按揭計算
物業售價 港幣
按揭成數 %
按揭利率 %
按揭年期


印花稅項

(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

SSD 額外印花稅收費
若SSD由賣方負責,則無需選擇此項



*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。
估計最初預算
首期港幣 $112,000,000
代理佣金 (港幣 $)
律師費 (港幣 $)
買家印花稅 (BSD)
額外印花稅 (SSD)
總數港幣 $114,800,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$112,000,000
 
每月還款 (港幣)
$724,407
總貸款額 (港幣)
$168,000,000
+
總利息 (港幣)
$49,322,233
=
總還款額 (港幣)
$217,322,233
還款計劃
年期 分期 還款 (港幣 $) 利息 (港幣 $) 本金 (港幣 $) 債務總額 (港幣 $)
1 1 $724,407 $301,000 $423,407 $167,576,593
1 2 $724,407 $300,241 $424,166 $167,152,427
1 3 $724,407 $299,481 $424,926 $166,727,500
1 4 $724,407 $298,720 $425,687 $166,301,813
1 5 $724,407 $297,957 $426,450 $165,875,363
1 6 $724,407 $297,193 $427,214 $165,448,149
1 7 $724,407 $296,428 $427,980 $165,020,170
1 8 $724,407 $295,661 $428,746 $164,591,423
1 9 $724,407 $294,893 $429,514 $164,161,909
1 10 $724,407 $294,123 $430,284 $163,731,625
1 11 $724,407 $293,352 $431,055 $163,300,570
1 12 $724,407 $292,580 $431,827 $162,868,743
2 13 $724,407 $291,806 $432,601 $162,436,142
2 14 $724,407 $291,031 $433,376 $162,002,766
2 15 $724,407 $290,255 $434,152 $161,568,613
2 16 $724,407 $289,477 $434,930 $161,133,683
2 17 $724,407 $288,698 $435,710 $160,697,973
2 18 $724,407 $287,917 $436,490 $160,261,483
2 19 $724,407 $287,135 $437,272 $159,824,211
2 20 $724,407 $286,352 $438,056 $159,386,155
2 21 $724,407 $285,567 $438,841 $158,947,314
2 22 $724,407 $284,781 $439,627 $158,507,687
2 23 $724,407 $283,993 $440,415 $158,067,273
2 24 $724,407 $283,204 $441,204 $157,626,069
3 25 $724,407 $282,413 $441,994 $157,184,075
3 26 $724,407 $281,621 $442,786 $156,741,289
3 27 $724,407 $280,828 $443,579 $156,297,710
3 28 $724,407 $280,033 $444,374 $155,853,336
3 29 $724,407 $279,237 $445,170 $155,408,166
3 30 $724,407 $278,440 $445,968 $154,962,198
3 31 $724,407 $277,641 $446,767 $154,515,431
3 32 $724,407 $276,840 $447,567 $154,067,864
3 33 $724,407 $276,038 $448,369 $153,619,495
3 34 $724,407 $275,235 $449,173 $153,170,322
3 35 $724,407 $274,430 $449,977 $152,720,345
3 36 $724,407 $273,624 $450,783 $152,269,561
4 37 $724,407 $272,816 $451,591 $151,817,970
4 38 $724,407 $272,007 $452,400 $151,365,570
4 39 $724,407 $271,197 $453,211 $150,912,359
4 40 $724,407 $270,385 $454,023 $150,458,336
4 41 $724,407 $269,571 $454,836 $150,003,500
4 42 $724,407 $268,756 $455,651 $149,547,849
4 43 $724,407 $267,940 $456,468 $149,091,381
4 44 $724,407 $267,122 $457,285 $148,634,096
4 45 $724,407 $266,303 $458,105 $148,175,991
4 46 $724,407 $265,482 $458,925 $147,717,066
4 47 $724,407 $264,660 $459,748 $147,257,318
4 48 $724,407 $263,836 $460,571 $146,796,747
5 49 $724,407 $263,011 $461,397 $146,335,350
5 50 $724,407 $262,184 $462,223 $145,873,127
5 51 $724,407 $261,356 $463,051 $145,410,075
5 52 $724,407 $260,526 $463,881 $144,946,194
