| Property Price： | $1,000,000,000.00 |
| Down Payment： | $300,000,000.00 |
| Loan amount： | $700,000,000.00 |
| Monthly Payment： | $3,743,342.20 (4.125% 300-term) |
| Total repayment： | $1,123,002,661.33 |
| Total int. paid： | $423,002,661.33 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $509,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $10,000,000.00 |
| 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 #： | $42,500,000.00 | # 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 | $11,965,623.21 | $6,132,288.50 | $4,189,461.60 | $3,219,260.15 | $2,638,107.18 | $2,251,476.64 | $1,975,999.89 |
| 1.500 | $12,116,921.64 | $6,285,404.99 | $4,345,201.14 | $3,377,817.86 | $2,799,554.28 | $2,415,841.47 | $2,143,291.08 |
| 2.000 | $12,269,432.04 | $6,440,941.77 | $4,504,560.90 | $3,541,183.35 | $2,966,980.37 | $2,587,336.31 | $2,318,839.39 |
| 2.500 | $12,423,153.12 | $6,598,893.12 | $4,667,524.46 | $3,709,320.25 | $3,140,317.14 | $2,765,846.29 | $2,502,466.51 |
| 3.000 | $12,578,083.46 | $6,759,252.13 | $4,834,071.48 | $3,882,183.18 | $3,319,479.20 | $2,951,228.24 | $2,693,951.33 |
| 3.500 | $12,734,221.48 | $6,922,010.72 | $5,004,177.79 | $4,059,718.03 | $3,504,364.99 | $3,143,312.81 | $2,893,034.44 |
| 4.000 | $12,891,565.44 | $7,087,159.67 | $5,177,815.48 | $4,241,862.31 | $3,694,857.88 | $3,341,907.07 | $3,099,423.19 |
| 4.125 | $12,931,089.64 | $7,128,819.21 | $5,221,773.06 | $4,288,110.52 | $3,743,342.20 | $3,392,548.13 | $3,152,124.86 |
| 4.500 | $13,050,113.47 | $7,254,688.61 | $5,354,953.02 | $4,428,545.63 | $3,890,827.35 | $3,546,797.17 | $3,312,797.13 |
| 5.000 | $13,209,863.55 | $7,424,586.07 | $5,535,555.39 | $4,619,690.17 | $4,092,130.29 | $3,757,751.36 | $3,532,813.72 |
| 5.500 | $13,370,813.52 | $7,596,839.46 | $5,719,584.18 | $4,815,211.16 | $4,298,612.45 | $3,974,523.01 | $3,759,113.95 |
| 6.000 | $13,532,961.07 | $7,771,435.14 | $5,906,997.80 | $5,015,017.41 | $4,510,109.81 | $4,196,853.68 | $3,991,327.96 |
| 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. |