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 $21,120,000
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 $21,648,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$21,120,000
 
每月還款 (港幣)
$136,603
總貸款額 (港幣)
$31,680,000
+
總利息 (港幣)
$9,300,764
=
總還款額 (港幣)
$40,980,764
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 $136,603 $56,760 $79,843 $31,600,157
1 2 $136,603 $56,617 $79,986 $31,520,172
1 3 $136,603 $56,474 $80,129 $31,440,043
1 4 $136,603 $56,330 $80,272 $31,359,770
1 5 $136,603 $56,186 $80,416 $31,279,354
1 6 $136,603 $56,042 $80,560 $31,198,794
1 7 $136,603 $55,898 $80,705 $31,118,089
1 8 $136,603 $55,753 $80,849 $31,037,240
1 9 $136,603 $55,608 $80,994 $30,956,246
1 10 $136,603 $55,463 $81,139 $30,875,106
1 11 $136,603 $55,318 $81,285 $30,793,822
1 12 $136,603 $55,172 $81,430 $30,712,391
2 13 $136,603 $55,026 $81,576 $30,630,815
2 14 $136,603 $54,880 $81,722 $30,549,093
2 15 $136,603 $54,734 $81,869 $30,467,224
2 16 $136,603 $54,587 $82,015 $30,385,209
2 17 $136,603 $54,440 $82,162 $30,303,046
2 18 $136,603 $54,293 $82,310 $30,220,737
2 19 $136,603 $54,145 $82,457 $30,138,280
2 20 $136,603 $53,998 $82,605 $30,055,675
2 21 $136,603 $53,850 $82,753 $29,972,922
2 22 $136,603 $53,701 $82,901 $29,890,021
2 23 $136,603 $53,553 $83,050 $29,806,971
2 24 $136,603 $53,404 $83,198 $29,723,773
3 25 $136,603 $53,255 $83,347 $29,640,426
3 26 $136,603 $53,106 $83,497 $29,556,929
3 27 $136,603 $52,956 $83,646 $29,473,282
3 28 $136,603 $52,806 $83,796 $29,389,486
3 29 $136,603 $52,656 $83,946 $29,305,540
3 30 $136,603 $52,506 $84,097 $29,221,443
3 31 $136,603 $52,355 $84,247 $29,137,196
3 32 $136,603 $52,204 $84,398 $29,052,797
3 33 $136,603 $52,053 $84,550 $28,968,248
3 34 $136,603 $51,901 $84,701 $28,883,546
3 35 $136,603 $51,750 $84,853 $28,798,694
3 36 $136,603 $51,598 $85,005 $28,713,689
4 37 $136,603 $51,445 $85,157 $28,628,532
4 38 $136,603 $51,293 $85,310 $28,543,222
4 39 $136,603 $51,140 $85,463 $28,457,759
4 40 $136,603 $50,987 $85,616 $28,372,143
4 41 $136,603 $50,833 $85,769 $28,286,374
4 42 $136,603 $50,680 $85,923 $28,200,452
4 43 $136,603 $50,526 $86,077 $28,114,375
4 44 $136,603 $50,372 $86,231 $28,028,144
4 45 $136,603 $50,217 $86,385 $27,941,758
4 46 $136,603 $50,062 $86,540 $27,855,218
4 47 $136,603 $49,907 $86,695 $27,768,523
4 48 $136,603 $49,752 $86,851 $27,681,672
5 49 $136,603 $49,596 $87,006 $27,594,666
5 50 $136,603 $49,440 $87,162 $27,507,504
5 51 $136,603 $49,284 $87,318 $27,420,186
5 52 $136,603 $49,128 $87,475 $27,332,711
5 53 $136,603 $48,971 $87,631 $27,245,080
5 54 $136,603 $48,814 $87,788 $27,157,291
5 55 $136,603 $48,657 $87,946 $27,069,345
5 56 $136,603 $48,499 $88,103 $26,981,242