5 53 $724,407 $259,695 $464,712 $144,481,482
5 54 $724,407 $258,863 $465,545 $144,015,937
5 55 $724,407 $258,029 $466,379 $143,549,559
5 56 $724,407 $257,193 $467,214 $143,082,344
5 57 $724,407 $256,356 $468,052 $142,614,293
5 58 $724,407 $255,517 $468,890 $142,145,402
5 59 $724,407 $254,677 $469,730 $141,675,672
5 60 $724,407 $253,836 $470,572 $141,205,100
6 61 $724,407 $252,992 $471,415 $140,733,685
6 62 $724,407 $252,148 $472,260 $140,261,426
6 63 $724,407 $251,302 $473,106 $139,788,320
6 64 $724,407 $250,454 $473,953 $139,314,367
6 65 $724,407 $249,605 $474,803 $138,839,564
6 66 $724,407 $248,754 $475,653 $138,363,911
6 67 $724,407 $247,902 $476,505 $137,887,405
6 68 $724,407 $247,048 $477,359 $137,410,046
6 69 $724,407 $246,193 $478,214 $136,931,832
6 70 $724,407 $245,336 $479,071 $136,452,761
6 71 $724,407 $244,478 $479,930 $135,972,831
6 72 $724,407 $243,618 $480,789 $135,492,041
7 73 $724,407 $242,757 $481,651 $135,010,391
7 74 $724,407 $241,894 $482,514 $134,527,877
7 75 $724,407 $241,029 $483,378 $134,044,498
7 76 $724,407 $240,163 $484,244 $133,560,254
7 77 $724,407 $239,295 $485,112 $133,075,142
7 78 $724,407 $238,426 $485,981 $132,589,161
7 79 $724,407 $237,556 $486,852 $132,102,309
7 80 $724,407 $236,683 $487,724 $131,614,585
7 81 $724,407 $235,809 $488,598 $131,125,987
7 82 $724,407 $234,934 $489,473 $130,636,514
7 83 $724,407 $234,057 $490,350 $130,146,163
7 84 $724,407 $233,179 $491,229 $129,654,934
8 85 $724,407 $232,298 $492,109 $129,162,825
8 86 $724,407 $231,417 $492,991 $128,669,835
8 87 $724,407 $230,533 $493,874 $128,175,961
8 88 $724,407 $229,649 $494,759 $127,681,202
8 89 $724,407 $228,762 $495,645 $127,185,556
8 90 $724,407 $227,874 $496,533 $126,689,023
8 91 $724,407 $226,984 $497,423 $126,191,600
8 92 $724,407 $226,093 $498,314 $125,693,286
8 93 $724,407 $225,200 $499,207 $125,194,079
8 94 $724,407 $224,306 $500,101 $124,693,978
8 95 $724,407 $223,410 $500,997 $124,192,980
8 96 $724,407 $222,512 $501,895 $123,691,085
9 97 $724,407 $221,613 $502,794 $123,188,291
9 98 $724,407 $220,712 $503,695 $122,684,596
9 99 $724,407 $219,810 $504,598 $122,179,998
9 100 $724,407 $218,906 $505,502 $121,674,497
9 101 $724,407 $218,000 $506,407 $121,168,089
9 102 $724,407 $217,093 $507,315 $120,660,775
9 103 $724,407 $216,184 $508,224 $120,152,551
9 104 $724,407 $215,273 $509,134 $119,643,417
9 105 $724,407 $214,361 $510,046 $119,133,371
9 106 $724,407 $213,447 $510,960 $118,622,411
9 107 $724,407 $212,532 $511,876 $118,110,535
9 108 $724,407 $211,615 $512,793 $117,597,742
10 109 $724,407 $210,696 $513,711 $117,084,031
10 110 $724,407 $209,776 $514,632 $116,569,399
10 111 $724,407 $208,854 $515,554 $116,053,845
10 112 $724,407 $207,930 $516,478 $115,537,367
10 113 $724,407 $207,004 $517,403 $115,019,964
10 114 $724,407 $206,077 $518,330 $114,501,634
