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 $89,072,000
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 $91,298,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$89,072,000
 
每月還款 (港幣)
$576,111
總貸款額 (港幣)
$133,608,000
+
總利息 (港幣)
$39,225,267
=
總還款額 (港幣)
$172,833,267
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 $576,111 $239,381 $336,730 $133,271,270
1 2 $576,111 $238,778 $337,333 $132,933,937
1 3 $576,111 $238,173 $337,938 $132,595,999
1 4 $576,111 $237,568 $338,543 $132,257,456
1 5 $576,111 $236,961 $339,150 $131,918,307
1 6 $576,111 $236,354 $339,757 $131,578,549
1 7 $576,111 $235,745 $340,366 $131,238,183
1 8 $576,111 $235,135 $340,976 $130,897,208
1 9 $576,111 $234,524 $341,587 $130,555,621
1 10 $576,111 $233,912 $342,199 $130,213,422
1 11 $576,111 $233,299 $342,812 $129,870,610
1 12 $576,111 $232,685 $343,426 $129,527,184
2 13 $576,111 $232,070 $344,041 $129,183,143
2 14 $576,111 $231,453 $344,658 $128,838,485
2 15 $576,111 $230,836 $345,275 $128,493,210
2 16 $576,111 $230,217 $345,894 $128,147,316
2 17 $576,111 $229,597 $346,514 $127,800,802
2 18 $576,111 $228,976 $347,134 $127,453,668
2 19 $576,111 $228,354 $347,756 $127,105,912
2 20 $576,111 $227,731 $348,379 $126,757,532
2 21 $576,111 $227,107 $349,004 $126,408,528
2 22 $576,111 $226,482 $349,629 $126,058,899
2 23 $576,111 $225,856 $350,255 $125,708,644
2 24 $576,111 $225,228 $350,883 $125,357,761
3 25 $576,111 $224,599 $351,512 $125,006,250
3 26 $576,111 $223,970 $352,141 $124,654,108
3 27 $576,111 $223,339 $352,772 $124,301,336
3 28 $576,111 $222,707 $353,404 $123,947,932
3 29 $576,111 $222,073 $354,038 $123,593,894
3 30 $576,111 $221,439 $354,672 $123,239,222
3 31 $576,111 $220,804 $355,307 $122,883,915
3 32 $576,111 $220,167 $355,944 $122,527,971
3 33 $576,111 $219,529 $356,582 $122,171,390
3 34 $576,111 $218,890 $357,220 $121,814,169
3 35 $576,111 $218,250 $357,861 $121,456,309
3 36 $576,111 $217,609 $358,502 $121,097,807
4 37 $576,111 $216,967 $359,144 $120,738,663
4 38 $576,111 $216,323 $359,787 $120,378,875
4 39 $576,111 $215,679 $360,432 $120,018,443
4 40 $576,111 $215,033 $361,078 $119,657,366
4 41 $576,111 $214,386 $361,725 $119,295,641
4 42 $576,111 $213,738 $362,373 $118,933,268
4 43 $576,111 $213,089 $363,022 $118,570,246
4 44 $576,111 $212,438 $363,673 $118,206,573
4 45 $576,111 $211,787 $364,324 $117,842,249
4 46 $576,111 $211,134 $364,977 $117,477,272
4 47 $576,111 $210,480 $365,631 $117,111,641
4 48 $576,111 $209,825 $366,286 $116,745,356
5 49 $576,111 $209,169 $366,942 $116,378,413
5 50 $576,111 $208,511 $367,600 $116,010,814
5 51 $576,111 $207,853 $368,258 $115,642,556
5 52 $576,111 $207,193 $368,918 $115,273,638
5 53 $576,111 $206,532 $369,579 $114,904,059
5 54 $576,111 $205,870 $370,241 $114,533,818
