| Property Price： | $600,000,000.00 |
| Down Payment： | $180,000,000.00 |
| Loan amount： | $420,000,000.00 |
| Monthly Payment： | $2,246,005.32 (4.125% 300-term) |
| Total repayment： | $673,801,596.80 |
| Total int. paid： | $253,801,596.80 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $309,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $6,000,000.00 |
| 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 #： | $25,500,000.00 | # 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 | $7,179,373.93 | $3,679,373.10 | $2,513,676.96 | $1,931,556.09 | $1,582,864.31 | $1,350,885.99 | $1,185,599.94 |
| 1.500 | $7,270,152.98 | $3,771,242.99 | $2,607,120.69 | $2,026,690.72 | $1,679,732.57 | $1,449,504.88 | $1,285,974.65 |
| 2.000 | $7,361,659.22 | $3,864,565.06 | $2,702,736.54 | $2,124,710.01 | $1,780,188.22 | $1,552,401.79 | $1,391,303.63 |
| 2.500 | $7,453,891.87 | $3,959,335.87 | $2,800,514.68 | $2,225,592.15 | $1,884,190.28 | $1,659,507.78 | $1,501,479.90 |
| 3.000 | $7,546,850.08 | $4,055,551.28 | $2,900,442.89 | $2,329,309.91 | $1,991,687.52 | $1,770,736.94 | $1,616,370.80 |
| 3.500 | $7,640,532.89 | $4,153,206.43 | $3,002,506.67 | $2,435,830.82 | $2,102,619.00 | $1,885,987.69 | $1,735,820.66 |
| 4.000 | $7,734,939.26 | $4,252,295.80 | $3,106,689.29 | $2,545,117.38 | $2,216,914.73 | $2,005,144.24 | $1,859,653.91 |
| 4.125 | $7,758,653.78 | $4,277,291.53 | $3,133,063.84 | $2,572,866.31 | $2,246,005.32 | $2,035,528.88 | $1,891,274.91 |
| 4.500 | $7,830,068.08 | $4,352,813.17 | $3,212,971.81 | $2,657,127.38 | $2,334,496.41 | $2,128,078.30 | $1,987,678.28 |
| 5.000 | $7,925,918.13 | $4,454,751.64 | $3,321,333.23 | $2,771,814.10 | $2,455,278.17 | $2,254,650.82 | $2,119,688.23 |
| 5.500 | $8,022,488.11 | $4,558,103.67 | $3,431,750.51 | $2,889,126.69 | $2,579,167.47 | $2,384,713.81 | $2,255,468.37 |
| 6.000 | $8,119,776.64 | $4,662,861.08 | $3,544,198.68 | $3,009,010.45 | $2,706,065.89 | $2,518,112.21 | $2,394,796.77 |
| 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. |