Down Payment (HKD)
$11,196,000
Monthly Repayment (HKD)
$72,415
Loan Amount (HKD)
$16,794,000
+
Total Interest (HKD)
$4,930,462
=
Total Repayment (HKD)
$21,724,462
Repayment Schedule | |||||
Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
1 | 1 | $72,415 | $30,089 | $42,326 | $16,751,674 |
1 | 2 | $72,415 | $30,013 | $42,401 | $16,709,273 |
1 | 3 | $72,415 | $29,937 | $42,477 | $16,666,795 |
1 | 4 | $72,415 | $29,861 | $42,554 | $16,624,242 |
1 | 5 | $72,415 | $29,785 | $42,630 | $16,581,612 |
1 | 6 | $72,415 | $29,709 | $42,706 | $16,538,906 |
1 | 7 | $72,415 | $29,632 | $42,783 | $16,496,123 |
1 | 8 | $72,415 | $29,556 | $42,859 | $16,453,264 |
1 | 9 | $72,415 | $29,479 | $42,936 | $16,410,328 |
1 | 10 | $72,415 | $29,402 | $43,013 | $16,367,315 |
1 | 11 | $72,415 | $29,325 | $43,090 | $16,324,225 |
1 | 12 | $72,415 | $29,248 | $43,167 | $16,281,058 |
2 | 13 | $72,415 | $29,170 | $43,245 | $16,237,813 |
2 | 14 | $72,415 | $29,093 | $43,322 | $16,194,491 |
2 | 15 | $72,415 | $29,015 | $43,400 | $16,151,091 |
2 | 16 | $72,415 | $28,937 | $43,478 | $16,107,613 |
2 | 17 | $72,415 | $28,859 | $43,555 | $16,064,058 |
2 | 18 | $72,415 | $28,781 | $43,633 | $16,020,425 |
2 | 19 | $72,415 | $28,703 | $43,712 | $15,976,713 |
2 | 20 | $72,415 | $28,625 | $43,790 | $15,932,923 |
2 | 21 | $72,415 | $28,546 | $43,868 | $15,889,055 |
2 | 22 | $72,415 | $28,468 | $43,947 | $15,845,108 |
2 | 23 | $72,415 | $28,389 | $44,026 | $15,801,082 |
2 | 24 | $72,415 | $28,310 | $44,105 | $15,756,977 |
3 | 25 | $72,415 | $28,231 | $44,184 | $15,712,794 |
3 | 26 | $72,415 | $28,152 | $44,263 | $15,668,531 |
3 | 27 | $72,415 | $28,073 | $44,342 | $15,624,189 |
3 | 28 | $72,415 | $27,993 | $44,422 | $15,579,767 |
3 | 29 | $72,415 | $27,914 | $44,501 | $15,535,266 |
3 | 30 | $72,415 | $27,834 | $44,581 | $15,490,685 |
3 | 31 | $72,415 | $27,754 | $44,661 | $15,446,025 |
3 | 32 | $72,415 | $27,674 | $44,741 | $15,401,284 |
3 | 33 | $72,415 | $27,594 | $44,821 | $15,356,463 |
3 | 34 | $72,415 | $27,514 | $44,901 | $15,311,562 |
3 | 35 | $72,415 | $27,433 | $44,982 | $15,266,580 |
3 | 36 | $72,415 | $27,353 | $45,062 | $15,221,518 |
4 | 37 | $72,415 | $27,272 | $45,143 | $15,176,375 |
4 | 38 | $72,415 | $27,191 | $45,224 | $15,131,151 |
4 | 39 | $72,415 | $27,110 | $45,305 | $15,085,846 |
4 | 40 | $72,415 | $27,029 | $45,386 | $15,040,460 |
4 | 41 | $72,415 | $26,947 | $45,467 | $14,994,993 |
4 | 42 | $72,415 | $26,866 | $45,549 | $14,949,444 |