5 55 $576,111 $205,206 $370,904 $114,162,913
5 56 $576,111 $204,542 $371,569 $113,791,344
5 57 $576,111 $203,876 $372,235 $113,419,109
5 58 $576,111 $203,209 $372,902 $113,046,208
5 59 $576,111 $202,541 $373,570 $112,672,638
5 60 $576,111 $201,872 $374,239 $112,298,399
6 61 $576,111 $201,201 $374,910 $111,923,489
6 62 $576,111 $200,530 $375,581 $111,547,908
6 63 $576,111 $199,857 $376,254 $111,171,654
6 64 $576,111 $199,183 $376,928 $110,794,726
6 65 $576,111 $198,507 $377,604 $110,417,122
6 66 $576,111 $197,831 $378,280 $110,038,842
6 67 $576,111 $197,153 $378,958 $109,659,884
6 68 $576,111 $196,474 $379,637 $109,280,247
6 69 $576,111 $195,794 $380,317 $108,899,930
6 70 $576,111 $195,112 $380,999 $108,518,931
6 71 $576,111 $194,430 $381,681 $108,137,250
6 72 $576,111 $193,746 $382,365 $107,754,885
7 73 $576,111 $193,061 $383,050 $107,371,835
7 74 $576,111 $192,375 $383,736 $106,988,099
7 75 $576,111 $191,687 $384,424 $106,603,675
7 76 $576,111 $190,998 $385,113 $106,218,562
7 77 $576,111 $190,308 $385,803 $105,832,759
7 78 $576,111 $189,617 $386,494 $105,446,266
7 79 $576,111 $188,925 $387,186 $105,059,079
7 80 $576,111 $188,231 $387,880 $104,671,199
7 81 $576,111 $187,536 $388,575 $104,282,624
7 82 $576,111 $186,840 $389,271 $103,893,353
7 83 $576,111 $186,142 $389,969 $103,503,384
7 84 $576,111 $185,444 $390,667 $103,112,717
8 85 $576,111 $184,744 $391,367 $102,721,350
8 86 $576,111 $184,042 $392,068 $102,329,281
8 87 $576,111 $183,340 $392,771 $101,936,510
8 88 $576,111 $182,636 $393,475 $101,543,036
8 89 $576,111 $181,931 $394,180 $101,148,856
8 90 $576,111 $181,225 $394,886 $100,753,970
8 91 $576,111 $180,518 $395,593 $100,358,377
8 92 $576,111 $179,809 $396,302 $99,962,075
8 93 $576,111 $179,099 $397,012 $99,565,063
8 94 $576,111 $178,387 $397,723 $99,167,339
8 95 $576,111 $177,675 $398,436 $98,768,903
8 96 $576,111 $176,961 $399,150 $98,369,753
9 97 $576,111 $176,246 $399,865 $97,969,888
9 98 $576,111 $175,529 $400,582 $97,569,307
9 99 $576,111 $174,812 $401,299 $97,168,007
9 100 $576,111 $174,093 $402,018 $96,765,989
9 101 $576,111 $173,372 $402,738 $96,363,251
9 102 $576,111 $172,651 $403,460 $95,959,791
9 103 $576,111 $171,928 $404,183 $95,555,608
9 104 $576,111 $171,204 $404,907 $95,150,701
9 105 $576,111 $170,478 $405,633 $94,745,068
9 106 $576,111 $169,752 $406,359 $94,338,709
9 107 $576,111 $169,024 $407,087 $93,931,621
9 108 $576,111 $168,294 $407,817 $93,523,805
10 109 $576,111 $167,563 $408,547 $93,115,257
10 110 $576,111 $166,832 $409,279 $92,705,978
10 111 $576,111 $166,098 $410,013 $92,295,965
10 112 $576,111 $165,364 $410,747 $91,885,218
10 113 $576,111 $164,628 $411,483 $91,473,735
10 114 $576,111 $163,890 $412,220 $91,061,514
10 115 $576,111 $163,152 $412,959 $90,648,555
10 116 $576,111 $162,412 $413,699 $90,234,856
