| Property Price： | $78,000,000.00 |
| Down Payment： | $23,400,000.00 |
| Loan amount： | $54,600,000.00 |
| Monthly Payment： | $291,980.69 (4.125% 300-term) |
| Total repayment： | $87,594,207.58 |
| Total int. paid： | $32,994,207.58 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $48,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $780,000.00 |
| 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 #： | $3,315,000.00 | # 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 | $933,318.61 | $478,318.50 | $326,778.00 | $251,102.29 | $205,772.36 | $175,615.18 | $154,127.99 |
| 1.500 | $945,119.89 | $490,261.59 | $338,925.69 | $263,469.79 | $218,365.23 | $188,435.63 | $167,176.70 |
| 2.000 | $957,015.70 | $502,393.46 | $351,355.75 | $276,212.30 | $231,424.47 | $201,812.23 | $180,869.47 |
| 2.500 | $969,005.94 | $514,713.66 | $364,066.91 | $289,326.98 | $244,944.74 | $215,736.01 | $195,192.39 |
| 3.000 | $981,090.51 | $527,221.67 | $377,057.58 | $302,810.29 | $258,919.38 | $230,195.80 | $210,128.20 |
| 3.500 | $993,269.28 | $539,916.84 | $390,325.87 | $316,658.01 | $273,340.47 | $245,178.40 | $225,656.69 |
| 4.000 | $1,005,542.10 | $552,798.45 | $403,869.61 | $330,865.26 | $288,198.91 | $260,668.75 | $241,755.01 |
| 4.125 | $1,008,624.99 | $556,047.90 | $407,298.30 | $334,472.62 | $291,980.69 | $264,618.75 | $245,865.74 |
| 4.500 | $1,017,908.85 | $565,865.71 | $417,686.34 | $345,426.56 | $303,484.53 | $276,650.18 | $258,398.18 |
| 5.000 | $1,030,369.36 | $579,117.71 | $431,773.32 | $360,335.83 | $319,186.16 | $293,104.61 | $275,559.47 |
| 5.500 | $1,042,923.45 | $592,553.48 | $446,127.57 | $375,586.47 | $335,291.77 | $310,012.79 | $293,210.89 |
| 6.000 | $1,055,570.96 | $606,171.94 | $460,745.83 | $391,171.36 | $351,788.57 | $327,354.59 | $311,323.58 |
| 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. |