| Property Price： | $2,500,000,000.00 |
| Down Payment： | $1,000,000,000.00 |
| Loan amount： | $1,500,000,000.00 |
| Monthly Payment： | $6,635,214.01 (2.375% 300-term) |
| Total repayment： | $1,990,564,203.90 |
| Total int. paid： | $490,564,203.90 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $1,259,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $25,000,000.00 |
| 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 #： | $106,250,000.00 | # 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 | $25,640,621.17 | $13,140,618.21 | $8,977,417.72 | $6,898,414.60 | $5,653,086.81 | $4,824,592.81 | $4,234,285.48 |
| 1.500 | $25,964,832.08 | $13,468,724.97 | $9,311,145.31 | $7,238,181.13 | $5,999,044.89 | $5,176,803.16 | $4,592,766.60 |
| 2.000 | $26,291,640.08 | $13,802,018.08 | $9,652,630.51 | $7,588,250.03 | $6,357,815.08 | $5,544,292.09 | $4,968,941.55 |
| 2.375 | $26,538,448.77 | $14,055,384.16 | $9,913,814.49 | $7,857,516.50 | $6,635,214.01 | $5,829,789.62 | $5,262,458.01 |
| 2.500 | $26,621,042.41 | $14,140,485.26 | $10,001,838.14 | $7,948,543.40 | $6,729,251.01 | $5,926,813.48 | $5,362,428.23 |
| 3.000 | $26,953,036.00 | $14,484,111.70 | $10,358,724.60 | $8,318,963.97 | $7,113,169.71 | $6,324,060.51 | $5,772,752.85 |
| 3.500 | $27,287,617.46 | $14,832,880.12 | $10,723,238.12 | $8,699,395.77 | $7,509,353.55 | $6,735,670.32 | $6,199,359.52 |
| 4.000 | $27,624,783.08 | $15,186,770.72 | $11,095,318.88 | $9,089,704.94 | $7,917,552.60 | $7,161,229.43 | $6,641,621.12 |
| 4.500 | $27,964,528.86 | $15,545,761.31 | $11,474,899.33 | $9,489,740.64 | $8,337,487.17 | $7,600,279.65 | $7,098,851.00 |
| 5.000 | $28,306,850.47 | $15,909,827.29 | $11,861,904.40 | $9,899,336.09 | $8,768,850.62 | $8,052,324.35 | $7,570,315.11 |
| 5.500 | $28,651,743.26 | $16,278,941.69 | $12,256,251.82 | $10,318,309.62 | $9,211,312.38 | $8,516,835.02 | $8,055,244.19 |
| 6.000 | $28,999,202.29 | $16,653,075.29 | $12,657,852.42 | $10,746,465.88 | $9,664,521.02 | $8,993,257.88 | $8,552,845.62 |
| 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. |