10 117 $576,111 $161,671 $414,440 $89,820,416
10 118 $576,111 $160,928 $415,183 $89,405,233
10 119 $576,111 $160,184 $415,927 $88,989,307
10 120 $576,111 $159,439 $416,672 $88,572,635
11 121 $576,111 $158,693 $417,418 $88,155,217
11 122 $576,111 $157,945 $418,166 $87,737,051
11 123 $576,111 $157,196 $418,915 $87,318,136
11 124 $576,111 $156,445 $419,666 $86,898,470
11 125 $576,111 $155,693 $420,418 $86,478,052
11 126 $576,111 $154,940 $421,171 $86,056,881
11 127 $576,111 $154,185 $421,926 $85,634,955
11 128 $576,111 $153,429 $422,682 $85,212,274
11 129 $576,111 $152,672 $423,439 $84,788,835
11 130 $576,111 $151,913 $424,198 $84,364,637
11 131 $576,111 $151,153 $424,958 $83,939,679
11 132 $576,111 $150,392 $425,719 $83,513,961
12 133 $576,111 $149,629 $426,482 $83,087,479
12 134 $576,111 $148,865 $427,246 $82,660,233
12 135 $576,111 $148,100 $428,011 $82,232,222
12 136 $576,111 $147,333 $428,778 $81,803,444
12 137 $576,111 $146,565 $429,546 $81,373,897
12 138 $576,111 $145,795 $430,316 $80,943,581
12 139 $576,111 $145,024 $431,087 $80,512,494
12 140 $576,111 $144,252 $431,859 $80,080,635
12 141 $576,111 $143,478 $432,633 $79,648,002
12 142 $576,111 $142,703 $433,408 $79,214,594
12 143 $576,111 $141,926 $434,185 $78,780,409
12 144 $576,111 $141,148 $434,963 $78,345,446
13 145 $576,111 $140,369 $435,742 $77,909,704
13 146 $576,111 $139,588 $436,523 $77,473,182
13 147 $576,111 $138,806 $437,305 $77,035,877
13 148 $576,111 $138,023 $438,088 $76,597,788
13 149 $576,111 $137,238 $438,873 $76,158,915
13 150 $576,111 $136,451 $439,660 $75,719,256
13 151 $576,111 $135,664 $440,447 $75,278,809
13 152 $576,111 $134,875 $441,236 $74,837,572
13 153 $576,111 $134,084 $442,027 $74,395,545
13 154 $576,111 $133,292 $442,819 $73,952,726
13 155 $576,111 $132,499 $443,612 $73,509,114
13 156 $576,111 $131,704 $444,407 $73,064,707
14 157 $576,111 $130,908 $445,203 $72,619,504
14 158 $576,111 $130,110 $446,001 $72,173,503
14 159 $576,111 $129,311 $446,800 $71,726,703
14 160 $576,111 $128,510 $447,601 $71,279,102
14 161 $576,111 $127,708 $448,402 $70,830,700
14 162 $576,111 $126,905 $449,206 $70,381,494
14 163 $576,111 $126,100 $450,011 $69,931,483
14 164 $576,111 $125,294 $450,817 $69,480,666
14 165 $576,111 $124,486 $451,625 $69,029,042
14 166 $576,111 $123,677 $452,434 $68,576,608
14 167 $576,111 $122,866 $453,244 $68,123,363
14 168 $576,111 $122,054 $454,057 $67,669,307
15 169 $576,111 $121,241 $454,870 $67,214,437
15 170 $576,111 $120,426 $455,685 $66,758,752
15 171 $576,111 $119,609 $456,501 $66,302,250
15 172 $576,111 $118,792 $457,319 $65,844,931
15 173 $576,111 $117,972 $458,139 $65,386,792
15 174 $576,111 $117,151 $458,960 $64,927,832
15 175 $576,111 $116,329 $459,782 $64,468,051
15 176 $576,111 $115,505 $460,606 $64,007,445
