Century 21 Centaland Property

Down Payment (HKD)

$7,400,000

Monthly Repayment (HKD)

$47,863

Loan Amount (HKD)

$11,100,000

Total Interest (HKD)

$3,258,790

Total Repayment (HKD)

$14,358,790

Repayment Schedule
Year	Instalment	Repayment (HK$ )	Interest (HK$ )	Principal (HK$ )	Outstanding Amount (HK$ )
1	1	$47,863	$19,888	$27,975	$11,072,025
1	2	$47,863	$19,837	$28,025	$11,044,000
1	3	$47,863	$19,787	$28,075	$11,015,924
1	4	$47,863	$19,737	$28,126	$10,987,798
1	5	$47,863	$19,686	$28,176	$10,959,622
1	6	$47,863	$19,636	$28,227	$10,931,396
1	7	$47,863	$19,585	$28,277	$10,903,118
1	8	$47,863	$19,535	$28,328	$10,874,790
1	9	$47,863	$19,484	$28,379	$10,846,412
1	10	$47,863	$19,433	$28,429	$10,817,982
1	11	$47,863	$19,382	$28,480	$10,789,502
1	12	$47,863	$19,331	$28,531	$10,760,970
2	13	$47,863	$19,280	$28,583	$10,732,388
2	14	$47,863	$19,229	$28,634	$10,703,754
2	15	$47,863	$19,178	$28,685	$10,675,069
2	16	$47,863	$19,126	$28,736	$10,646,333
2	17	$47,863	$19,075	$28,788	$10,617,545
2	18	$47,863	$19,023	$28,840	$10,588,705
2	19	$47,863	$18,971	$28,891	$10,559,814
2	20	$47,863	$18,920	$28,943	$10,530,871
2	21	$47,863	$18,868	$28,995	$10,501,876
2	22	$47,863	$18,816	$29,047	$10,472,829
2	23	$47,863	$18,764	$29,099	$10,443,731
2	24	$47,863	$18,712	$29,151	$10,414,580
3	25	$47,863	$18,659	$29,203	$10,385,376
3	26	$47,863	$18,607	$29,256	$10,356,121
3	27	$47,863	$18,555	$29,308	$10,326,813
3	28	$47,863	$18,502	$29,360	$10,297,453
3	29	$47,863	$18,450	$29,413	$10,268,040
3	30	$47,863	$18,397	$29,466	$10,238,574
3	31	$47,863	$18,344	$29,519	$10,209,055
3	32	$47,863	$18,291	$29,571	$10,179,484
3	33	$47,863	$18,238	$29,624	$10,149,859
3	34	$47,863	$18,185	$29,677	$10,120,182
3	35	$47,863	$18,132	$29,731	$10,090,451
3	36	$47,863	$18,079	$29,784	$10,060,667
4	37	$47,863	$18,025	$29,837	$10,030,830
4	38	$47,863	$17,972	$29,891	$10,000,939
4	39	$47,863	$17,918	$29,944	$9,970,995
4	40	$47,863	$17,865	$29,998	$9,940,997
4	41	$47,863	$17,811	$30,052	$9,910,946
4	42	$47,863	$17,757	$30,106	$9,880,840
4	43	$47,863	$17,703	$30,159	$9,850,681
4	44	$47,863	$17,649	$30,213	$9,820,467
4	45	$47,863	$17,595	$30,268	$9,790,199
4	46	$47,863	$17,541	$30,322	$9,759,878
4	47	$47,863	$17,486	$30,376	$9,729,501
4	48	$47,863	$17,432	$30,431	$9,699,071
5	49	$47,863	$17,378	$30,485	$9,668,586
5	50	$47,863	$17,323	$30,540	$9,638,046
5	51	$47,863	$17,268	$30,594	$9,607,451
5	52	$47,863	$17,213	$30,649	$9,576,802
5	53	$47,863	$17,158	$30,704	$9,546,098
5	54	$47,863	$17,103	$30,759	$9,515,339
5	55	$47,863	$17,048	$30,814	$9,484,524