4 | 43 | $72,415 | $26,784 | $45,630 | $14,903,813 |
4 | 44 | $72,415 | $26,703 | $45,712 | $14,858,101 |
4 | 45 | $72,415 | $26,621 | $45,794 | $14,812,307 |
4 | 46 | $72,415 | $26,539 | $45,876 | $14,766,431 |
4 | 47 | $72,415 | $26,457 | $45,958 | $14,720,473 |
4 | 48 | $72,415 | $26,374 | $46,041 | $14,674,432 |
5 | 49 | $72,415 | $26,292 | $46,123 | $14,628,309 |
5 | 50 | $72,415 | $26,209 | $46,206 | $14,582,103 |
5 | 51 | $72,415 | $26,126 | $46,289 | $14,535,814 |
5 | 52 | $72,415 | $26,043 | $46,372 | $14,489,443 |
5 | 53 | $72,415 | $25,960 | $46,455 | $14,442,988 |
5 | 54 | $72,415 | $25,877 | $46,538 | $14,396,450 |
5 | 55 | $72,415 | $25,794 | $46,621 | $14,349,829 |
5 | 56 | $72,415 | $25,710 | $46,705 | $14,303,124 |
5 | 57 | $72,415 | $25,626 | $46,788 | $14,256,336 |
5 | 58 | $72,415 | $25,543 | $46,872 | $14,209,464 |
5 | 59 | $72,415 | $25,459 | $46,956 | $14,162,507 |
5 | 60 | $72,415 | $25,374 | $47,040 | $14,115,467 |
6 | 61 | $72,415 | $25,290 | $47,125 | $14,068,342 |
6 | 62 | $72,415 | $25,206 | $47,209 | $14,021,133 |
6 | 63 | $72,415 | $25,121 | $47,294 | $13,973,840 |
6 | 64 | $72,415 | $25,036 | $47,378 | $13,926,461 |
6 | 65 | $72,415 | $24,952 | $47,463 | $13,878,998 |
6 | 66 | $72,415 | $24,867 | $47,548 | $13,831,450 |
6 | 67 | $72,415 | $24,781 | $47,634 | $13,783,816 |
6 | 68 | $72,415 | $24,696 | $47,719 | $13,736,097 |
6 | 69 | $72,415 | $24,611 | $47,804 | $13,688,293 |
6 | 70 | $72,415 | $24,525 | $47,890 | $13,640,403 |
6 | 71 | $72,415 | $24,439 | $47,976 | $13,592,427 |
6 | 72 | $72,415 | $24,353 | $48,062 | $13,544,365 |
7 | 73 | $72,415 | $24,267 | $48,148 | $13,496,217 |
7 | 74 | $72,415 | $24,181 | $48,234 | $13,447,983 |
7 | 75 | $72,415 | $24,094 | $48,321 | $13,399,663 |
7 | 76 | $72,415 | $24,008 | $48,407 | $13,351,255 |
7 | 77 | $72,415 | $23,921 | $48,494 | $13,302,762 |
7 | 78 | $72,415 | $23,834 | $48,581 | $13,254,181 |
7 | 79 | $72,415 | $23,747 | $48,668 | $13,205,513 |
7 | 80 | $72,415 | $23,660 | $48,755 | $13,156,758 |
7 | 81 | $72,415 | $23,573 | $48,842 | $13,107,916 |
7 | 82 | $72,415 | $23,485 | $48,930 | $13,058,986 |
7 | 83 | $72,415 | $23,397 | $49,018 | $13,009,968 |
7 | 84 | $72,415 | $23,310 | $49,105 | $12,960,863 |
8 | 85 | $72,415 | $23,222 | $49,193 | $12,911,670 |
8 | 86 | $72,415 | $23,133 | $49,281 | $12,862,388 |
8 | 87 | $72,415 | $23,045 | $49,370 | $12,813,018 |
8 | 88 | $72,415 | $22,957 | $49,458 | $12,763,560 |
8 | 89 | $72,415 | $22,868 | $49,547 | $12,714,013 |
