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 $10,352,000
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 $10,610,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$10,352,000
 
每月還款 (港幣)
$66,956
總貸款額 (港幣)
$15,528,000
+
總利息 (港幣)
$4,558,783
=
總還款額 (港幣)
$20,086,783
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 $66,956 $27,821 $39,135 $15,488,865
1 2 $66,956 $27,751 $39,205 $15,449,660
1 3 $66,956 $27,681 $39,275 $15,410,385
1 4 $66,956 $27,610 $39,346 $15,371,039
1 5 $66,956 $27,540 $39,416 $15,331,623
1 6 $66,956 $27,469 $39,487 $15,292,136
1 7 $66,956 $27,398 $39,558 $15,252,579
1 8 $66,956 $27,328 $39,628 $15,212,950
1 9 $66,956 $27,257 $39,699 $15,173,251
1 10 $66,956 $27,185 $39,771 $15,133,480
1 11 $66,956 $27,114 $39,842 $15,093,638
1 12 $66,956 $27,043 $39,913 $15,053,725
2 13 $66,956 $26,971 $39,985 $15,013,741
2 14 $66,956 $26,900 $40,056 $14,973,684
2 15 $66,956 $26,828 $40,128 $14,933,556
2 16 $66,956 $26,756 $40,200 $14,893,356
2 17 $66,956 $26,684 $40,272 $14,853,084
2 18 $66,956 $26,612 $40,344 $14,812,740
2 19 $66,956 $26,539 $40,416 $14,772,323
2 20 $66,956 $26,467 $40,489 $14,731,835
2 21 $66,956 $26,395 $40,561 $14,691,273
2 22 $66,956 $26,322 $40,634 $14,650,639
2 23 $66,956 $26,249 $40,707 $14,609,932
2 24 $66,956 $26,176 $40,780 $14,569,152
3 25 $66,956 $26,103 $40,853 $14,528,300
3 26 $66,956 $26,030 $40,926 $14,487,373
3 27 $66,956 $25,957 $40,999 $14,446,374
3 28 $66,956 $25,883 $41,073 $14,405,301
3 29 $66,956 $25,809 $41,146 $14,364,155
3 30 $66,956 $25,736 $41,220 $14,322,935
3 31 $66,956 $25,662 $41,294 $14,281,641
3 32 $66,956 $25,588 $41,368 $14,240,273
3 33 $66,956 $25,514 $41,442 $14,198,830
3 34 $66,956 $25,440 $41,516 $14,157,314
3 35 $66,956 $25,365 $41,591 $14,115,723
3 36 $66,956 $25,291 $41,665 $14,074,058
4 37 $66,956 $25,216 $41,740 $14,032,318
4 38 $66,956 $25,141 $41,815 $13,990,503
4 39 $66,956 $25,066 $41,890 $13,948,614
4 40 $66,956 $24,991 $41,965 $13,906,649
4 41 $66,956 $24,916 $42,040 $13,864,609
4 42 $66,956 $24,841 $42,115 $13,822,494
4 43 $66,956 $24,765 $42,191 $13,780,303
4 44 $66,956 $24,690 $42,266 $13,738,037
4 45 $66,956 $24,614 $42,342 $13,695,695
4 46 $66,956 $24,538 $42,418 $13,653,277
4 47 $66,956 $24,462 $42,494 $13,610,784
4 48 $66,956 $24,386 $42,570 $13,568,214
5 49 $66,956 $24,310 $42,646 $13,525,567
5 50 $66,956 $24,233 $42,723 $13,482,845
5 51 $66,956 $24,157 $42,799 $13,440,046
5 52 $66,956 $24,080 $42,876 $13,397,170
5 53 $66,956 $24,003 $42,953 $13,354,217
5 54 $66,956 $23,926 $43,030 $13,311,187
