| Property Price： | $1,550,000,000.00 |
| Down Payment： | $465,000,000.00 |
| Loan amount： | $1,085,000,000.00 |
| Monthly Payment： | $5,802,180.42 (4.125% 300-term) |
| Total repayment： | $1,740,654,125.06 |
| Total int. paid： | $655,654,125.06 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $784,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $15,500,000.00 |
| 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 #： | $65,875,000.00 | # 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 | $18,546,715.98 | $9,505,047.17 | $6,493,665.48 | $4,989,853.23 | $4,089,066.13 | $3,489,788.80 | $3,062,799.83 |
| 1.500 | $18,781,228.54 | $9,742,377.73 | $6,735,061.77 | $5,235,617.69 | $4,339,309.14 | $3,744,554.28 | $3,322,101.17 |
| 2.000 | $19,017,619.66 | $9,983,459.74 | $6,982,069.40 | $5,488,834.19 | $4,598,819.57 | $4,010,371.28 | $3,594,201.05 |
| 2.500 | $19,255,887.34 | $10,228,284.33 | $7,234,662.92 | $5,749,446.39 | $4,867,491.56 | $4,287,061.75 | $3,878,823.09 |
| 3.000 | $19,496,029.37 | $10,476,840.80 | $7,492,810.80 | $6,017,383.94 | $5,145,192.76 | $4,574,403.77 | $4,175,624.56 |
| 3.500 | $19,738,043.29 | $10,729,116.62 | $7,756,475.57 | $6,292,562.94 | $5,431,765.74 | $4,872,134.86 | $4,484,203.38 |
| 4.000 | $19,981,926.43 | $10,985,097.49 | $8,025,613.99 | $6,574,886.57 | $5,727,029.72 | $5,179,955.96 | $4,804,105.94 |
| 4.125 | $20,043,188.94 | $11,049,669.78 | $8,093,748.25 | $6,646,571.30 | $5,802,180.42 | $5,258,449.60 | $4,885,793.53 |
| 4.500 | $20,227,675.88 | $11,244,767.35 | $8,300,177.18 | $6,864,245.73 | $6,030,782.39 | $5,497,535.61 | $5,134,835.56 |
| 5.000 | $20,475,288.50 | $11,508,108.40 | $8,580,110.85 | $7,160,519.77 | $6,342,801.95 | $5,824,514.61 | $5,475,861.27 |
| 5.500 | $20,724,760.96 | $11,775,101.16 | $8,865,355.48 | $7,463,577.29 | $6,662,849.29 | $6,160,510.66 | $5,826,626.63 |
| 6.000 | $20,976,089.66 | $12,045,724.46 | $9,155,846.58 | $7,773,276.98 | $6,990,670.21 | $6,505,123.20 | $6,186,558.33 |
| 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. |