15 177 $576,111 $114,680 $461,431 $63,546,014
15 178 $576,111 $113,853 $462,258 $63,083,756
15 179 $576,111 $113,025 $463,086 $62,620,671
15 180 $576,111 $112,195 $463,916 $62,156,755
16 181 $576,111 $111,364 $464,747 $61,692,008
16 182 $576,111 $110,532 $465,579 $61,226,429
16 183 $576,111 $109,697 $466,414 $60,760,016
16 184 $576,111 $108,862 $467,249 $60,292,766
16 185 $576,111 $108,025 $468,086 $59,824,680
16 186 $576,111 $107,186 $468,925 $59,355,755
16 187 $576,111 $106,346 $469,765 $58,885,990
16 188 $576,111 $105,504 $470,607 $58,415,383
16 189 $576,111 $104,661 $471,450 $57,943,933
16 190 $576,111 $103,816 $472,295 $57,471,638
16 191 $576,111 $102,970 $473,141 $56,998,497
16 192 $576,111 $102,122 $473,989 $56,524,509
17 193 $576,111 $101,273 $474,838 $56,049,671
17 194 $576,111 $100,422 $475,689 $55,573,982
17 195 $576,111 $99,570 $476,541 $55,097,442
17 196 $576,111 $98,716 $477,395 $54,620,047
17 197 $576,111 $97,861 $478,250 $54,141,797
17 198 $576,111 $97,004 $479,107 $53,662,690
17 199 $576,111 $96,146 $479,965 $53,182,725
17 200 $576,111 $95,286 $480,825 $52,701,900
17 201 $576,111 $94,424 $481,687 $52,220,213
17 202 $576,111 $93,561 $482,550 $51,737,663
17 203 $576,111 $92,697 $483,414 $51,254,249
17 204 $576,111 $91,831 $484,280 $50,769,969
18 205 $576,111 $90,963 $485,148 $50,284,821
18 206 $576,111 $90,094 $486,017 $49,798,804
18 207 $576,111 $89,223 $486,888 $49,311,916
18 208 $576,111 $88,351 $487,760 $48,824,155
18 209 $576,111 $87,477 $488,634 $48,335,521
18 210 $576,111 $86,601 $489,510 $47,846,011
18 211 $576,111 $85,724 $490,387 $47,355,624
18 212 $576,111 $84,845 $491,265 $46,864,359
18 213 $576,111 $83,965 $492,146 $46,372,213
18 214 $576,111 $83,084 $493,027 $45,879,186
18 215 $576,111 $82,200 $493,911 $45,385,275
18 216 $576,111 $81,315 $494,796 $44,890,480
19 217 $576,111 $80,429 $495,682 $44,394,798
19 218 $576,111 $79,541 $496,570 $43,898,227
19 219 $576,111 $78,651 $497,460 $43,400,768
19 220 $576,111 $77,760 $498,351 $42,902,416
19 221 $576,111 $76,867 $499,244 $42,403,172
19 222 $576,111 $75,972 $500,139 $41,903,034
19 223 $576,111 $75,076 $501,035 $41,401,999
19 224 $576,111 $74,179 $501,932 $40,900,067
19 225 $576,111 $73,279 $502,832 $40,397,235
19 226 $576,111 $72,378 $503,733 $39,893,503
19 227 $576,111 $71,476 $504,635 $39,388,868
19 228 $576,111 $70,572 $505,539 $38,883,329
20 229 $576,111 $69,666 $506,445 $38,376,884
20 230 $576,111 $68,759 $507,352 $37,869,531
20 231 $576,111 $67,850 $508,261 $37,361,270
20 232 $576,111 $66,939 $509,172 $36,852,098
20 233 $576,111 $66,027 $510,084 $36,342,014
20 234 $576,111 $65,113 $510,998 $35,831,016
20 235 $576,111 $64,197 $511,914 $35,319,102
20 236 $576,111 $63,280 $512,831 $34,806,271
20 237 $576,111 $62,361 $513,750 $34,292,522
20 238 $576,111 $61,441 $514,670 $33,777,851