5 55 $66,956 $23,849 $43,107 $13,268,081
5 56 $66,956 $23,772 $43,184 $13,224,897
5 57 $66,956 $23,695 $43,261 $13,181,635
5 58 $66,956 $23,617 $43,339 $13,138,296
5 59 $66,956 $23,539 $43,416 $13,094,880
5 60 $66,956 $23,462 $43,494 $13,051,386
6 61 $66,956 $23,384 $43,572 $13,007,813
6 62 $66,956 $23,306 $43,650 $12,964,163
6 63 $66,956 $23,227 $43,728 $12,920,435
6 64 $66,956 $23,149 $43,807 $12,876,628
6 65 $66,956 $23,071 $43,885 $12,832,743
6 66 $66,956 $22,992 $43,964 $12,788,779
6 67 $66,956 $22,913 $44,043 $12,744,736
6 68 $66,956 $22,834 $44,122 $12,700,614
6 69 $66,956 $22,755 $44,201 $12,656,414
6 70 $66,956 $22,676 $44,280 $12,612,134
6 71 $66,956 $22,597 $44,359 $12,567,775
6 72 $66,956 $22,517 $44,439 $12,523,336
7 73 $66,956 $22,438 $44,518 $12,478,818
7 74 $66,956 $22,358 $44,598 $12,434,219
7 75 $66,956 $22,278 $44,678 $12,389,542
7 76 $66,956 $22,198 $44,758 $12,344,783
7 77 $66,956 $22,118 $44,838 $12,299,945
7 78 $66,956 $22,037 $44,919 $12,255,027
7 79 $66,956 $21,957 $44,999 $12,210,028
7 80 $66,956 $21,876 $45,080 $12,164,948
7 81 $66,956 $21,796 $45,160 $12,119,788
7 82 $66,956 $21,715 $45,241 $12,074,546
7 83 $66,956 $21,634 $45,322 $12,029,224
7 84 $66,956 $21,552 $45,404 $11,983,820
8 85 $66,956 $21,471 $45,485 $11,938,335
8 86 $66,956 $21,390 $45,566 $11,892,769
8 87 $66,956 $21,308 $45,648 $11,847,121
8 88 $66,956 $21,226 $45,730 $11,801,391
8 89 $66,956 $21,144 $45,812 $11,755,579
8 90 $66,956 $21,062 $45,894 $11,709,685
8 91 $66,956 $20,980 $45,976 $11,663,709
8 92 $66,956 $20,897 $46,058 $11,617,651
8 93 $66,956 $20,815 $46,141 $11,571,510
8 94 $66,956 $20,732 $46,224 $11,525,286
8 95 $66,956 $20,649 $46,306 $11,478,980
8 96 $66,956 $20,567 $46,389 $11,432,590
9 97 $66,956 $20,483 $46,473 $11,386,118
9 98 $66,956 $20,400 $46,556 $11,339,562
9 99 $66,956 $20,317 $46,639 $11,292,923
9 100 $66,956 $20,233 $46,723 $11,246,200
9 101 $66,956 $20,149 $46,807 $11,199,393
9 102 $66,956 $20,066 $46,890 $11,152,503
9 103 $66,956 $19,982 $46,974 $11,105,529
9 104 $66,956 $19,897 $47,059 $11,058,470
9 105 $66,956 $19,813 $47,143 $11,011,327
9 106 $66,956 $19,729 $47,227 $10,964,100
9 107 $66,956 $19,644 $47,312 $10,916,788
9 108 $66,956 $19,559 $47,397 $10,869,391
10 109 $66,956 $19,474 $47,482 $10,821,910
10 110 $66,956 $19,389 $47,567 $10,774,343
10 111 $66,956 $19,304 $47,652 $10,726,691
10 112 $66,956 $19,219 $47,737 $10,678,954
10 113 $66,956 $19,133 $47,823 $10,631,131
10 114 $66,956 $19,047 $47,909 $10,583,222
10 115 $66,956 $18,962 $47,994 $10,535,228
