$51,637	$5,783,656
17	199	$62,092	$10,362	$51,730	$5,731,927
17	200	$62,092	$10,270	$51,822	$5,680,104
17	201	$62,092	$10,177	$51,915	$5,628,189
17	202	$62,092	$10,084	$52,008	$5,576,181
17	203	$62,092	$9,991	$52,101	$5,524,079
17	204	$62,092	$9,897	$52,195	$5,471,885
18	205	$62,092	$9,804	$52,288	$5,419,596
18	206	$62,092	$9,710	$52,382	$5,367,214
18	207	$62,092	$9,616	$52,476	$5,314,739
18	208	$62,092	$9,522	$52,570	$5,262,169
18	209	$62,092	$9,428	$52,664	$5,209,505
18	210	$62,092	$9,334	$52,758	$5,156,746
18	211	$62,092	$9,239	$52,853	$5,103,893
18	212	$62,092	$9,144	$52,948	$5,050,946
18	213	$62,092	$9,050	$53,042	$4,997,903
18	214	$62,092	$8,955	$53,137	$4,944,766
18	215	$62,092	$8,859	$53,233	$4,891,533
18	216	$62,092	$8,764	$53,328	$4,838,205
19	217	$62,092	$8,668	$53,424	$4,784,781
19	218	$62,092	$8,573	$53,519	$4,731,262
19	219	$62,092	$8,477	$53,615	$4,677,647
19	220	$62,092	$8,381	$53,711	$4,623,936
19	221	$62,092	$8,285	$53,808	$4,570,128
19	222	$62,092	$8,188	$53,904	$4,516,224
19	223	$62,092	$8,092	$54,000	$4,462,224
19	224	$62,092	$7,995	$54,097	$4,408,126
19	225	$62,092	$7,898	$54,194	$4,353,932
19	226	$62,092	$7,801	$54,291	$4,299,641
19	227	$62,092	$7,704	$54,389	$4,245,252
19	228	$62,092	$7,606	$54,486	$4,190,766
20	229	$62,092	$7,508	$54,584	$4,136,183
20	230	$62,092	$7,411	$54,681	$4,081,501
20	231	$62,092	$7,313	$54,779	$4,026,722
20	232	$62,092	$7,215	$54,878	$3,971,845
20	233	$62,092	$7,116	$54,976	$3,916,869
20	234	$62,092	$7,018	$55,074	$3,861,794
20	235	$62,092	$6,919	$55,173	$3,806,621
20	236	$62,092	$6,820	$55,272	$3,751,350
20	237	$62,092	$6,721	$55,371	$3,695,979
20	238	$62,092	$6,622	$55,470	$3,640,509
20	239	$62,092	$6,523	$55,569	$3,584,939
20	240	$62,092	$6,423	$55,669	$3,529,270
21	241	$62,092	$6,323	$55,769	$3,473,501
21	242	$62,092	$6,223	$55,869	$3,417,632
21	243	$62,092	$6,123	$55,969	$3,361,664
21	244	$62,092	$6,023	$56,069	$3,305,595
21	245	$62,092	$5,923	$56,170	$3,249,425
21	246	$62,092	$5,822	$56,270	$3,193,155
21	247	$62,092	$5,721	$56,371	$3,136,784
21	248	$62,092	$5,620	$56,472	$3,080,312
21	249	$62,092	$5,519	$56,573	$3,023,739
21	250	$62,092	$5,418	$56,675	$2,967,064
21	251	$62,092	$5,316	$56,776	$2,910,288
21	252	$62,092	$5,214	$56,878	$2,853,410
22	253	$62,092	$5,112	$56,980	$2,796,431
22	254	$62,092	$5,010	$57,082	$2,739,349
22	255	$62,092	$4,908	$57,184	$2,682,165
22	256	$62,092	$4,806	$57,287	$2,624,878
22	257	$62,092	$4,703	$57,389	$2,567,489
22	258	$62,092	$4,600	$57,492	$2,509,997
22	259	$62,092	$4,497	$57,595	$2,452,402
22	260	$62,092	$4,394	$57,698	$2,394,704
22	261	$62,092	$4,291	$57,802	$2,336,902
22	262	$62,092	$4,187	$57,905	$2,278,997
22	263	$62,092	$4,083	$58,009	$2,220,988
22	264	$62,092	$3,979	$58,113	$2,162,876
23	265	$62,092	$3,875	$58,217	$2,104,659
23	266	$62,092	$3,771	$58,321	$2,046,337
23	267	$62,092	$3,666	$58,426	$1,987,912
23	268	$62,092	$3,562	$58,530	$1,929,381
23	269	$62,092	$3,457	$58,635	$1,870,746
23	270	$62,092	$3,352	$58,740	$1,812,006
23	271	$62,092	$3,247	$58,846	$1,753,160
23	272	$62,092	$3,141	$58,951	$1,694,209
23	273	$62,092	$3,035	$59,057	$1,635,153
23	274	$62,092	$2,930	$59,162	$1,575,990
23	275	$62,092	$2,824	$59,268	$1,516,722
23	276	$62,092	$2,717	$59,375	$1,457,347
24	277	$62,092	$2,611	$59,481	$1,397,866
24	278	$62,092	$2,505	$59,588	$1,338,279
24	279	$62,092	$2,398	$59,694	$1,278,584
24	280	$62,092	$2,291	$59,801	$1,218,783
24	281	$62,092	$2,184	$59,908	$1,158,875
24	282	$62,092	$2,076	$60,016	$1,098,859
24	283	$62,092	$1,969	$60,123	$1,038,736
24	284	$62,092	$1,861	$60,231	$978,505
24	285	$62,092	$1,753	$60,339	$918,166
24	286	$62,092	$1,645	$60,447	$857,719
24	287	$62,092	$1,537	$60,555	$797,163
24	288	$62,092	$1,428	$60,664	$736,499
25	289	$62,092	$1,320	$60,773	$675,727
25	290	$62,092	$1,211	$60,881	$614,846
25	291	$62,092	$1,102	$60,990	$553,855
25	292	$62,092	$992	$61,100	$492,755
25	293	$62,092	$883	$61,209	$431,546
25	294	$62,092	$773	$61,319	$370,227
25	295	$62,092	$663	$61,429	$308,799
25	296	$62,092	$553	$61,539	$247,260
25	297	$62,092	$443	$61,649	$185,611
25	298	$62,092	$333	$61,760	$123,851
25	299	$62,092	$222	$61,870	$61,981
25	300	$62,092	$111	$61,981	$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$ 9,600,000
Agency Commission (HK$ )
Legal Fees (HK$ )

Stamp Duty (BSD)
Stamp Duty (SSD)

TOTAL	HK$ 9,840,000

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.