10 115 $724,407 $205,149 $519,259 $113,982,376
10 116 $724,407 $204,218 $520,189 $113,462,187
10 117 $724,407 $203,286 $521,121 $112,941,066
10 118 $724,407 $202,353 $522,055 $112,419,011
10 119 $724,407 $201,417 $522,990 $111,896,021
10 120 $724,407 $200,480 $523,927 $111,372,094
11 121 $724,407 $199,542 $524,866 $110,847,228
11 122 $724,407 $198,601 $525,806 $110,321,422
11 123 $724,407 $197,659 $526,748 $109,794,674
11 124 $724,407 $196,715 $527,692 $109,266,982
11 125 $724,407 $195,770 $528,637 $108,738,344
11 126 $724,407 $194,823 $529,585 $108,208,760
11 127 $724,407 $193,874 $530,533 $107,678,226
11 128 $724,407 $192,923 $531,484 $107,146,742
11 129 $724,407 $191,971 $532,436 $106,614,306
11 130 $724,407 $191,017 $533,390 $106,080,916
11 131 $724,407 $190,062 $534,346 $105,546,570
11 132 $724,407 $189,104 $535,303 $105,011,267
12 133 $724,407 $188,145 $536,262 $104,475,005
12 134 $724,407 $187,184 $537,223 $103,937,782
12 135 $724,407 $186,222 $538,186 $103,399,596
12 136 $724,407 $185,258 $539,150 $102,860,446
12 137 $724,407 $184,292 $540,116 $102,320,331
12 138 $724,407 $183,324 $541,084 $101,779,247
12 139 $724,407 $182,354 $542,053 $101,237,194
12 140 $724,407 $181,383 $543,024 $100,694,170
12 141 $724,407 $180,410 $543,997 $100,150,173
12 142 $724,407 $179,436 $544,972 $99,605,201
12 143 $724,407 $178,459 $545,948 $99,059,253
12 144 $724,407 $177,481 $546,926 $98,512,327
13 145 $724,407 $176,501 $547,906 $97,964,421
13 146 $724,407 $175,520 $548,888 $97,415,533
13 147 $724,407 $174,536 $549,871 $96,865,661
13 148 $724,407 $173,551 $550,856 $96,314,805
13 149 $724,407 $172,564 $551,843 $95,762,962
13 150 $724,407 $171,575 $552,832 $95,210,129
13 151 $724,407 $170,585 $553,823 $94,656,307
13 152 $724,407 $169,593 $554,815 $94,101,492
13 153 $724,407 $168,599 $555,809 $93,545,683
13 154 $724,407 $167,603 $556,805 $92,988,878
13 155 $724,407 $166,605 $557,802 $92,431,076
13 156 $724,407 $165,606 $558,802 $91,872,274
14 157 $724,407 $164,604 $559,803 $91,312,471
14 158 $724,407 $163,602 $560,806 $90,751,665
14 159 $724,407 $162,597 $561,811 $90,189,854
14 160 $724,407 $161,590 $562,817 $89,627,037
14 161 $724,407 $160,582 $563,826 $89,063,212
14 162 $724,407 $159,572 $564,836 $88,498,376
14 163 $724,407 $158,560 $565,848 $87,932,528
14 164 $724,407 $157,546 $566,862 $87,365,666
14 165 $724,407 $156,530 $567,877 $86,797,789
14 166 $724,407 $155,513 $568,895 $86,228,894
14 167 $724,407 $154,493 $569,914 $85,658,980
14 168 $724,407 $153,472 $570,935 $85,088,045
15 169 $724,407 $152,449 $571,958 $84,516,087
15 170 $724,407 $151,425 $572,983 $83,943,104
15 171 $724,407 $150,398 $574,009 $83,369,095
15 172 $724,407 $149,370 $575,038 $82,794,057
15 173 $724,407 $148,339 $576,068 $82,217,989
15 174 $724,407 $147,307 $577,100 $81,640,889
15 175 $724,407 $146,273 $578,134 $81,062,755