5 57 $136,603 $48,341 $88,261 $26,892,981
5 58 $136,603 $48,183 $88,419 $26,804,562
5 59 $136,603 $48,025 $88,578 $26,715,984
5 60 $136,603 $47,866 $88,736 $26,627,247
6 61 $136,603 $47,707 $88,895 $26,538,352
6 62 $136,603 $47,548 $89,055 $26,449,297
6 63 $136,603 $47,388 $89,214 $26,360,083
6 64 $136,603 $47,228 $89,374 $26,270,709
6 65 $136,603 $47,068 $89,534 $26,181,175
6 66 $136,603 $46,908 $89,695 $26,091,480
6 67 $136,603 $46,747 $89,855 $26,001,625
6 68 $136,603 $46,586 $90,016 $25,911,609
6 69 $136,603 $46,425 $90,178 $25,821,431
6 70 $136,603 $46,263 $90,339 $25,731,092
6 71 $136,603 $46,102 $90,501 $25,640,591
6 72 $136,603 $45,939 $90,663 $25,549,928
7 73 $136,603 $45,777 $90,826 $25,459,102
7 74 $136,603 $45,614 $90,988 $25,368,114
7 75 $136,603 $45,451 $91,151 $25,276,963
7 76 $136,603 $45,288 $91,315 $25,185,648
7 77 $136,603 $45,124 $91,478 $25,094,170
7 78 $136,603 $44,960 $91,642 $25,002,527
7 79 $136,603 $44,796 $91,806 $24,910,721
7 80 $136,603 $44,632 $91,971 $24,818,750
7 81 $136,603 $44,467 $92,136 $24,726,615
7 82 $136,603 $44,302 $92,301 $24,634,314
7 83 $136,603 $44,136 $92,466 $24,541,848
7 84 $136,603 $43,971 $92,632 $24,449,216
8 85 $136,603 $43,805 $92,798 $24,356,418
8 86 $136,603 $43,639 $92,964 $24,263,455
8 87 $136,603 $43,472 $93,131 $24,170,324
8 88 $136,603 $43,305 $93,297 $24,077,027
8 89 $136,603 $43,138 $93,465 $23,983,562
8 90 $136,603 $42,971 $93,632 $23,889,930
8 91 $136,603 $42,803 $93,800 $23,796,130
8 92 $136,603 $42,635 $93,968 $23,702,163
8 93 $136,603 $42,466 $94,136 $23,608,026
8 94 $136,603 $42,298 $94,305 $23,513,722
8 95 $136,603 $42,129 $94,474 $23,419,248
8 96 $136,603 $41,959 $94,643 $23,324,605
9 97 $136,603 $41,790 $94,813 $23,229,792
9 98 $136,603 $41,620 $94,983 $23,134,810
9 99 $136,603 $41,450 $95,153 $23,039,657
9 100 $136,603 $41,279 $95,323 $22,944,334
9 101 $136,603 $41,109 $95,494 $22,848,840
9 102 $136,603 $40,938 $95,665 $22,753,175
9 103 $136,603 $40,766 $95,836 $22,657,338
9 104 $136,603 $40,594 $96,008 $22,561,330
9 105 $136,603 $40,422 $96,180 $22,465,150
9 106 $136,603 $40,250 $96,352 $22,368,797
9 107 $136,603 $40,077 $96,525 $22,272,272
9 108 $136,603 $39,904 $96,698 $22,175,574
10 109 $136,603 $39,731 $96,871 $22,078,703
10 110 $136,603 $39,558 $97,045 $21,981,658
10 111 $136,603 $39,384 $97,219 $21,884,439
10 112 $136,603 $39,210 $97,393 $21,787,046
10 113 $136,603 $39,035 $97,567 $21,689,479
10 114 $136,603 $38,860 $97,742 $21,591,737
10 115 $136,603 $38,685 $97,917 $21,493,819
10 116 $136,603 $38,510 $98,093 $21,395,727
10 117 $136,603 $38,334 $98,269 $21,297,458
10 118 $136,603 $38,158 $98,445 $21,199,014
10 119 $136,603 $37,982 $98,621 $21,100,393