20 239 $576,111 $60,519 $515,592 $33,262,259
20 240 $576,111 $59,595 $516,516 $32,745,743
21 241 $576,111 $58,669 $517,441 $32,228,302
21 242 $576,111 $57,742 $518,369 $31,709,933
21 243 $576,111 $56,814 $519,297 $31,190,636
21 244 $576,111 $55,883 $520,228 $30,670,408
21 245 $576,111 $54,951 $521,160 $30,149,249
21 246 $576,111 $54,017 $522,093 $29,627,155
21 247 $576,111 $53,082 $523,029 $29,104,126
21 248 $576,111 $52,145 $523,966 $28,580,160
21 249 $576,111 $51,206 $524,905 $28,055,255
21 250 $576,111 $50,266 $525,845 $27,529,410
21 251 $576,111 $49,324 $526,787 $27,002,623
21 252 $576,111 $48,380 $527,731 $26,474,892
22 253 $576,111 $47,434 $528,677 $25,946,215
22 254 $576,111 $46,487 $529,624 $25,416,591
22 255 $576,111 $45,538 $530,573 $24,886,018
22 256 $576,111 $44,587 $531,523 $24,354,495
22 257 $576,111 $43,635 $532,476 $23,822,019
22 258 $576,111 $42,681 $533,430 $23,288,589
22 259 $576,111 $41,725 $534,386 $22,754,204
22 260 $576,111 $40,768 $535,343 $22,218,861
22 261 $576,111 $39,809 $536,302 $21,682,559
22 262 $576,111 $38,848 $537,263 $21,145,296
22 263 $576,111 $37,885 $538,226 $20,607,070
22 264 $576,111 $36,921 $539,190 $20,067,880
23 265 $576,111 $35,955 $540,156 $19,527,724
23 266 $576,111 $34,987 $541,124 $18,986,601
23 267 $576,111 $34,018 $542,093 $18,444,507
23 268 $576,111 $33,046 $543,064 $17,901,443
23 269 $576,111 $32,073 $544,037 $17,357,405
23 270 $576,111 $31,099 $545,012 $16,812,393
23 271 $576,111 $30,122 $545,989 $16,266,404
23 272 $576,111 $29,144 $546,967 $15,719,438
23 273 $576,111 $28,164 $547,947 $15,171,491
23 274 $576,111 $27,182 $548,929 $14,622,562
23 275 $576,111 $26,199 $549,912 $14,072,650
23 276 $576,111 $25,213 $550,897 $13,521,753
24 277 $576,111 $24,226 $551,884 $12,969,868
24 278 $576,111 $23,238 $552,873 $12,416,995
24 279 $576,111 $22,247 $553,864 $11,863,131
24 280 $576,111 $21,255 $554,856 $11,308,275
24 281 $576,111 $20,261 $555,850 $10,752,425
24 282 $576,111 $19,265 $556,846 $10,195,579
24 283 $576,111 $18,267 $557,844 $9,637,735
24 284 $576,111 $17,268 $558,843 $9,078,892
24 285 $576,111 $16,266 $559,845 $8,519,047
24 286 $576,111 $15,263 $560,848 $7,958,199
24 287 $576,111 $14,258 $561,852 $7,396,347
24 288 $576,111 $13,252 $562,859 $6,833,488
25 289 $576,111 $12,243 $563,868 $6,269,620
25 290 $576,111 $11,233 $564,878 $5,704,742
25 291 $576,111 $10,221 $565,890 $5,138,853
25 292 $576,111 $9,207 $566,904 $4,571,949
25 293 $576,111 $8,191 $567,919 $4,004,029
25 294 $576,111 $7,174 $568,937 $3,435,092
25 295 $576,111 $6,155 $569,956 $2,865,136
25 296 $576,111 $5,133 $570,978 $2,294,158
25 297 $576,111 $4,110 $572,001 $1,722,158
25 298 $576,111 $3,086 $573,025 $1,149,133
25 299 $576,111 $2,059 $574,052 $575,081
25 300 $576,111 $1,030 $575,081 $0