15 176 $724,407 $145,237 $579,170 $80,483,585
15 177 $724,407 $144,200 $580,208 $79,903,377
15 178 $724,407 $143,160 $581,247 $79,322,130
15 179 $724,407 $142,119 $582,289 $78,739,841
15 180 $724,407 $141,076 $583,332 $78,156,509
16 181 $724,407 $140,030 $584,377 $77,572,132
16 182 $724,407 $138,983 $585,424 $76,986,708
16 183 $724,407 $137,935 $586,473 $76,400,235
16 184 $724,407 $136,884 $587,524 $75,812,711
16 185 $724,407 $135,831 $588,576 $75,224,135
16 186 $724,407 $134,777 $589,631 $74,634,504
16 187 $724,407 $133,720 $590,687 $74,043,817
16 188 $724,407 $132,662 $591,746 $73,452,071
16 189 $724,407 $131,602 $592,806 $72,859,265
16 190 $724,407 $130,540 $593,868 $72,265,398
16 191 $724,407 $129,476 $594,932 $71,670,466
16 192 $724,407 $128,410 $595,998 $71,074,468
17 193 $724,407 $127,342 $597,066 $70,477,402
17 194 $724,407 $126,272 $598,135 $69,879,267
17 195 $724,407 $125,200 $599,207 $69,280,060
17 196 $724,407 $124,127 $600,281 $68,679,779
17 197 $724,407 $123,051 $601,356 $68,078,423
17 198 $724,407 $121,974 $602,434 $67,475,989
17 199 $724,407 $120,894 $603,513 $66,872,476
17 200 $724,407 $119,813 $604,594 $66,267,882
17 201 $724,407 $118,730 $605,677 $65,662,204
17 202 $724,407 $117,645 $606,763 $65,055,442
17 203 $724,407 $116,558 $607,850 $64,447,592
17 204 $724,407 $115,469 $608,939 $63,838,653
18 205 $724,407 $114,378 $610,030 $63,228,623
18 206 $724,407 $113,285 $611,123 $62,617,500
18 207 $724,407 $112,190 $612,218 $62,005,283
18 208 $724,407 $111,093 $613,315 $61,391,968
18 209 $724,407 $109,994 $614,413 $60,777,555
18 210 $724,407 $108,893 $615,514 $60,162,040
18 211 $724,407 $107,790 $616,617 $59,545,423
18 212 $724,407 $106,686 $617,722 $58,927,701
18 213 $724,407 $105,579 $618,829 $58,308,873
18 214 $724,407 $104,470 $619,937 $57,688,935
18 215 $724,407 $103,359 $621,048 $57,067,887
18 216 $724,407 $102,247 $622,161 $56,445,726
19 217 $724,407 $101,132 $623,276 $55,822,451
19 218 $724,407 $100,015 $624,392 $55,198,059
19 219 $724,407 $98,897 $625,511 $54,572,548
19 220 $724,407 $97,776 $626,632 $53,945,916
19 221 $724,407 $96,653 $627,754 $53,318,162
19 222 $724,407 $95,528 $628,879 $52,689,283
19 223 $724,407 $94,402 $630,006 $52,059,277
19 224 $724,407 $93,273 $631,135 $51,428,142
19 225 $724,407 $92,142 $632,265 $50,795,877
19 226 $724,407 $91,009 $633,398 $50,162,479
19 227 $724,407 $89,874 $634,533 $49,527,946
19 228 $724,407 $88,738 $635,670 $48,892,276
20 229 $724,407 $87,599 $636,809 $48,255,467
20 230 $724,407 $86,458 $637,950 $47,617,517
20 231 $724,407 $85,315 $639,093 $46,978,425
20 232 $724,407 $84,170 $640,238 $46,338,187
20 233 $724,407 $83,023 $641,385 $45,696,802
20 234 $724,407 $81,873 $642,534 $45,054,268
20 235 $724,407 $80,722 $643,685 $44,410,583
20 236 $724,407 $79,569 $644,838 $43,765,744
20 237 $724,407 $78,414 $645,994 $43,119,750
