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 $155,200,000
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 $159,080,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$155,200,000
 
每月還款 (港幣)
$1,003,822
總貸款額 (港幣)
$232,800,000
+
總利息 (港幣)
$68,346,522
=
總還款額 (港幣)
$301,146,522
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 $1,003,822 $417,100 $586,722 $232,213,278
1 2 $1,003,822 $416,049 $587,773 $231,625,505
1 3 $1,003,822 $414,996 $588,826 $231,036,679
1 4 $1,003,822 $413,941 $589,881 $230,446,798
1 5 $1,003,822 $412,884 $590,938 $229,855,860
1 6 $1,003,822 $411,825 $591,997 $229,263,864
1 7 $1,003,822 $410,764 $593,057 $228,670,806
1 8 $1,003,822 $409,702 $594,120 $228,076,686
1 9 $1,003,822 $408,637 $595,184 $227,481,502
1 10 $1,003,822 $407,571 $596,251 $226,885,251
1 11 $1,003,822 $406,503 $597,319 $226,287,932
1 12 $1,003,822 $405,433 $598,389 $225,689,543
2 13 $1,003,822 $404,360 $599,461 $225,090,082
2 14 $1,003,822 $403,286 $600,535 $224,489,547
2 15 $1,003,822 $402,210 $601,611 $223,887,935
2 16 $1,003,822 $401,133 $602,689 $223,285,246
2 17 $1,003,822 $400,053 $603,769 $222,681,477
2 18 $1,003,822 $398,971 $604,851 $222,076,626
2 19 $1,003,822 $397,887 $605,934 $221,470,692
2 20 $1,003,822 $396,802 $607,020 $220,863,672
2 21 $1,003,822 $395,714 $608,108 $220,255,564
2 22 $1,003,822 $394,625 $609,197 $219,646,367
2 23 $1,003,822 $393,533 $610,289 $219,036,078
2 24 $1,003,822 $392,440 $611,382 $218,424,696
3 25 $1,003,822 $391,344 $612,477 $217,812,219
3 26 $1,003,822 $390,247 $613,575 $217,198,644
3 27 $1,003,822 $389,148 $614,674 $216,583,970
3 28 $1,003,822 $388,046 $615,775 $215,968,194
3 29 $1,003,822 $386,943 $616,879 $215,351,315
3 30 $1,003,822 $385,838 $617,984 $214,733,331
3 31 $1,003,822 $384,731 $619,091 $214,114,240
3 32 $1,003,822 $383,621 $620,200 $213,494,040
3 33 $1,003,822 $382,510 $621,312 $212,872,728
3 34 $1,003,822 $381,397 $622,425 $212,250,304
3 35 $1,003,822 $380,282 $623,540 $211,626,764
3 36 $1,003,822 $379,165 $624,657 $211,002,106
4 37 $1,003,822 $378,045 $625,776 $210,376,330
4 38 $1,003,822 $376,924 $626,897 $209,749,433
4 39 $1,003,822 $375,801 $628,021 $209,121,412
4 40 $1,003,822 $374,676 $629,146 $208,492,266
4 41 $1,003,822 $373,549 $630,273 $207,861,993
4 42 $1,003,822 $372,419 $631,402 $207,230,591
4 43 $1,003,822 $371,288 $632,534 $206,598,057
4 44 $1,003,822 $370,155 $633,667 $205,964,390
4 45 $1,003,822 $369,020 $634,802 $205,329,588
4 46 $1,003,822 $367,882 $635,940 $204,693,648
4 47 $1,003,822 $366,743 $637,079 $204,056,569
4 48 $1,003,822 $365,601 $638,220 $203,418,349
5 49 $1,003,822 $364,458 $639,364 $202,778,985
5 50 $1,003,822 $363,312 $640,509 $202,138,476
5 51 $1,003,822 $362,165 $641,657 $201,496,819
5 52 $1,003,822 $361,015 $642,807 $200,854,012
5 53 $1,003,822 $359,863 $643,958 $200,210,054
5 54 $1,003,822 $358,710 $645,112 $199,564,942
5 55 $1,003,822 $357,554 $646,268 $198,918,674