10 116 $66,956 $18,876 $48,080 $10,487,148
10 117 $66,956 $18,789 $48,166 $10,438,981
10 118 $66,956 $18,703 $48,253 $10,390,729
10 119 $66,956 $18,617 $48,339 $10,342,389
10 120 $66,956 $18,530 $48,426 $10,293,964
11 121 $66,956 $18,443 $48,513 $10,245,451
11 122 $66,956 $18,356 $48,600 $10,196,851
11 123 $66,956 $18,269 $48,687 $10,148,165
11 124 $66,956 $18,182 $48,774 $10,099,391
11 125 $66,956 $18,095 $48,861 $10,050,530
11 126 $66,956 $18,007 $48,949 $10,001,581
11 127 $66,956 $17,919 $49,036 $9,952,545
11 128 $66,956 $17,832 $49,124 $9,903,420
11 129 $66,956 $17,744 $49,212 $9,854,208
11 130 $66,956 $17,655 $49,300 $9,804,908
11 131 $66,956 $17,567 $49,389 $9,755,519
11 132 $66,956 $17,479 $49,477 $9,706,041
12 133 $66,956 $17,390 $49,566 $9,656,475
12 134 $66,956 $17,301 $49,655 $9,606,821
12 135 $66,956 $17,212 $49,744 $9,557,077
12 136 $66,956 $17,123 $49,833 $9,507,244
12 137 $66,956 $17,034 $49,922 $9,457,322
12 138 $66,956 $16,944 $50,012 $9,407,310
12 139 $66,956 $16,855 $50,101 $9,357,209
12 140 $66,956 $16,765 $50,191 $9,307,018
12 141 $66,956 $16,675 $50,281 $9,256,737
12 142 $66,956 $16,585 $50,371 $9,206,366
12 143 $66,956 $16,495 $50,461 $9,155,905
12 144 $66,956 $16,404 $50,552 $9,105,354
13 145 $66,956 $16,314 $50,642 $9,054,711
13 146 $66,956 $16,223 $50,733 $9,003,979
13 147 $66,956 $16,132 $50,824 $8,953,155
13 148 $66,956 $16,041 $50,915 $8,902,240
13 149 $66,956 $15,950 $51,006 $8,851,234
13 150 $66,956 $15,858 $51,097 $8,800,136
13 151 $66,956 $15,767 $51,189 $8,748,947
13 152 $66,956 $15,675 $51,281 $8,697,666
13 153 $66,956 $15,583 $51,373 $8,646,294
13 154 $66,956 $15,491 $51,465 $8,594,829
13 155 $66,956 $15,399 $51,557 $8,543,272
13 156 $66,956 $15,307 $51,649 $8,491,623
14 157 $66,956 $15,214 $51,742 $8,439,881
14 158 $66,956 $15,121 $51,834 $8,388,047
14 159 $66,956 $15,029 $51,927 $8,336,119
14 160 $66,956 $14,936 $52,020 $8,284,099
14 161 $66,956 $14,842 $52,114 $8,231,985
14 162 $66,956 $14,749 $52,207 $8,179,778
14 163 $66,956 $14,655 $52,301 $8,127,478
14 164 $66,956 $14,562 $52,394 $8,075,084
14 165 $66,956 $14,468 $52,488 $8,022,596
14 166 $66,956 $14,374 $52,582 $7,970,013
14 167 $66,956 $14,280 $52,676 $7,917,337
14 168 $66,956 $14,185 $52,771 $7,864,566
15 169 $66,956 $14,091 $52,865 $7,811,701
15 170 $66,956 $13,996 $52,960 $7,758,741
15 171 $66,956 $13,901 $53,055 $7,705,686
15 172 $66,956 $13,806 $53,150 $7,652,536
15 173 $66,956 $13,711 $53,245 $7,599,291
15 174 $66,956 $13,615 $53,341 $7,545,951
15 175 $66,956 $13,520 $53,436 $7,492,515
15 176 $66,956 $13,424 $53,532 $7,438,983