10 120 $136,603 $37,805 $98,798 $21,001,595
11 121 $136,603 $37,628 $98,975 $20,902,620
11 122 $136,603 $37,451 $99,152 $20,803,468
11 123 $136,603 $37,273 $99,330 $20,704,138
11 124 $136,603 $37,095 $99,508 $20,604,631
11 125 $136,603 $36,917 $99,686 $20,504,945
11 126 $136,603 $36,738 $99,865 $20,405,080
11 127 $136,603 $36,559 $100,043 $20,305,037
11 128 $136,603 $36,380 $100,223 $20,204,814
11 129 $136,603 $36,200 $100,402 $20,104,412
11 130 $136,603 $36,020 $100,582 $20,003,830
11 131 $136,603 $35,840 $100,762 $19,903,068
11 132 $136,603 $35,660 $100,943 $19,802,125
12 133 $136,603 $35,479 $101,124 $19,701,001
12 134 $136,603 $35,298 $101,305 $19,599,696
12 135 $136,603 $35,116 $101,486 $19,498,210
12 136 $136,603 $34,934 $101,668 $19,396,541
12 137 $136,603 $34,752 $101,850 $19,294,691
12 138 $136,603 $34,570 $102,033 $19,192,658
12 139 $136,603 $34,387 $102,216 $19,090,442
12 140 $136,603 $34,204 $102,399 $18,988,043
12 141 $136,603 $34,020 $102,582 $18,885,461
12 142 $136,603 $33,836 $102,766 $18,782,695
12 143 $136,603 $33,652 $102,950 $18,679,745
12 144 $136,603 $33,468 $103,135 $18,576,610
13 145 $136,603 $33,283 $103,319 $18,473,291
13 146 $136,603 $33,098 $103,505 $18,369,786
13 147 $136,603 $32,913 $103,690 $18,266,096
13 148 $136,603 $32,727 $103,876 $18,162,220
13 149 $136,603 $32,541 $104,062 $18,058,158
13 150 $136,603 $32,354 $104,248 $17,953,910
13 151 $136,603 $32,167 $104,435 $17,849,475
13 152 $136,603 $31,980 $104,622 $17,744,853
13 153 $136,603 $31,793 $104,810 $17,640,043
13 154 $136,603 $31,605 $104,997 $17,535,046
13 155 $136,603 $31,417 $105,186 $17,429,860
13 156 $136,603 $31,228 $105,374 $17,324,486
14 157 $136,603 $31,040 $105,563 $17,218,923
14 158 $136,603 $30,851 $105,752 $17,113,171
14 159 $136,603 $30,661 $105,941 $17,007,230
14 160 $136,603 $30,471 $106,131 $16,901,098
14 161 $136,603 $30,281 $106,321 $16,794,777
14 162 $136,603 $30,091 $106,512 $16,688,265
14 163 $136,603 $29,900 $106,703 $16,581,562
14 164 $136,603 $29,709 $106,894 $16,474,668
14 165 $136,603 $29,517 $107,085 $16,367,583
14 166 $136,603 $29,325 $107,277 $16,260,306
14 167 $136,603 $29,133 $107,469 $16,152,836
14 168 $136,603 $28,940 $107,662 $16,045,174
15 169 $136,603 $28,748 $107,855 $15,937,319
15 170 $136,603 $28,554 $108,048 $15,829,271
15 171 $136,603 $28,361 $108,242 $15,721,029
15 172 $136,603 $28,167 $108,436 $15,612,594
15 173 $136,603 $27,973 $108,630 $15,503,964
15 174 $136,603 $27,778 $108,825 $15,395,139
15 175 $136,603 $27,583 $109,020 $15,286,119
15 176 $136,603 $27,388 $109,215 $15,176,905
15 177 $136,603 $27,192 $109,411 $15,067,494
15 178 $136,603 $26,996 $109,607 $14,957,887