5	56	$47,863	$16,993	$30,870	$9,453,655
5	57	$47,863	$16,938	$30,925	$9,422,730
5	58	$47,863	$16,882	$30,980	$9,391,750
5	59	$47,863	$16,827	$31,036	$9,360,714
5	60	$47,863	$16,771	$31,091	$9,329,623
6	61	$47,863	$16,716	$31,147	$9,298,476
6	62	$47,863	$16,660	$31,203	$9,267,273
6	63	$47,863	$16,604	$31,259	$9,236,014
6	64	$47,863	$16,548	$31,315	$9,204,699
6	65	$47,863	$16,492	$31,371	$9,173,328
6	66	$47,863	$16,436	$31,427	$9,141,901
6	67	$47,863	$16,379	$31,483	$9,110,418
6	68	$47,863	$16,323	$31,540	$9,078,878
6	69	$47,863	$16,266	$31,596	$9,047,282
6	70	$47,863	$16,210	$31,653	$9,015,629
6	71	$47,863	$16,153	$31,710	$8,983,919
6	72	$47,863	$16,096	$31,766	$8,952,153
7	73	$47,863	$16,039	$31,823	$8,920,329
7	74	$47,863	$15,982	$31,880	$8,888,449
7	75	$47,863	$15,925	$31,937	$8,856,512
7	76	$47,863	$15,868	$31,995	$8,824,517
7	77	$47,863	$15,811	$32,052	$8,792,465
7	78	$47,863	$15,753	$32,109	$8,760,355
7	79	$47,863	$15,696	$32,167	$8,728,188
7	80	$47,863	$15,638	$32,225	$8,695,964
7	81	$47,863	$15,580	$32,282	$8,663,681
7	82	$47,863	$15,522	$32,340	$8,631,341
7	83	$47,863	$15,464	$32,398	$8,598,943
7	84	$47,863	$15,406	$32,456	$8,566,487
8	85	$47,863	$15,348	$32,514	$8,533,972
8	86	$47,863	$15,290	$32,573	$8,501,400
8	87	$47,863	$15,232	$32,631	$8,468,769
8	88	$47,863	$15,173	$32,689	$8,436,079
8	89	$47,863	$15,115	$32,748	$8,403,331
8	90	$47,863	$15,056	$32,807	$8,370,525
8	91	$47,863	$14,997	$32,865	$8,337,659
8	92	$47,863	$14,938	$32,924	$8,304,735
8	93	$47,863	$14,879	$32,983	$8,271,752
8	94	$47,863	$14,820	$33,042	$8,238,709
8	95	$47,863	$14,761	$33,102	$8,205,608
8	96	$47,863	$14,702	$33,161	$8,172,447
9	97	$47,863	$14,642	$33,220	$8,139,226
9	98	$47,863	$14,583	$33,280	$8,105,947
9	99	$47,863	$14,523	$33,339	$8,072,607
9	100	$47,863	$14,463	$33,399	$8,039,208
9	101	$47,863	$14,404	$33,459	$8,005,749
9	102	$47,863	$14,344	$33,519	$7,972,230
9	103	$47,863	$14,284	$33,579	$7,938,651
9	104	$47,863	$14,223	$33,639	$7,905,011
9	105	$47,863	$14,163	$33,699	$7,871,312
9	106	$47,863	$14,103	$33,760	$7,837,552
9	107	$47,863	$14,042	$33,820	$7,803,732
9	108	$47,863	$13,982	$33,881	$7,769,851
10	109	$47,863	$13,921	$33,942	$7,735,909
10	110	$47,863	$13,860	$34,002	$7,701,907
10	111	$47,863	$13,799	$34,063	$7,667,843
10	112	$47,863	$13,738	$34,124	$7,633,719
10	113	$47,863	$13,677	$34,186	$7,599,533
10	114	$47,863	$13,616	$34,247	$7,565,287
10	115	$47,863	$13,554	$34,308	$7,530,978
10	116	$47,863	$13,493	$34,370	$7,496,609
10	117	$47,863	$13,431	$34,431	$7,462,178
10	118	$47,863	$13,370	$34,493	$7,427,685