8 | 90 | $72,415 | $22,779 | $49,636 | $12,664,378 |
8 | 91 | $72,415 | $22,690 | $49,725 | $12,614,653 |
8 | 92 | $72,415 | $22,601 | $49,814 | $12,564,840 |
8 | 93 | $72,415 | $22,512 | $49,903 | $12,514,937 |
8 | 94 | $72,415 | $22,423 | $49,992 | $12,464,944 |
8 | 95 | $72,415 | $22,333 | $50,082 | $12,414,863 |
8 | 96 | $72,415 | $22,243 | $50,172 | $12,364,691 |
9 | 97 | $72,415 | $22,153 | $50,261 | $12,314,430 |
9 | 98 | $72,415 | $22,063 | $50,352 | $12,264,078 |
9 | 99 | $72,415 | $21,973 | $50,442 | $12,213,636 |
9 | 100 | $72,415 | $21,883 | $50,532 | $12,163,104 |
9 | 101 | $72,415 | $21,792 | $50,623 | $12,112,482 |
9 | 102 | $72,415 | $21,702 | $50,713 | $12,061,768 |
9 | 103 | $72,415 | $21,611 | $50,804 | $12,010,964 |
9 | 104 | $72,415 | $21,520 | $50,895 | $11,960,069 |
9 | 105 | $72,415 | $21,428 | $50,986 | $11,909,082 |
9 | 106 | $72,415 | $21,337 | $51,078 | $11,858,005 |
9 | 107 | $72,415 | $21,246 | $51,169 | $11,806,835 |
9 | 108 | $72,415 | $21,154 | $51,261 | $11,755,574 |
10 | 109 | $72,415 | $21,062 | $51,353 | $11,704,222 |
10 | 110 | $72,415 | $20,970 | $51,445 | $11,652,777 |
10 | 111 | $72,415 | $20,878 | $51,537 | $11,601,240 |
10 | 112 | $72,415 | $20,786 | $51,629 | $11,549,610 |
10 | 113 | $72,415 | $20,693 | $51,722 | $11,497,889 |
10 | 114 | $72,415 | $20,600 | $51,814 | $11,446,074 |
10 | 115 | $72,415 | $20,508 | $51,907 | $11,394,167 |
10 | 116 | $72,415 | $20,415 | $52,000 | $11,342,166 |
10 | 117 | $72,415 | $20,321 | $52,093 | $11,290,073 |
10 | 118 | $72,415 | $20,228 | $52,187 | $11,237,886 |
10 | 119 | $72,415 | $20,135 | $52,280 | $11,185,606 |
10 | 120 | $72,415 | $20,041 | $52,374 | $11,133,232 |
11 | 121 | $72,415 | $19,947 | $52,468 | $11,080,764 |
11 | 122 | $72,415 | $19,853 | $52,562 | $11,028,202 |
11 | 123 | $72,415 | $19,759 | $52,656 | $10,975,546 |
11 | 124 | $72,415 | $19,665 | $52,750 | $10,922,796 |
11 | 125 | $72,415 | $19,570 | $52,845 | $10,869,951 |
11 | 126 | $72,415 | $19,475 | $52,940 | $10,817,011 |
11 | 127 | $72,415 | $19,380 | $53,034 | $10,763,977 |
11 | 128 | $72,415 | $19,285 | $53,129 | $10,710,848 |
11 | 129 | $72,415 | $19,190 | $53,225 | $10,657,623 |
11 | 130 | $72,415 | $19,095 | $53,320 | $10,604,303 |
11 | 131 | $72,415 | $18,999 | $53,415 | $10,550,888 |
11 | 132 | $72,415 | $18,904 | $53,511 | $10,497,376 |
12 | 133 | $72,415 | $18,808 | $53,607 | $10,443,769 |
12 | 134 | $72,415 | $18,712 | $53,703 | $10,390,066 |
12 | 135 | $72,415 | $18,616 | $53,799 | $10,336,267 |