5 56 $1,003,822 $356,396 $647,426 $198,271,248
5 57 $1,003,822 $355,236 $648,586 $197,622,662
5 58 $1,003,822 $354,074 $649,748 $196,972,915
5 59 $1,003,822 $352,910 $650,912 $196,322,003
5 60 $1,003,822 $351,744 $652,078 $195,669,925
6 61 $1,003,822 $350,575 $653,246 $195,016,678
6 62 $1,003,822 $349,405 $654,417 $194,362,261
6 63 $1,003,822 $348,232 $655,589 $193,706,672
6 64 $1,003,822 $347,058 $656,764 $193,049,908
6 65 $1,003,822 $345,881 $657,941 $192,391,967
6 66 $1,003,822 $344,702 $659,119 $191,732,848
6 67 $1,003,822 $343,521 $660,300 $191,072,547
6 68 $1,003,822 $342,338 $661,483 $190,411,064
6 69 $1,003,822 $341,153 $662,669 $189,748,395
6 70 $1,003,822 $339,966 $663,856 $189,084,540
6 71 $1,003,822 $338,776 $665,045 $188,419,494
6 72 $1,003,822 $337,585 $666,237 $187,753,257
7 73 $1,003,822 $336,391 $667,430 $187,085,827
7 74 $1,003,822 $335,195 $668,626 $186,417,201
7 75 $1,003,822 $333,997 $669,824 $185,747,376
7 76 $1,003,822 $332,797 $671,024 $185,076,352
7 77 $1,003,822 $331,595 $672,227 $184,404,125
7 78 $1,003,822 $330,391 $673,431 $183,730,694
7 79 $1,003,822 $329,184 $674,638 $183,056,057
7 80 $1,003,822 $327,975 $675,846 $182,380,211
7 81 $1,003,822 $326,765 $677,057 $181,703,153
7 82 $1,003,822 $325,551 $678,270 $181,024,883
7 83 $1,003,822 $324,336 $679,485 $180,345,398
7 84 $1,003,822 $323,119 $680,703 $179,664,695
8 85 $1,003,822 $321,899 $681,922 $178,982,772
8 86 $1,003,822 $320,677 $683,144 $178,299,628
8 87 $1,003,822 $319,454 $684,368 $177,615,260
8 88 $1,003,822 $318,227 $685,594 $176,929,665
8 89 $1,003,822 $316,999 $686,823 $176,242,843
8 90 $1,003,822 $315,768 $688,053 $175,554,789
8 91 $1,003,822 $314,536 $689,286 $174,865,503
8 92 $1,003,822 $313,301 $690,521 $174,174,982
8 93 $1,003,822 $312,064 $691,758 $173,483,224
8 94 $1,003,822 $310,824 $692,998 $172,790,226
8 95 $1,003,822 $309,582 $694,239 $172,095,987
8 96 $1,003,822 $308,339 $695,483 $171,400,504
9 97 $1,003,822 $307,093 $696,729 $170,703,775
9 98 $1,003,822 $305,844 $697,977 $170,005,797
9 99 $1,003,822 $304,594 $699,228 $169,306,569
9 100 $1,003,822 $303,341 $700,481 $168,606,088
9 101 $1,003,822 $302,086 $701,736 $167,904,353
9 102 $1,003,822 $300,829 $702,993 $167,201,359
9 103 $1,003,822 $299,569 $704,253 $166,497,107
9 104 $1,003,822 $298,307 $705,514 $165,791,592
9 105 $1,003,822 $297,043 $706,778 $165,084,814
9 106 $1,003,822 $295,777 $708,045 $164,376,769
9 107 $1,003,822 $294,508 $709,313 $163,667,456
9 108 $1,003,822 $293,238 $710,584 $162,956,872
10 109 $1,003,822 $291,964 $711,857 $162,245,014
10 110 $1,003,822 $290,689 $713,133 $161,531,881
10 111 $1,003,822 $289,411 $714,410 $160,817,471
10 112 $1,003,822 $288,131 $715,690 $160,101,781
10 113 $1,003,822 $286,849 $716,973 $159,384,808
10 114 $1,003,822 $285,564 $718,257 $158,666,551
10 115 $1,003,822 $284,278 $719,544 $157,947,006
10 116 $1,003,822 $282,988 $720,833 $157,226,173
10 117 $1,003,822 $281,697 $722,125 $156,504,048
