| Property Price： | $688,000,000.00 |
| Down Payment： | $206,400,000.00 |
| Loan amount： | $481,600,000.00 |
| Monthly Payment： | $2,575,419.44 (4.125% 300-term) |
| Total repayment： | $772,625,830.99 |
| Total int. paid： | $291,025,830.99 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $353,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $6,880,000.00 |
| 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 #： | $29,240,000.00 | # 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 | $8,232,348.77 | $4,219,014.49 | $2,882,349.58 | $2,214,850.98 | $1,815,017.74 | $1,549,015.93 | $1,359,487.93 |
| 1.500 | $8,336,442.09 | $4,324,358.63 | $2,989,498.39 | $2,323,938.69 | $1,926,093.35 | $1,662,098.93 | $1,474,584.26 |
| 2.000 | $8,441,369.24 | $4,431,367.94 | $3,099,137.90 | $2,436,334.14 | $2,041,282.49 | $1,780,087.38 | $1,595,361.50 |
| 2.500 | $8,547,129.35 | $4,540,038.47 | $3,211,256.83 | $2,552,012.33 | $2,160,538.19 | $1,902,902.25 | $1,721,696.96 |
| 3.000 | $8,653,721.42 | $4,650,365.46 | $3,325,841.18 | $2,670,942.03 | $2,283,801.69 | $2,030,445.03 | $1,853,438.51 |
| 3.500 | $8,761,144.38 | $4,762,343.38 | $3,442,874.32 | $2,793,086.00 | $2,411,003.11 | $2,162,599.22 | $1,990,407.70 |
| 4.000 | $8,869,397.02 | $4,875,965.85 | $3,562,337.05 | $2,918,401.27 | $2,542,062.22 | $2,299,232.06 | $2,132,403.15 |
| 4.125 | $8,896,589.67 | $4,904,627.62 | $3,592,579.87 | $2,950,220.04 | $2,575,419.44 | $2,334,073.11 | $2,168,661.90 |
| 4.500 | $8,978,478.07 | $4,991,225.77 | $3,684,207.68 | $3,046,839.40 | $2,676,889.21 | $2,440,196.45 | $2,279,204.43 |
| 5.000 | $9,088,386.12 | $5,108,115.21 | $3,808,462.11 | $3,178,346.84 | $2,815,385.64 | $2,585,332.94 | $2,430,575.84 |
| 5.500 | $9,199,119.70 | $5,226,625.55 | $3,935,073.92 | $3,312,865.27 | $2,957,445.36 | $2,734,471.83 | $2,586,270.40 |
| 6.000 | $9,310,677.22 | $5,346,747.37 | $4,064,014.48 | $3,450,331.98 | $3,102,955.55 | $2,887,435.33 | $2,746,033.63 |
| 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. |