| Property Price： | $310,000,000.00 |
| Down Payment： | $93,000,000.00 |
| Loan amount： | $217,000,000.00 |
| Monthly Payment： | $1,160,436.08 (4.125% 300-term) |
| Total repayment： | $348,130,825.01 |
| Total int. paid： | $131,130,825.01 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $164,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $3,100,000.00 |
| 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 #： | $13,175,000.00 | # 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 | $3,709,343.20 | $1,901,009.43 | $1,298,733.10 | $997,970.65 | $817,813.23 | $697,957.76 | $612,559.97 |
| 1.500 | $3,756,245.71 | $1,948,475.55 | $1,347,012.35 | $1,047,123.54 | $867,861.83 | $748,910.86 | $664,420.23 |
| 2.000 | $3,803,523.93 | $1,996,691.95 | $1,396,413.88 | $1,097,766.84 | $919,763.91 | $802,074.26 | $718,840.21 |
| 2.500 | $3,851,177.47 | $2,045,656.87 | $1,446,932.58 | $1,149,889.28 | $973,498.31 | $857,412.35 | $775,764.62 |
| 3.000 | $3,899,205.87 | $2,095,368.16 | $1,498,562.16 | $1,203,476.79 | $1,029,038.55 | $914,880.75 | $835,124.91 |
| 3.500 | $3,947,608.66 | $2,145,823.32 | $1,551,295.11 | $1,258,512.59 | $1,086,353.15 | $974,426.97 | $896,840.68 |
| 4.000 | $3,996,385.29 | $2,197,019.50 | $1,605,122.80 | $1,314,977.31 | $1,145,405.94 | $1,035,991.19 | $960,821.19 |
| 4.125 | $4,008,637.79 | $2,209,933.96 | $1,618,749.65 | $1,329,314.26 | $1,160,436.08 | $1,051,689.92 | $977,158.71 |
| 4.500 | $4,045,535.18 | $2,248,953.47 | $1,660,035.44 | $1,372,849.15 | $1,206,156.48 | $1,099,507.12 | $1,026,967.11 |
| 5.000 | $4,095,057.70 | $2,301,621.68 | $1,716,022.17 | $1,432,103.95 | $1,268,560.39 | $1,164,902.92 | $1,095,172.25 |
| 5.500 | $4,144,952.19 | $2,355,020.23 | $1,773,071.10 | $1,492,715.46 | $1,332,569.86 | $1,232,102.13 | $1,165,325.33 |
| 6.000 | $4,195,217.93 | $2,409,144.89 | $1,831,169.32 | $1,554,655.40 | $1,398,134.04 | $1,301,024.64 | $1,237,311.67 |
| 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. |