10	119	$47,863	$13,308	$34,555	$7,393,130
10	120	$47,863	$13,246	$34,617	$7,358,513
11	121	$47,863	$13,184	$34,679	$7,323,835
11	122	$47,863	$13,122	$34,741	$7,289,094
11	123	$47,863	$13,060	$34,803	$7,254,291
11	124	$47,863	$12,997	$34,865	$7,219,426
11	125	$47,863	$12,935	$34,928	$7,184,498
11	126	$47,863	$12,872	$34,990	$7,149,507
11	127	$47,863	$12,810	$35,053	$7,114,454
11	128	$47,863	$12,747	$35,116	$7,079,338
11	129	$47,863	$12,684	$35,179	$7,044,160
11	130	$47,863	$12,621	$35,242	$7,008,918
11	131	$47,863	$12,558	$35,305	$6,973,613
11	132	$47,863	$12,494	$35,368	$6,938,244
12	133	$47,863	$12,431	$35,432	$6,902,813
12	134	$47,863	$12,368	$35,495	$6,867,318
12	135	$47,863	$12,304	$35,559	$6,831,759
12	136	$47,863	$12,240	$35,622	$6,796,137
12	137	$47,863	$12,176	$35,686	$6,760,450
12	138	$47,863	$12,112	$35,750	$6,724,700
12	139	$47,863	$12,048	$35,814	$6,688,886
12	140	$47,863	$11,984	$35,878	$6,653,008
12	141	$47,863	$11,920	$35,943	$6,617,065
12	142	$47,863	$11,856	$36,007	$6,581,058
12	143	$47,863	$11,791	$36,072	$6,544,986
12	144	$47,863	$11,726	$36,136	$6,508,850
13	145	$47,863	$11,662	$36,201	$6,472,649
13	146	$47,863	$11,597	$36,266	$6,436,383
13	147	$47,863	$11,532	$36,331	$6,400,053
13	148	$47,863	$11,467	$36,396	$6,363,657
13	149	$47,863	$11,402	$36,461	$6,327,196
13	150	$47,863	$11,336	$36,526	$6,290,669
13	151	$47,863	$11,271	$36,592	$6,254,077
13	152	$47,863	$11,205	$36,657	$6,217,420
13	153	$47,863	$11,140	$36,723	$6,180,697
13	154	$47,863	$11,074	$36,789	$6,143,908
13	155	$47,863	$11,008	$36,855	$6,107,053
13	156	$47,863	$10,942	$36,921	$6,070,132
14	157	$47,863	$10,876	$36,987	$6,033,145
14	158	$47,863	$10,809	$37,053	$5,996,092
14	159	$47,863	$10,743	$37,120	$5,958,973
14	160	$47,863	$10,676	$37,186	$5,921,786
14	161	$47,863	$10,610	$37,253	$5,884,534
14	162	$47,863	$10,543	$37,320	$5,847,214
14	163	$47,863	$10,476	$37,386	$5,809,828
14	164	$47,863	$10,409	$37,453	$5,772,374
14	165	$47,863	$10,342	$37,520	$5,734,854
14	166	$47,863	$10,275	$37,588	$5,697,266
14	167	$47,863	$10,208	$37,655	$5,659,611
14	168	$47,863	$10,140	$37,722	$5,621,889
15	169	$47,863	$10,073	$37,790	$5,584,099
15	170	$47,863	$10,005	$37,858	$5,546,241
15	171	$47,863	$9,937	$37,926	$5,508,315
15	172	$47,863	$9,869	$37,994	$5,470,322
15	173	$47,863	$9,801	$38,062	$5,432,260
15	174	$47,863	$9,733	$38,130	$5,394,130
15	175	$47,863	$9,664	$38,198	$5,355,932
15	176	$47,863	$9,596	$38,267	$5,317,665
15	177	$47,863	$9,527	$38,335	$5,279,330
15	178	$47,863	$9,459	$38,404	$5,240,926
15	179	$47,863	$9,390	$38,473	$5,202,454
