| Property Price： | $688,000,000.00 |
| Down Payment： | $275,200,000.00 |
| Loan amount： | $412,800,000.00 |
| Monthly Payment： | $1,826,010.90 (2.375% 300-term) |
| Total repayment： | $547,803,268.91 |
| Total int. paid： | $135,003,268.91 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $1,737,500.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $6,880,000.00 |
| Mort. Insurance： | $10,815,360 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 (1st Residential Property) |
| $103,200,000.00 (2nd Residential Property) | |
| $29,240,000.00 (Non Residential Property) | |
| # 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 | $7,056,298.95 | $3,616,298.13 | $2,470,585.36 | $1,898,443.70 | $1,555,729.49 | $1,327,727.94 | $1,165,275.37 |
| 1.500 | $7,145,521.79 | $3,706,593.11 | $2,562,427.19 | $1,991,947.45 | $1,650,937.15 | $1,424,656.23 | $1,263,929.37 |
| 2.000 | $7,235,459.35 | $3,798,315.37 | $2,656,403.92 | $2,088,286.41 | $1,749,670.71 | $1,525,789.18 | $1,367,452.71 |
| 2.375 | $7,303,381.10 | $3,868,041.72 | $2,728,281.75 | $2,162,388.54 | $1,826,010.90 | $1,604,358.10 | $1,448,228.45 |
| 2.500 | $7,326,110.87 | $3,891,461.54 | $2,752,505.85 | $2,187,439.14 | $1,851,889.88 | $1,631,059.07 | $1,475,740.25 |
| 3.000 | $7,417,475.51 | $3,986,027.54 | $2,850,721.01 | $2,289,378.88 | $1,957,544.30 | $1,740,381.45 | $1,588,661.58 |
| 3.500 | $7,509,552.32 | $4,082,008.61 | $2,951,035.13 | $2,394,073.72 | $2,066,574.10 | $1,853,656.47 | $1,706,063.74 |
| 4.000 | $7,602,340.30 | $4,179,399.30 | $3,053,431.76 | $2,501,486.80 | $2,178,910.48 | $1,970,770.34 | $1,827,774.13 |
| 4.500 | $7,695,838.34 | $4,278,193.51 | $3,157,892.30 | $2,611,576.63 | $2,294,476.47 | $2,091,596.96 | $1,953,603.80 |
| 5.000 | $7,790,045.25 | $4,378,384.47 | $3,264,396.09 | $2,724,297.29 | $2,413,187.69 | $2,215,999.66 | $2,083,350.72 |
| 5.500 | $7,884,959.74 | $4,479,964.75 | $3,372,920.50 | $2,839,598.81 | $2,534,953.17 | $2,343,833.00 | $2,216,803.20 |
| 6.000 | $7,980,580.47 | $4,582,926.32 | $3,483,440.99 | $2,957,427.41 | $2,659,676.19 | $2,474,944.57 | $2,353,743.12 |
| 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. |
