| Property Price： | $780,000,000.00 |
| Down Payment： | $312,000,000.00 |
| Loan amount： | $468,000,000.00 |
| Monthly Payment： | $2,070,186.77 (2.375% 300-term) |
| Total repayment： | $621,056,031.62 |
| Total int. paid： | $153,056,031.62 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $399,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $7,800,000.00 |
| 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 #： | $33,150,000.00 | # 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 | $7,999,873.80 | $4,099,872.88 | $2,800,954.33 | $2,152,305.36 | $1,763,763.09 | $1,505,272.96 | $1,321,097.07 |
| 1.500 | $8,101,027.61 | $4,202,242.19 | $2,905,077.34 | $2,258,312.51 | $1,871,702.01 | $1,615,162.58 | $1,432,943.18 |
| 2.000 | $8,202,991.70 | $4,306,229.64 | $3,011,620.72 | $2,367,534.01 | $1,983,638.30 | $1,729,819.13 | $1,550,309.76 |
| 2.375 | $8,279,996.02 | $4,385,279.86 | $3,093,110.12 | $2,451,545.15 | $2,070,186.77 | $1,818,894.36 | $1,641,886.90 |
| 2.500 | $8,305,765.23 | $4,411,831.40 | $3,120,573.50 | $2,479,945.54 | $2,099,526.32 | $1,849,165.81 | $1,673,077.61 |
| 3.000 | $8,409,347.23 | $4,519,042.85 | $3,231,922.08 | $2,595,516.76 | $2,219,308.95 | $1,973,106.88 | $1,801,098.89 |
| 3.500 | $8,513,736.65 | $4,627,858.60 | $3,345,650.29 | $2,714,211.48 | $2,342,918.31 | $2,101,529.14 | $1,934,200.17 |
| 4.000 | $8,618,932.32 | $4,738,272.47 | $3,461,739.49 | $2,835,987.94 | $2,470,276.41 | $2,234,303.58 | $2,072,185.79 |
| 4.500 | $8,724,933.01 | $4,850,277.53 | $3,580,168.59 | $2,960,799.08 | $2,601,296.00 | $2,371,287.25 | $2,214,841.51 |
| 5.000 | $8,831,737.35 | $4,963,866.11 | $3,700,914.17 | $3,088,592.86 | $2,735,881.39 | $2,512,325.20 | $2,361,938.32 |
| 5.500 | $8,939,343.90 | $5,079,029.81 | $3,823,950.57 | $3,219,312.60 | $2,873,929.46 | $2,657,252.53 | $2,513,236.19 |
| 6.000 | $9,047,751.12 | $5,195,759.49 | $3,949,249.96 | $3,352,897.35 | $3,015,330.56 | $2,805,896.46 | $2,668,487.83 |
| 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. |