15 179 $136,603 $26,800 $109,803 $14,848,084
15 180 $136,603 $26,603 $110,000 $14,738,085
16 181 $136,603 $26,406 $110,197 $14,627,888
16 182 $136,603 $26,208 $110,394 $14,517,494
16 183 $136,603 $26,011 $110,592 $14,406,901
16 184 $136,603 $25,812 $110,790 $14,296,111
16 185 $136,603 $25,614 $110,989 $14,185,123
16 186 $136,603 $25,415 $111,188 $14,073,935
16 187 $136,603 $25,216 $111,387 $13,962,548
16 188 $136,603 $25,016 $111,586 $13,850,962
16 189 $136,603 $24,816 $111,786 $13,739,176
16 190 $136,603 $24,616 $111,987 $13,627,189
16 191 $136,603 $24,415 $112,187 $13,515,002
16 192 $136,603 $24,214 $112,388 $13,402,614
17 193 $136,603 $24,013 $112,590 $13,290,024
17 194 $136,603 $23,811 $112,791 $13,177,233
17 195 $136,603 $23,609 $112,993 $13,064,240
17 196 $136,603 $23,407 $113,196 $12,951,044
17 197 $136,603 $23,204 $113,399 $12,837,645
17 198 $136,603 $23,001 $113,602 $12,724,044
17 199 $136,603 $22,797 $113,805 $12,610,238
17 200 $136,603 $22,593 $114,009 $12,496,229
17 201 $136,603 $22,389 $114,213 $12,382,016
17 202 $136,603 $22,184 $114,418 $12,267,598
17 203 $136,603 $21,979 $114,623 $12,152,974
17 204 $136,603 $21,774 $114,828 $12,038,146
18 205 $136,603 $21,568 $115,034 $11,923,112
18 206 $136,603 $21,362 $115,240 $11,807,872
18 207 $136,603 $21,156 $115,447 $11,692,425
18 208 $136,603 $20,949 $115,654 $11,576,771
18 209 $136,603 $20,742 $115,861 $11,460,910
18 210 $136,603 $20,534 $116,068 $11,344,842
18 211 $136,603 $20,326 $116,276 $11,228,566
18 212 $136,603 $20,118 $116,485 $11,112,081
18 213 $136,603 $19,909 $116,693 $10,995,387
18 214 $136,603 $19,700 $116,902 $10,878,485
18 215 $136,603 $19,491 $117,112 $10,761,373
18 216 $136,603 $19,281 $117,322 $10,644,051
19 217 $136,603 $19,071 $117,532 $10,526,519
19 218 $136,603 $18,860 $117,743 $10,408,777
19 219 $136,603 $18,649 $117,953 $10,290,823
19 220 $136,603 $18,438 $118,165 $10,172,658
19 221 $136,603 $18,226 $118,377 $10,054,282
19 222 $136,603 $18,014 $118,589 $9,935,693
19 223 $136,603 $17,801 $118,801 $9,816,892
19 224 $136,603 $17,589 $119,014 $9,697,878
19 225 $136,603 $17,375 $119,227 $9,578,651
19 226 $136,603 $17,162 $119,441 $9,459,210
19 227 $136,603 $16,948 $119,655 $9,339,555
19 228 $136,603 $16,733 $119,869 $9,219,686
20 229 $136,603 $16,519 $120,084 $9,099,602
20 230 $136,603 $16,303 $120,299 $8,979,303
20 231 $136,603 $16,088 $120,515 $8,858,789
20 232 $136,603 $15,872 $120,731 $8,738,058
20 233 $136,603 $15,656 $120,947 $8,617,111
20 234 $136,603 $15,439 $121,164 $8,495,948
20 235 $136,603 $15,222 $121,381 $8,374,567
20 236 $136,603 $15,004 $121,598 $8,252,969
20 237 $136,603 $14,787 $121,816 $8,131,153
20 238 $136,603 $14,568 $122,034 $8,009,119