15	180	$47,863	$9,321	$38,542	$5,163,912
16	181	$47,863	$9,252	$38,611	$5,125,302
16	182	$47,863	$9,183	$38,680	$5,086,622
16	183	$47,863	$9,114	$38,749	$5,047,873
16	184	$47,863	$9,044	$38,819	$5,009,054
16	185	$47,863	$8,975	$38,888	$4,970,166
16	186	$47,863	$8,905	$38,958	$4,931,208
16	187	$47,863	$8,835	$39,028	$4,892,181
16	188	$47,863	$8,765	$39,097	$4,853,083
16	189	$47,863	$8,695	$39,168	$4,813,916
16	190	$47,863	$8,625	$39,238	$4,774,678
16	191	$47,863	$8,555	$39,308	$4,735,370
16	192	$47,863	$8,484	$39,378	$4,695,992
17	193	$47,863	$8,414	$39,449	$4,656,543
17	194	$47,863	$8,343	$39,520	$4,617,023
17	195	$47,863	$8,272	$39,590	$4,577,433
17	196	$47,863	$8,201	$39,661	$4,537,771
17	197	$47,863	$8,130	$39,732	$4,498,039
17	198	$47,863	$8,059	$39,804	$4,458,235
17	199	$47,863	$7,988	$39,875	$4,418,360
17	200	$47,863	$7,916	$39,946	$4,378,414
17	201	$47,863	$7,845	$40,018	$4,338,396
17	202	$47,863	$7,773	$40,090	$4,298,306
17	203	$47,863	$7,701	$40,162	$4,258,144
17	204	$47,863	$7,629	$40,233	$4,217,911
18	205	$47,863	$7,557	$40,306	$4,177,605
18	206	$47,863	$7,485	$40,378	$4,137,228
18	207	$47,863	$7,413	$40,450	$4,096,778
18	208	$47,863	$7,340	$40,523	$4,056,255
18	209	$47,863	$7,267	$40,595	$4,015,660
18	210	$47,863	$7,195	$40,668	$3,974,992
18	211	$47,863	$7,122	$40,741	$3,934,251
18	212	$47,863	$7,049	$40,814	$3,893,437
18	213	$47,863	$6,976	$40,887	$3,852,551
18	214	$47,863	$6,902	$40,960	$3,811,590
18	215	$47,863	$6,829	$41,034	$3,770,557
18	216	$47,863	$6,756	$41,107	$3,729,450
19	217	$47,863	$6,682	$41,181	$3,688,269
19	218	$47,863	$6,608	$41,254	$3,647,015
19	219	$47,863	$6,534	$41,328	$3,605,686
19	220	$47,863	$6,460	$41,402	$3,564,284
19	221	$47,863	$6,386	$41,477	$3,522,807
19	222	$47,863	$6,312	$41,551	$3,481,256
19	223	$47,863	$6,237	$41,625	$3,439,631
19	224	$47,863	$6,163	$41,700	$3,397,931
19	225	$47,863	$6,088	$41,775	$3,356,156
19	226	$47,863	$6,013	$41,850	$3,314,307
19	227	$47,863	$5,938	$41,925	$3,272,382
19	228	$47,863	$5,863	$42,000	$3,230,383
20	229	$47,863	$5,788	$42,075	$3,188,308
20	230	$47,863	$5,712	$42,150	$3,146,157
20	231	$47,863	$5,637	$42,226	$3,103,932
20	232	$47,863	$5,561	$42,301	$3,061,630
20	233	$47,863	$5,485	$42,377	$3,019,253
20	234	$47,863	$5,409	$42,453	$2,976,800
20	235	$47,863	$5,333	$42,529	$2,934,271
20	236	$47,863	$5,257	$42,605	$2,891,665
20	237	$47,863	$5,181	$42,682	$2,848,984
20	238	$47,863	$5,104	$42,758	$2,806,225
20	239	$47,863	$5,028	$42,835	$2,763,390
20	240	$47,863	$4,951	$42,912	$2,720,479
21	241	$47,863	$4,874	$42,988	$2,677,490