10 118 $1,003,822 $280,403 $723,419 $155,780,630
10 119 $1,003,822 $279,107 $724,715 $155,055,915
10 120 $1,003,822 $277,809 $726,013 $154,329,902
11 121 $1,003,822 $276,508 $727,314 $153,602,588
11 122 $1,003,822 $275,205 $728,617 $152,873,970
11 123 $1,003,822 $273,899 $729,923 $152,144,048
11 124 $1,003,822 $272,591 $731,230 $151,412,818
11 125 $1,003,822 $271,281 $732,540 $150,680,277
11 126 $1,003,822 $269,969 $733,853 $149,946,424
11 127 $1,003,822 $268,654 $735,168 $149,211,256
11 128 $1,003,822 $267,337 $736,485 $148,474,772
11 129 $1,003,822 $266,017 $737,804 $147,736,967
11 130 $1,003,822 $264,695 $739,126 $146,997,841
11 131 $1,003,822 $263,371 $740,451 $146,257,390
11 132 $1,003,822 $262,044 $741,777 $145,515,613
12 133 $1,003,822 $260,715 $743,106 $144,772,507
12 134 $1,003,822 $259,384 $744,438 $144,028,069
12 135 $1,003,822 $258,050 $745,771 $143,282,298
12 136 $1,003,822 $256,714 $747,108 $142,535,190
12 137 $1,003,822 $255,376 $748,446 $141,786,744
12 138 $1,003,822 $254,035 $749,787 $141,036,957
12 139 $1,003,822 $252,691 $751,131 $140,285,826
12 140 $1,003,822 $251,345 $752,476 $139,533,350
12 141 $1,003,822 $249,997 $753,824 $138,779,525
12 142 $1,003,822 $248,647 $755,175 $138,024,350
12 143 $1,003,822 $247,294 $756,528 $137,267,822
12 144 $1,003,822 $245,938 $757,884 $136,509,938
13 145 $1,003,822 $244,580 $759,241 $135,750,697
13 146 $1,003,822 $243,220 $760,602 $134,990,095
13 147 $1,003,822 $241,857 $761,964 $134,228,131
13 148 $1,003,822 $240,492 $763,330 $133,464,801
13 149 $1,003,822 $239,124 $764,697 $132,700,104
13 150 $1,003,822 $237,754 $766,067 $131,934,036
13 151 $1,003,822 $236,382 $767,440 $131,166,597
13 152 $1,003,822 $235,007 $768,815 $130,397,782
13 153 $1,003,822 $233,629 $770,192 $129,627,589
13 154 $1,003,822 $232,249 $771,572 $128,856,017
13 155 $1,003,822 $230,867 $772,955 $128,083,062
13 156 $1,003,822 $229,482 $774,340 $127,308,723
14 157 $1,003,822 $228,095 $775,727 $126,532,996
14 158 $1,003,822 $226,705 $777,117 $125,755,879
14 159 $1,003,822 $225,313 $778,509 $124,977,370
14 160 $1,003,822 $223,918 $779,904 $124,197,466
14 161 $1,003,822 $222,520 $781,301 $123,416,165
14 162 $1,003,822 $221,121 $782,701 $122,633,463
14 163 $1,003,822 $219,718 $784,103 $121,849,360
14 164 $1,003,822 $218,313 $785,508 $121,063,852
14 165 $1,003,822 $216,906 $786,916 $120,276,936
14 166 $1,003,822 $215,496 $788,326 $119,488,610
14 167 $1,003,822 $214,084 $789,738 $118,698,872
14 168 $1,003,822 $212,669 $791,153 $117,907,720
15 169 $1,003,822 $211,251 $792,570 $117,115,149
15 170 $1,003,822 $209,831 $793,990 $116,321,159
15 171 $1,003,822 $208,409 $795,413 $115,525,746
15 172 $1,003,822 $206,984 $796,838 $114,728,908
15 173 $1,003,822 $205,556 $798,266 $113,930,642
15 174 $1,003,822 $204,126 $799,696 $113,130,946
15 175 $1,003,822 $202,693 $801,129 $112,329,817
15 176 $1,003,822 $201,258 $802,564 $111,527,253
15 177 $1,003,822 $199,820 $804,002 $110,723,251