15 177 $66,956 $13,328 $53,628 $7,385,355
15 178 $66,956 $13,232 $53,724 $7,331,631
15 179 $66,956 $13,136 $53,820 $7,277,811
15 180 $66,956 $13,039 $53,917 $7,223,894
16 181 $66,956 $12,943 $54,013 $7,169,881
16 182 $66,956 $12,846 $54,110 $7,115,771
16 183 $66,956 $12,749 $54,207 $7,061,565
16 184 $66,956 $12,652 $54,304 $7,007,261
16 185 $66,956 $12,555 $54,401 $6,952,859
16 186 $66,956 $12,457 $54,499 $6,898,361
16 187 $66,956 $12,360 $54,596 $6,843,764
16 188 $66,956 $12,262 $54,694 $6,789,070
16 189 $66,956 $12,164 $54,792 $6,734,278
16 190 $66,956 $12,066 $54,890 $6,679,387
16 191 $66,956 $11,967 $54,989 $6,624,399
16 192 $66,956 $11,869 $55,087 $6,569,312
17 193 $66,956 $11,770 $55,186 $6,514,126
17 194 $66,956 $11,671 $55,285 $6,458,841
17 195 $66,956 $11,572 $55,384 $6,403,457
17 196 $66,956 $11,473 $55,483 $6,347,974
17 197 $66,956 $11,373 $55,582 $6,292,391
17 198 $66,956 $11,274 $55,682 $6,236,709
17 199 $66,956 $11,174 $55,782 $6,180,927
17 200 $66,956 $11,074 $55,882 $6,125,046
17 201 $66,956 $10,974 $55,982 $6,069,064
17 202 $66,956 $10,874 $56,082 $6,012,982
17 203 $66,956 $10,773 $56,183 $5,956,799
17 204 $66,956 $10,673 $56,283 $5,900,516
18 205 $66,956 $10,572 $56,384 $5,844,131
18 206 $66,956 $10,471 $56,485 $5,787,646
18 207 $66,956 $10,370 $56,586 $5,731,060
18 208 $66,956 $10,268 $56,688 $5,674,372
18 209 $66,956 $10,167 $56,789 $5,617,583
18 210 $66,956 $10,065 $56,891 $5,560,691
18 211 $66,956 $9,963 $56,993 $5,503,698
18 212 $66,956 $9,861 $57,095 $5,446,603
18 213 $66,956 $9,758 $57,197 $5,389,406
18 214 $66,956 $9,656 $57,300 $5,332,106
18 215 $66,956 $9,553 $57,403 $5,274,703
18 216 $66,956 $9,451 $57,505 $5,217,198
19 217 $66,956 $9,347 $57,608 $5,159,589
19 218 $66,956 $9,244 $57,712 $5,101,878
19 219 $66,956 $9,141 $57,815 $5,044,063
19 220 $66,956 $9,037 $57,919 $4,986,144
19 221 $66,956 $8,934 $58,022 $4,928,122
19 222 $66,956 $8,830 $58,126 $4,869,995
19 223 $66,956 $8,725 $58,231 $4,811,765
19 224 $66,956 $8,621 $58,335 $4,753,430
19 225 $66,956 $8,517 $58,439 $4,694,990
19 226 $66,956 $8,412 $58,544 $4,636,446
19 227 $66,956 $8,307 $58,649 $4,577,797
19 228 $66,956 $8,202 $58,754 $4,519,043
20 229 $66,956 $8,097 $58,859 $4,460,184
20 230 $66,956 $7,991 $58,965 $4,401,219
20 231 $66,956 $7,886 $59,070 $4,342,149
20 232 $66,956 $7,780 $59,176 $4,282,972
20 233 $66,956 $7,674 $59,282 $4,223,690
20 234 $66,956 $7,567 $59,389 $4,164,302
20 235 $66,956 $7,461 $59,495 $4,104,807
20 236 $66,956 $7,354 $59,601 $4,045,205
20 237 $66,956 $7,248 $59,708 $3,985,497