21	242	$47,863	$4,797	$43,065	$2,634,425
21	243	$47,863	$4,720	$43,143	$2,591,282
21	244	$47,863	$4,643	$43,220	$2,548,062
21	245	$47,863	$4,565	$43,297	$2,504,765
21	246	$47,863	$4,488	$43,375	$2,461,390
21	247	$47,863	$4,410	$43,453	$2,417,938
21	248	$47,863	$4,332	$43,530	$2,374,407
21	249	$47,863	$4,254	$43,608	$2,330,799
21	250	$47,863	$4,176	$43,687	$2,287,112
21	251	$47,863	$4,098	$43,765	$2,243,347
21	252	$47,863	$4,019	$43,843	$2,199,504
22	253	$47,863	$3,941	$43,922	$2,155,582
22	254	$47,863	$3,862	$44,001	$2,111,581
22	255	$47,863	$3,783	$44,079	$2,067,502
22	256	$47,863	$3,704	$44,158	$2,023,344
22	257	$47,863	$3,625	$44,237	$1,979,106
22	258	$47,863	$3,546	$44,317	$1,934,789
22	259	$47,863	$3,466	$44,396	$1,890,393
22	260	$47,863	$3,387	$44,476	$1,845,918
22	261	$47,863	$3,307	$44,555	$1,801,362
22	262	$47,863	$3,227	$44,635	$1,756,727
22	263	$47,863	$3,147	$44,715	$1,712,012
22	264	$47,863	$3,067	$44,795	$1,667,217
23	265	$47,863	$2,987	$44,876	$1,622,341
23	266	$47,863	$2,907	$44,956	$1,577,385
23	267	$47,863	$2,826	$45,036	$1,532,349
23	268	$47,863	$2,745	$45,117	$1,487,231
23	269	$47,863	$2,665	$45,198	$1,442,033
23	270	$47,863	$2,584	$45,279	$1,396,754
23	271	$47,863	$2,503	$45,360	$1,351,394
23	272	$47,863	$2,421	$45,441	$1,305,953
23	273	$47,863	$2,340	$45,523	$1,260,430
23	274	$47,863	$2,258	$45,604	$1,214,826
23	275	$47,863	$2,177	$45,686	$1,169,140
23	276	$47,863	$2,095	$45,768	$1,123,372
24	277	$47,863	$2,013	$45,850	$1,077,522
24	278	$47,863	$1,931	$45,932	$1,031,590
24	279	$47,863	$1,848	$46,014	$985,575
24	280	$47,863	$1,766	$46,097	$939,479
24	281	$47,863	$1,683	$46,179	$893,299
24	282	$47,863	$1,600	$46,262	$847,037
24	283	$47,863	$1,518	$46,345	$800,692
24	284	$47,863	$1,435	$46,428	$754,264
24	285	$47,863	$1,351	$46,511	$707,753
24	286	$47,863	$1,268	$46,595	$661,158
24	287	$47,863	$1,185	$46,678	$614,480
24	288	$47,863	$1,101	$46,762	$567,718
25	289	$47,863	$1,017	$46,845	$520,873
25	290	$47,863	$933	$46,929	$473,943
25	291	$47,863	$849	$47,013	$426,930
25	292	$47,863	$765	$47,098	$379,832
25	293	$47,863	$681	$47,182	$332,650
25	294	$47,863	$596	$47,267	$285,384
25	295	$47,863	$511	$47,351	$238,032
25	296	$47,863	$426	$47,436	$190,596
25	297	$47,863	$341	$47,521	$143,075
25	298	$47,863	$256	$47,606	$95,469
25	299	$47,863	$171	$47,692	$47,777
25	300	$47,863	$86	$47,777	$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$ 7,400,000
Agency Commission (HK$ )
Legal Fees (HK$ )

Stamp Duty (BSD)
Stamp Duty (SSD)

TOTAL	HK$ 7,585,000

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.