15 178 $1,003,822 $198,379 $805,443 $109,917,808
15 179 $1,003,822 $196,936 $806,886 $109,110,922
15 180 $1,003,822 $195,490 $808,331 $108,302,591
16 181 $1,003,822 $194,042 $809,780 $107,492,812
16 182 $1,003,822 $192,591 $811,230 $106,681,581
16 183 $1,003,822 $191,138 $812,684 $105,868,897
16 184 $1,003,822 $189,682 $814,140 $105,054,757
16 185 $1,003,822 $188,223 $815,599 $104,239,159
16 186 $1,003,822 $186,762 $817,060 $103,422,099
16 187 $1,003,822 $185,298 $818,524 $102,603,575
16 188 $1,003,822 $183,831 $819,990 $101,783,585
16 189 $1,003,822 $182,362 $821,459 $100,962,125
16 190 $1,003,822 $180,890 $822,931 $100,139,194
16 191 $1,003,822 $179,416 $824,406 $99,314,788
16 192 $1,003,822 $177,939 $825,883 $98,488,905
17 193 $1,003,822 $176,459 $827,362 $97,661,543
17 194 $1,003,822 $174,977 $828,845 $96,832,698
17 195 $1,003,822 $173,492 $830,330 $96,002,368
17 196 $1,003,822 $172,004 $831,817 $95,170,551
17 197 $1,003,822 $170,514 $833,308 $94,337,243
17 198 $1,003,822 $169,021 $834,801 $93,502,442
17 199 $1,003,822 $167,525 $836,297 $92,666,146
17 200 $1,003,822 $166,027 $837,795 $91,828,351
17 201 $1,003,822 $164,526 $839,296 $90,989,055
17 202 $1,003,822 $163,022 $840,800 $90,148,255
17 203 $1,003,822 $161,516 $842,306 $89,305,949
17 204 $1,003,822 $160,006 $843,815 $88,462,134
18 205 $1,003,822 $158,495 $845,327 $87,616,807
18 206 $1,003,822 $156,980 $846,842 $86,769,965
18 207 $1,003,822 $155,463 $848,359 $85,921,606
18 208 $1,003,822 $153,943 $849,879 $85,071,727
18 209 $1,003,822 $152,420 $851,402 $84,220,326
18 210 $1,003,822 $150,895 $852,927 $83,367,399
18 211 $1,003,822 $149,367 $854,455 $82,512,943
18 212 $1,003,822 $147,836 $855,986 $81,656,957
18 213 $1,003,822 $146,302 $857,520 $80,799,438
18 214 $1,003,822 $144,766 $859,056 $79,940,382
18 215 $1,003,822 $143,227 $860,595 $79,079,786
18 216 $1,003,822 $141,685 $862,137 $78,217,649
19 217 $1,003,822 $140,140 $863,682 $77,353,967
19 218 $1,003,822 $138,593 $865,229 $76,488,738
19 219 $1,003,822 $137,042 $866,779 $75,621,959
19 220 $1,003,822 $135,489 $868,332 $74,753,626
19 221 $1,003,822 $133,934 $869,888 $73,883,738
19 222 $1,003,822 $132,375 $871,447 $73,012,292
19 223 $1,003,822 $130,814 $873,008 $72,139,284
19 224 $1,003,822 $129,250 $874,572 $71,264,711
19 225 $1,003,822 $127,683 $876,139 $70,388,572
19 226 $1,003,822 $126,113 $877,709 $69,510,863
19 227 $1,003,822 $124,540 $879,281 $68,631,582
19 228 $1,003,822 $122,965 $880,857 $67,750,725
20 229 $1,003,822 $121,387 $882,435 $66,868,290
20 230 $1,003,822 $119,806 $884,016 $65,984,274
20 231 $1,003,822 $118,222 $885,600 $65,098,674
20 232 $1,003,822 $116,635 $887,187 $64,211,487
20 233 $1,003,822 $115,046 $888,776 $63,322,711
20 234 $1,003,822 $113,453 $890,369 $62,432,343
20 235 $1,003,822 $111,858 $891,964 $61,540,379
20 236 $1,003,822 $110,260 $893,562 $60,646,817
20 237 $1,003,822 $108,659 $895,163 $59,751,654