20 238 $724,407 $77,256 $647,151 $42,472,599
20 239 $724,407 $76,097 $648,311 $41,824,289
20 240 $724,407 $74,935 $649,472 $41,174,816
21 241 $724,407 $73,772 $650,636 $40,524,180
21 242 $724,407 $72,606 $651,802 $39,872,379
21 243 $724,407 $71,438 $652,969 $39,219,409
21 244 $724,407 $70,268 $654,139 $38,565,270
21 245 $724,407 $69,096 $655,311 $37,909,959
21 246 $724,407 $67,922 $656,485 $37,253,473
21 247 $724,407 $66,746 $657,662 $36,595,812
21 248 $724,407 $65,567 $658,840 $35,936,972
21 249 $724,407 $64,387 $660,020 $35,276,951
21 250 $724,407 $63,205 $661,203 $34,615,748
21 251 $724,407 $62,020 $662,388 $33,953,361
21 252 $724,407 $60,833 $663,574 $33,289,786
22 253 $724,407 $59,644 $664,763 $32,625,023
22 254 $724,407 $58,453 $665,954 $31,959,069
22 255 $724,407 $57,260 $667,147 $31,291,922
22 256 $724,407 $56,065 $668,343 $30,623,579
22 257 $724,407 $54,867 $669,540 $29,954,039
22 258 $724,407 $53,668 $670,740 $29,283,299
22 259 $724,407 $52,466 $671,942 $28,611,357
22 260 $724,407 $51,262 $673,145 $27,938,212
22 261 $724,407 $50,056 $674,351 $27,263,860
22 262 $724,407 $48,848 $675,560 $26,588,301
22 263 $724,407 $47,637 $676,770 $25,911,531
22 264 $724,407 $46,425 $677,983 $25,233,548
23 265 $724,407 $45,210 $679,197 $24,554,351
23 266 $724,407 $43,993 $680,414 $23,873,936
23 267 $724,407 $42,774 $681,633 $23,192,303
23 268 $724,407 $41,553 $682,855 $22,509,449
23 269 $724,407 $40,329 $684,078 $21,825,371
23 270 $724,407 $39,104 $685,304 $21,140,067
23 271 $724,407 $37,876 $686,531 $20,453,535
23 272 $724,407 $36,646 $687,762 $19,765,774
23 273 $724,407 $35,414 $688,994 $19,076,780
23 274 $724,407 $34,179 $690,228 $18,386,552
23 275 $724,407 $32,943 $691,465 $17,695,087
23 276 $724,407 $31,704 $692,704 $17,002,383
24 277 $724,407 $30,463 $693,945 $16,308,438
24 278 $724,407 $29,219 $695,188 $15,613,250
24 279 $724,407 $27,974 $696,434 $14,916,817
24 280 $724,407 $26,726 $697,681 $14,219,135
24 281 $724,407 $25,476 $698,931 $13,520,204
24 282 $724,407 $24,224 $700,184 $12,820,020
24 283 $724,407 $22,969 $701,438 $12,118,582
24 284 $724,407 $21,712 $702,695 $11,415,887
24 285 $724,407 $20,453 $703,954 $10,711,933
24 286 $724,407 $19,192 $705,215 $10,006,717
24 287 $724,407 $17,929 $706,479 $9,300,239
24 288 $724,407 $16,663 $707,745 $8,592,494
25 289 $724,407 $15,395 $709,013 $7,883,482
25 290 $724,407 $14,125 $710,283 $7,173,199
25 291 $724,407 $12,852 $711,555 $6,461,643
25 292 $724,407 $11,577 $712,830 $5,748,813
25 293 $724,407 $10,300 $714,107 $5,034,705
25 294 $724,407 $9,021 $715,387 $4,319,319
25 295 $724,407 $7,739 $716,669 $3,602,650
25 296 $724,407 $6,455 $717,953 $2,884,697
25 297 $724,407 $5,168 $719,239 $2,165,458
25 298 $724,407 $3,880 $720,528 $1,444,930
25 299 $724,407 $2,589 $721,819 $723,112
25 300 $724,407 $1,296 $723,112 $0
最近瀏覽物業