| Property Price： | $550,000,000.00 |
| Down Payment： | $165,000,000.00 |
| Loan amount： | $385,000,000.00 |
| Monthly Payment： | $2,058,838.21 (4.125% 300-term) |
| Total repayment： | $617,651,463.73 |
| Total int. paid： | $232,651,463.73 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $284,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $5,500,000.00 |
| 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 #： | $23,375,000.00 | # 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 | $6,581,092.77 | $3,372,758.67 | $2,304,203.88 | $1,770,593.08 | $1,450,958.95 | $1,238,312.15 | $1,086,799.94 |
| 1.500 | $6,664,306.90 | $3,456,972.74 | $2,389,860.63 | $1,857,799.82 | $1,539,754.86 | $1,328,712.81 | $1,178,810.09 |
| 2.000 | $6,748,187.62 | $3,542,517.97 | $2,477,508.50 | $1,947,650.84 | $1,631,839.20 | $1,423,034.97 | $1,275,361.66 |
| 2.500 | $6,832,734.22 | $3,629,391.22 | $2,567,138.45 | $2,040,126.14 | $1,727,174.43 | $1,521,215.46 | $1,376,356.58 |
| 3.000 | $6,917,945.91 | $3,717,588.67 | $2,658,739.32 | $2,135,200.75 | $1,825,713.56 | $1,623,175.53 | $1,481,673.23 |
| 3.500 | $7,003,821.81 | $3,807,105.90 | $2,752,297.78 | $2,232,844.91 | $1,927,400.75 | $1,728,822.05 | $1,591,168.94 |
| 4.000 | $7,090,360.99 | $3,897,937.82 | $2,847,798.51 | $2,333,024.27 | $2,032,171.84 | $1,838,048.89 | $1,704,682.75 |
| 4.125 | $7,112,099.30 | $3,920,850.57 | $2,871,975.18 | $2,358,460.79 | $2,058,838.21 | $1,865,901.47 | $1,733,668.67 |
| 4.500 | $7,177,562.41 | $3,990,078.74 | $2,945,224.16 | $2,435,700.10 | $2,139,955.04 | $1,950,738.44 | $1,822,038.42 |
| 5.000 | $7,265,424.95 | $4,083,522.34 | $3,044,555.46 | $2,540,829.60 | $2,250,671.66 | $2,066,763.25 | $1,943,047.55 |
| 5.500 | $7,353,947.44 | $4,178,261.70 | $3,145,771.30 | $2,648,366.14 | $2,364,236.85 | $2,185,987.66 | $2,067,512.68 |
| 6.000 | $7,443,128.59 | $4,274,289.32 | $3,248,848.79 | $2,758,259.58 | $2,480,560.40 | $2,308,269.52 | $2,195,230.38 |
| 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. |