20 238 $1,003,822 $107,055 $896,767 $58,854,888
20 239 $1,003,822 $105,448 $898,373 $57,956,514
20 240 $1,003,822 $103,839 $899,983 $57,056,531
21 241 $1,003,822 $102,226 $901,595 $56,154,936
21 242 $1,003,822 $100,611 $903,211 $55,251,725
21 243 $1,003,822 $98,993 $904,829 $54,346,896
21 244 $1,003,822 $97,372 $906,450 $53,440,446
21 245 $1,003,822 $95,747 $908,074 $52,532,371
21 246 $1,003,822 $94,120 $909,701 $51,622,670
21 247 $1,003,822 $92,491 $911,331 $50,711,339
21 248 $1,003,822 $90,858 $912,964 $49,798,375
21 249 $1,003,822 $89,222 $914,600 $48,883,775
21 250 $1,003,822 $87,583 $916,238 $47,967,537
21 251 $1,003,822 $85,942 $917,880 $47,049,657
21 252 $1,003,822 $84,297 $919,524 $46,130,133
22 253 $1,003,822 $82,650 $921,172 $45,208,961
22 254 $1,003,822 $80,999 $922,822 $44,286,138
22 255 $1,003,822 $79,346 $924,476 $43,361,663
22 256 $1,003,822 $77,690 $926,132 $42,435,531
22 257 $1,003,822 $76,030 $927,791 $41,507,739
22 258 $1,003,822 $74,368 $929,454 $40,578,285
22 259 $1,003,822 $72,703 $931,119 $39,647,166
22 260 $1,003,822 $71,035 $932,787 $38,714,379
22 261 $1,003,822 $69,363 $934,458 $37,779,921
22 262 $1,003,822 $67,689 $936,133 $36,843,788
22 263 $1,003,822 $66,012 $937,810 $35,905,978
22 264 $1,003,822 $64,332 $939,490 $34,966,488
23 265 $1,003,822 $62,648 $941,173 $34,025,314
23 266 $1,003,822 $60,962 $942,860 $33,082,455
23 267 $1,003,822 $59,273 $944,549 $32,137,906
23 268 $1,003,822 $57,580 $946,241 $31,191,664
23 269 $1,003,822 $55,885 $947,937 $30,243,728
23 270 $1,003,822 $54,187 $949,635 $29,294,093
23 271 $1,003,822 $52,485 $951,336 $28,342,756
23 272 $1,003,822 $50,781 $953,041 $27,389,715
23 273 $1,003,822 $49,073 $954,749 $26,434,967
23 274 $1,003,822 $47,363 $956,459 $25,478,508
23 275 $1,003,822 $45,649 $958,173 $24,520,335
23 276 $1,003,822 $43,932 $959,889 $23,560,445
24 277 $1,003,822 $42,212 $961,609 $22,598,836
24 278 $1,003,822 $40,490 $963,332 $21,635,504
24 279 $1,003,822 $38,764 $965,058 $20,670,446
24 280 $1,003,822 $37,035 $966,787 $19,703,659
24 281 $1,003,822 $35,302 $968,519 $18,735,139
24 282 $1,003,822 $33,567 $970,255 $17,764,885
24 283 $1,003,822 $31,829 $971,993 $16,792,892
24 284 $1,003,822 $30,087 $973,734 $15,819,157
24 285 $1,003,822 $28,343 $975,479 $14,843,678
24 286 $1,003,822 $26,595 $977,227 $13,866,451
24 287 $1,003,822 $24,844 $978,978 $12,887,474
24 288 $1,003,822 $23,090 $980,732 $11,906,742
25 289 $1,003,822 $21,333 $982,489 $10,924,253
25 290 $1,003,822 $19,573 $984,249 $9,940,004
25 291 $1,003,822 $17,809 $986,013 $8,953,991
25 292 $1,003,822 $16,043 $987,779 $7,966,212
25 293 $1,003,822 $14,273 $989,549 $6,976,663
25 294 $1,003,822 $12,500 $991,322 $5,985,341
25 295 $1,003,822 $10,724 $993,098 $4,992,243
25 296 $1,003,822 $8,944 $994,877 $3,997,366
25 297 $1,003,822 $7,162 $996,660 $3,000,706
25 298 $1,003,822 $5,376 $998,445 $2,002,261
25 299 $1,003,822 $3,587 $1,000,234 $1,002,026
25 300 $1,003,822 $1,795 $1,002,026 $0