12 | 136 | $72,415 | $18,519 | $53,896 | $10,282,371 |
12 | 137 | $72,415 | $18,423 | $53,992 | $10,228,379 |
12 | 138 | $72,415 | $18,326 | $54,089 | $10,174,290 |
12 | 139 | $72,415 | $18,229 | $54,186 | $10,120,104 |
12 | 140 | $72,415 | $18,132 | $54,283 | $10,065,821 |
12 | 141 | $72,415 | $18,035 | $54,380 | $10,011,440 |
12 | 142 | $72,415 | $17,937 | $54,478 | $9,956,963 |
12 | 143 | $72,415 | $17,840 | $54,575 | $9,902,387 |
12 | 144 | $72,415 | $17,742 | $54,673 | $9,847,714 |
13 | 145 | $72,415 | $17,644 | $54,771 | $9,792,943 |
13 | 146 | $72,415 | $17,546 | $54,869 | $9,738,074 |
13 | 147 | $72,415 | $17,447 | $54,967 | $9,683,107 |
13 | 148 | $72,415 | $17,349 | $55,066 | $9,628,041 |
13 | 149 | $72,415 | $17,250 | $55,165 | $9,572,876 |
13 | 150 | $72,415 | $17,151 | $55,263 | $9,517,613 |
13 | 151 | $72,415 | $17,052 | $55,362 | $9,462,250 |
13 | 152 | $72,415 | $16,953 | $55,462 | $9,406,788 |
13 | 153 | $72,415 | $16,854 | $55,561 | $9,351,227 |
13 | 154 | $72,415 | $16,754 | $55,661 | $9,295,567 |
13 | 155 | $72,415 | $16,655 | $55,760 | $9,239,806 |
13 | 156 | $72,415 | $16,555 | $55,860 | $9,183,946 |
14 | 157 | $72,415 | $16,455 | $55,960 | $9,127,986 |
14 | 158 | $72,415 | $16,354 | $56,061 | $9,071,925 |
14 | 159 | $72,415 | $16,254 | $56,161 | $9,015,764 |
14 | 160 | $72,415 | $16,153 | $56,262 | $8,959,503 |
14 | 161 | $72,415 | $16,052 | $56,362 | $8,903,140 |
14 | 162 | $72,415 | $15,951 | $56,463 | $8,846,677 |
14 | 163 | $72,415 | $15,850 | $56,565 | $8,790,112 |
14 | 164 | $72,415 | $15,749 | $56,666 | $8,733,446 |
14 | 165 | $72,415 | $15,647 | $56,767 | $8,676,679 |
14 | 166 | $72,415 | $15,546 | $56,869 | $8,619,810 |
14 | 167 | $72,415 | $15,444 | $56,971 | $8,562,839 |
14 | 168 | $72,415 | $15,342 | $57,073 | $8,505,766 |
15 | 169 | $72,415 | $15,239 | $57,175 | $8,448,590 |
15 | 170 | $72,415 | $15,137 | $57,278 | $8,391,312 |
15 | 171 | $72,415 | $15,034 | $57,380 | $8,333,932 |
15 | 172 | $72,415 | $14,932 | $57,483 | $8,276,449 |
15 | 173 | $72,415 | $14,829 | $57,586 | $8,218,863 |
15 | 174 | $72,415 | $14,725 | $57,689 | $8,161,173 |
15 | 175 | $72,415 | $14,622 | $57,793 | $8,103,380 |
15 | 176 | $72,415 | $14,519 | $57,896 | $8,045,484 |
15 | 177 | $72,415 | $14,415 | $58,000 | $7,987,484 |
15 | 178 | $72,415 | $14,311 | $58,104 | $7,929,380 |
15 | 179 | $72,415 | $14,207 | $58,208 | $7,871,172 |
15 | 180 | $72,415 | $14,103 | $58,312 | $7,812,860 |
16 | 181 | $72,415 | $13,998 | $58,417 | $7,754,443 |