20 238 $66,956 $7,141 $59,815 $3,925,682
20 239 $66,956 $7,034 $59,922 $3,865,759
20 240 $66,956 $6,926 $60,030 $3,805,729
21 241 $66,956 $6,819 $60,137 $3,745,592
21 242 $66,956 $6,711 $60,245 $3,685,347
21 243 $66,956 $6,603 $60,353 $3,624,994
21 244 $66,956 $6,495 $60,461 $3,564,533
21 245 $66,956 $6,386 $60,569 $3,503,963
21 246 $66,956 $6,278 $60,678 $3,443,285
21 247 $66,956 $6,169 $60,787 $3,382,499
21 248 $66,956 $6,060 $60,896 $3,321,603
21 249 $66,956 $5,951 $61,005 $3,260,598
21 250 $66,956 $5,842 $61,114 $3,199,484
21 251 $66,956 $5,732 $61,224 $3,138,261
21 252 $66,956 $5,623 $61,333 $3,076,927
22 253 $66,956 $5,513 $61,443 $3,015,484
22 254 $66,956 $5,403 $61,553 $2,953,931
22 255 $66,956 $5,292 $61,663 $2,892,268
22 256 $66,956 $5,182 $61,774 $2,830,494
22 257 $66,956 $5,071 $61,885 $2,768,609
22 258 $66,956 $4,960 $61,996 $2,706,613
22 259 $66,956 $4,849 $62,107 $2,644,507
22 260 $66,956 $4,738 $62,218 $2,582,289
22 261 $66,956 $4,627 $62,329 $2,519,960
22 262 $66,956 $4,515 $62,441 $2,457,519
22 263 $66,956 $4,403 $62,553 $2,394,966
22 264 $66,956 $4,291 $62,665 $2,332,301
23 265 $66,956 $4,179 $62,777 $2,269,524
23 266 $66,956 $4,066 $62,890 $2,206,634
23 267 $66,956 $3,954 $63,002 $2,143,631
23 268 $66,956 $3,841 $63,115 $2,080,516
23 269 $66,956 $3,728 $63,228 $2,017,288
23 270 $66,956 $3,614 $63,342 $1,953,946
23 271 $66,956 $3,501 $63,455 $1,890,491
23 272 $66,956 $3,387 $63,569 $1,826,922
23 273 $66,956 $3,273 $63,683 $1,763,240
23 274 $66,956 $3,159 $63,797 $1,699,443
23 275 $66,956 $3,045 $63,911 $1,635,532
23 276 $66,956 $2,930 $64,026 $1,571,506
24 277 $66,956 $2,816 $64,140 $1,507,366
24 278 $66,956 $2,701 $64,255 $1,443,110
24 279 $66,956 $2,586 $64,370 $1,378,740
24 280 $66,956 $2,470 $64,486 $1,314,254
24 281 $66,956 $2,355 $64,601 $1,249,653
24 282 $66,956 $2,239 $64,717 $1,184,936
24 283 $66,956 $2,123 $64,833 $1,120,103
24 284 $66,956 $2,007 $64,949 $1,055,154
24 285 $66,956 $1,890 $65,065 $990,089
24 286 $66,956 $1,774 $65,182 $924,907
24 287 $66,956 $1,657 $65,299 $859,608
24 288 $66,956 $1,540 $65,416 $794,192
25 289 $66,956 $1,423 $65,533 $728,659
25 290 $66,956 $1,306 $65,650 $663,009
25 291 $66,956 $1,188 $65,768 $597,240
25 292 $66,956 $1,070 $65,886 $531,355
25 293 $66,956 $952 $66,004 $465,351
25 294 $66,956 $834 $66,122 $399,228
25 295 $66,956 $715 $66,241 $332,988
25 296 $66,956 $597 $66,359 $266,628
25 297 $66,956 $478 $66,478 $200,150
25 298 $66,956 $359 $66,597 $133,553
25 299 $66,956 $239 $66,717 $66,836
25 300 $66,956 $120 $66,836 $0