| Property Price： | $980,000,000.00 |
| Down Payment： | $294,000,000.00 |
| Loan amount： | $686,000,000.00 |
| Monthly Payment： | $3,668,475.36 (4.125% 300-term) |
| Total repayment： | $1,100,542,608.10 |
| Total int. paid： | $414,542,608.10 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $499,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $9,800,000.00 |
| Mort. Insurance： | $0 one-time payment |
| * The exact charges to be determined by the solicitors. | |
| S&P Reg： | $210.00 |
| Reg Fee： | $230.00 - $450.00 |
| Reg Fee： | $210.00 |
| Reg Fee： | $300.00 |
| Land Register： | $30.00 |
| Stamp Duty #： | $41,650,000.00 | # The exact stamp duty to be determined by the government. |
| Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
| 1.000 | $11,726,310.75 | $6,009,642.73 | $4,105,672.37 | $3,154,874.95 | $2,585,345.04 | $2,206,447.11 | $1,936,479.89 |
| 1.500 | $11,874,583.21 | $6,159,696.89 | $4,258,297.12 | $3,310,261.50 | $2,743,563.20 | $2,367,524.64 | $2,100,425.26 |
| 2.000 | $12,024,043.40 | $6,312,122.93 | $4,414,469.69 | $3,470,359.68 | $2,907,640.76 | $2,535,589.58 | $2,272,462.60 |
| 2.500 | $12,174,690.06 | $6,466,915.26 | $4,574,173.97 | $3,635,133.85 | $3,077,510.80 | $2,710,529.37 | $2,452,417.18 |
| 3.000 | $12,326,521.80 | $6,624,067.09 | $4,737,390.05 | $3,804,539.52 | $3,253,089.61 | $2,892,203.67 | $2,640,072.30 |
| 3.500 | $12,479,537.05 | $6,783,570.51 | $4,904,094.23 | $3,978,523.67 | $3,434,277.69 | $3,080,446.56 | $2,835,173.75 |
| 4.000 | $12,633,734.13 | $6,945,416.48 | $5,074,259.17 | $4,157,025.06 | $3,620,960.72 | $3,275,068.93 | $3,037,434.72 |
| 4.125 | $12,672,467.85 | $6,986,242.83 | $5,117,337.60 | $4,202,348.31 | $3,668,475.36 | $3,324,697.16 | $3,089,082.36 |
| 4.500 | $12,789,111.20 | $7,109,594.84 | $5,247,853.96 | $4,339,974.72 | $3,813,010.80 | $3,475,861.23 | $3,246,541.19 |
| 5.000 | $12,945,666.28 | $7,276,094.35 | $5,424,844.28 | $4,527,296.37 | $4,010,287.68 | $3,682,596.33 | $3,462,157.45 |
| 5.500 | $13,103,397.25 | $7,444,902.67 | $5,605,192.50 | $4,718,906.93 | $4,212,640.20 | $3,895,032.55 | $3,683,931.68 |
| 6.000 | $13,262,301.85 | $7,616,006.43 | $5,788,857.84 | $4,914,717.06 | $4,419,907.61 | $4,112,916.60 | $3,911,501.40 |
| Disclaimer: The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed. |