16 | 182 | $72,415 | $13,893 | $58,521 | $7,695,921 |
16 | 183 | $72,415 | $13,789 | $58,626 | $7,637,295 |
16 | 184 | $72,415 | $13,683 | $58,731 | $7,578,564 |
16 | 185 | $72,415 | $13,578 | $58,837 | $7,519,727 |
16 | 186 | $72,415 | $13,473 | $58,942 | $7,460,785 |
16 | 187 | $72,415 | $13,367 | $59,048 | $7,401,737 |
16 | 188 | $72,415 | $13,261 | $59,153 | $7,342,584 |
16 | 189 | $72,415 | $13,155 | $59,259 | $7,283,324 |
16 | 190 | $72,415 | $13,049 | $59,366 | $7,223,959 |
16 | 191 | $72,415 | $12,943 | $59,472 | $7,164,487 |
16 | 192 | $72,415 | $12,836 | $59,579 | $7,104,908 |
17 | 193 | $72,415 | $12,730 | $59,685 | $7,045,223 |
17 | 194 | $72,415 | $12,623 | $59,792 | $6,985,431 |
17 | 195 | $72,415 | $12,516 | $59,899 | $6,925,532 |
17 | 196 | $72,415 | $12,408 | $60,007 | $6,865,525 |
17 | 197 | $72,415 | $12,301 | $60,114 | $6,805,411 |
17 | 198 | $72,415 | $12,193 | $60,222 | $6,745,189 |
17 | 199 | $72,415 | $12,085 | $60,330 | $6,684,859 |
17 | 200 | $72,415 | $11,977 | $60,438 | $6,624,421 |
17 | 201 | $72,415 | $11,869 | $60,546 | $6,563,875 |
17 | 202 | $72,415 | $11,760 | $60,655 | $6,503,221 |
17 | 203 | $72,415 | $11,652 | $60,763 | $6,442,457 |
17 | 204 | $72,415 | $11,543 | $60,872 | $6,381,585 |
18 | 205 | $72,415 | $11,434 | $60,981 | $6,320,604 |
18 | 206 | $72,415 | $11,324 | $61,090 | $6,259,514 |
18 | 207 | $72,415 | $11,215 | $61,200 | $6,198,314 |
18 | 208 | $72,415 | $11,105 | $61,310 | $6,137,004 |
18 | 209 | $72,415 | $10,995 | $61,419 | $6,075,585 |
18 | 210 | $72,415 | $10,885 | $61,529 | $6,014,055 |
18 | 211 | $72,415 | $10,775 | $61,640 | $5,952,416 |
18 | 212 | $72,415 | $10,665 | $61,750 | $5,890,666 |
18 | 213 | $72,415 | $10,554 | $61,861 | $5,828,805 |
18 | 214 | $72,415 | $10,443 | $61,972 | $5,766,833 |
18 | 215 | $72,415 | $10,332 | $62,083 | $5,704,751 |
18 | 216 | $72,415 | $10,221 | $62,194 | $5,642,557 |
19 | 217 | $72,415 | $10,110 | $62,305 | $5,580,251 |
19 | 218 | $72,415 | $9,998 | $62,417 | $5,517,834 |
19 | 219 | $72,415 | $9,886 | $62,529 | $5,455,306 |
19 | 220 | $72,415 | $9,774 | $62,641 | $5,392,665 |
19 | 221 | $72,415 | $9,662 | $62,753 | $5,329,912 |
19 | 222 | $72,415 | $9,549 | $62,865 | $5,267,046 |
19 | 223 | $72,415 | $9,437 | $62,978 | $5,204,068 |
19 | 224 | $72,415 | $9,324 | $63,091 | $5,140,978 |
19 | 225 | $72,415 | $9,211 | $63,204 | $5,077,774 |
19 | 226 | $72,415 | $9,098 | $63,317 | $5,014,456 |
19 | 227 | $72,415 | $8,984 | $63,431 | $4,951,026 |