20 239 $136,603 $14,350 $122,253 $7,886,866
20 240 $136,603 $14,131 $122,472 $7,764,394
21 241 $136,603 $13,911 $122,691 $7,641,703
21 242 $136,603 $13,691 $122,911 $7,518,791
21 243 $136,603 $13,471 $123,131 $7,395,660
21 244 $136,603 $13,251 $123,352 $7,272,308
21 245 $136,603 $13,030 $123,573 $7,148,735
21 246 $136,603 $12,808 $123,794 $7,024,941
21 247 $136,603 $12,586 $124,016 $6,900,924
21 248 $136,603 $12,364 $124,238 $6,776,686
21 249 $136,603 $12,142 $124,461 $6,652,225
21 250 $136,603 $11,919 $124,684 $6,527,541
21 251 $136,603 $11,695 $124,907 $6,402,634
21 252 $136,603 $11,471 $125,131 $6,277,503
22 253 $136,603 $11,247 $125,355 $6,152,147
22 254 $136,603 $11,023 $125,580 $6,026,567
22 255 $136,603 $10,798 $125,805 $5,900,762
22 256 $136,603 $10,572 $126,030 $5,774,732
22 257 $136,603 $10,346 $126,256 $5,648,476
22 258 $136,603 $10,120 $126,482 $5,521,993
22 259 $136,603 $9,894 $126,709 $5,395,285
22 260 $136,603 $9,667 $126,936 $5,268,349
22 261 $136,603 $9,439 $127,163 $5,141,185
22 262 $136,603 $9,211 $127,391 $5,013,794
22 263 $136,603 $8,983 $127,619 $4,886,174
22 264 $136,603 $8,754 $127,848 $4,758,326
23 265 $136,603 $8,525 $128,077 $4,630,249
23 266 $136,603 $8,296 $128,307 $4,501,942
23 267 $136,603 $8,066 $128,537 $4,373,406
23 268 $136,603 $7,836 $128,767 $4,244,639
23 269 $136,603 $7,605 $128,998 $4,115,641
23 270 $136,603 $7,374 $129,229 $3,986,413
23 271 $136,603 $7,142 $129,460 $3,856,952
23 272 $136,603 $6,910 $129,692 $3,727,260
23 273 $136,603 $6,678 $129,925 $3,597,336
23 274 $136,603 $6,445 $130,157 $3,467,178
23 275 $136,603 $6,212 $130,391 $3,336,788
23 276 $136,603 $5,978 $130,624 $3,206,164
24 277 $136,603 $5,744 $130,858 $3,075,306
24 278 $136,603 $5,510 $131,093 $2,944,213
24 279 $136,603 $5,275 $131,327 $2,812,885
24 280 $136,603 $5,040 $131,563 $2,681,323
24 281 $136,603 $4,804 $131,799 $2,549,524
24 282 $136,603 $4,568 $132,035 $2,417,489
24 283 $136,603 $4,331 $132,271 $2,285,218
24 284 $136,603 $4,094 $132,508 $2,152,710
24 285 $136,603 $3,857 $132,746 $2,019,964
24 286 $136,603 $3,619 $132,983 $1,886,981
24 287 $136,603 $3,381 $133,222 $1,753,759
24 288 $136,603 $3,142 $133,460 $1,620,299
25 289 $136,603 $2,903 $133,700 $1,486,599
25 290 $136,603 $2,663 $133,939 $1,352,660
25 291 $136,603 $2,424 $134,179 $1,218,481
25 292 $136,603 $2,183 $134,419 $1,084,062
25 293 $136,603 $1,942 $134,660 $949,402
25 294 $136,603 $1,701 $134,902 $814,500
25 295 $136,603 $1,459 $135,143 $679,357
25 296 $136,603 $1,217 $135,385 $543,971
25 297 $136,603 $975 $135,628 $408,344
25 298 $136,603 $732 $135,871 $272,473
25 299 $136,603 $488 $136,114 $136,358
25 300 $136,603 $244 $136,358 $0