| Property Price： | $250,000,000.00 |
| Down Payment： | $75,000,000.00 |
| Loan amount： | $175,000,000.00 |
| Monthly Payment： | $935,835.55 (4.125% 300-term) |
| Total repayment： | $280,750,665.33 |
| Total int. paid： | $105,750,665.33 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $134,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $2,500,000.00 |
| 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 #： | $10,625,000.00 | # 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 | $2,991,405.80 | $1,533,072.12 | $1,047,365.40 | $804,815.04 | $659,526.79 | $562,869.16 | $493,999.97 |
| 1.500 | $3,029,230.41 | $1,571,351.25 | $1,086,300.29 | $844,454.47 | $699,888.57 | $603,960.37 | $535,822.77 |
| 2.000 | $3,067,358.01 | $1,610,235.44 | $1,126,140.23 | $885,295.84 | $741,745.09 | $646,834.08 | $579,709.85 |
| 2.500 | $3,105,788.28 | $1,649,723.28 | $1,166,881.12 | $927,330.06 | $785,079.28 | $691,461.57 | $625,616.63 |
| 3.000 | $3,144,520.87 | $1,689,813.03 | $1,208,517.87 | $970,545.80 | $829,869.80 | $737,807.06 | $673,487.83 |
| 3.500 | $3,183,555.37 | $1,730,502.68 | $1,251,044.45 | $1,014,929.51 | $876,091.25 | $785,828.20 | $723,258.61 |
| 4.000 | $3,222,891.36 | $1,771,789.92 | $1,294,453.87 | $1,060,465.58 | $923,714.47 | $835,476.77 | $774,855.80 |
| 4.125 | $3,232,772.41 | $1,782,204.80 | $1,305,443.27 | $1,072,027.63 | $935,835.55 | $848,137.03 | $788,031.21 |
| 4.500 | $3,262,528.37 | $1,813,672.15 | $1,338,738.26 | $1,107,136.41 | $972,706.84 | $886,699.29 | $828,199.28 |
| 5.000 | $3,302,465.89 | $1,856,146.52 | $1,383,888.85 | $1,154,922.54 | $1,023,032.57 | $939,437.84 | $883,203.43 |
| 5.500 | $3,342,703.38 | $1,899,209.86 | $1,429,896.05 | $1,203,802.79 | $1,074,653.11 | $993,630.75 | $939,778.49 |
| 6.000 | $3,383,240.27 | $1,942,858.78 | $1,476,749.45 | $1,253,754.35 | $1,127,527.45 | $1,049,213.42 | $997,831.99 |
| 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. |