19 | 228 | $72,415 | $8,871 | $63,544 | $4,887,481 |
20 | 229 | $72,415 | $8,757 | $63,658 | $4,823,823 |
20 | 230 | $72,415 | $8,643 | $63,772 | $4,760,051 |
20 | 231 | $72,415 | $8,528 | $63,886 | $4,696,165 |
20 | 232 | $72,415 | $8,414 | $64,001 | $4,632,164 |
20 | 233 | $72,415 | $8,299 | $64,116 | $4,568,048 |
20 | 234 | $72,415 | $8,184 | $64,230 | $4,503,818 |
20 | 235 | $72,415 | $8,069 | $64,346 | $4,439,472 |
20 | 236 | $72,415 | $7,954 | $64,461 | $4,375,011 |
20 | 237 | $72,415 | $7,839 | $64,576 | $4,310,435 |
20 | 238 | $72,415 | $7,723 | $64,692 | $4,245,743 |
20 | 239 | $72,415 | $7,607 | $64,808 | $4,180,935 |
20 | 240 | $72,415 | $7,491 | $64,924 | $4,116,011 |
21 | 241 | $72,415 | $7,375 | $65,040 | $4,050,971 |
21 | 242 | $72,415 | $7,258 | $65,157 | $3,985,814 |
21 | 243 | $72,415 | $7,141 | $65,274 | $3,920,540 |
21 | 244 | $72,415 | $7,024 | $65,391 | $3,855,150 |
21 | 245 | $72,415 | $6,907 | $65,508 | $3,789,642 |
21 | 246 | $72,415 | $6,790 | $65,625 | $3,724,017 |
21 | 247 | $72,415 | $6,672 | $65,743 | $3,658,274 |
21 | 248 | $72,415 | $6,554 | $65,860 | $3,592,414 |
21 | 249 | $72,415 | $6,436 | $65,978 | $3,526,435 |
21 | 250 | $72,415 | $6,318 | $66,097 | $3,460,339 |
21 | 251 | $72,415 | $6,200 | $66,215 | $3,394,123 |
21 | 252 | $72,415 | $6,081 | $66,334 | $3,327,790 |
22 | 253 | $72,415 | $5,962 | $66,453 | $3,261,337 |
22 | 254 | $72,415 | $5,843 | $66,572 | $3,194,766 |
22 | 255 | $72,415 | $5,724 | $66,691 | $3,128,075 |
22 | 256 | $72,415 | $5,604 | $66,810 | $3,061,264 |
22 | 257 | $72,415 | $5,485 | $66,930 | $2,994,334 |
22 | 258 | $72,415 | $5,365 | $67,050 | $2,927,284 |
22 | 259 | $72,415 | $5,245 | $67,170 | $2,860,114 |
22 | 260 | $72,415 | $5,124 | $67,291 | $2,792,823 |
22 | 261 | $72,415 | $5,004 | $67,411 | $2,725,412 |
22 | 262 | $72,415 | $4,883 | $67,532 | $2,657,880 |
22 | 263 | $72,415 | $4,762 | $67,653 | $2,590,228 |
22 | 264 | $72,415 | $4,641 | $67,774 | $2,522,454 |
23 | 265 | $72,415 | $4,519 | $67,895 | $2,454,558 |
23 | 266 | $72,415 | $4,398 | $68,017 | $2,386,541 |
23 | 267 | $72,415 | $4,276 | $68,139 | $2,318,402 |
23 | 268 | $72,415 | $4,154 | $68,261 | $2,250,141 |
23 | 269 | $72,415 | $4,032 | $68,383 | $2,181,758 |
23 | 270 | $72,415 | $3,909 | $68,506 | $2,113,252 |
23 | 271 | $72,415 | $3,786 | $68,629 | $2,044,623 |
23 | 272 | $72,415 | $3,663 | $68,752 | $1,975,871 |
23 | 273 | $72,415 | $3,540 | $68,875 | $1,906,997 |
23 | 274 | $72,415 | $3,417 | $68,998 | $1,837,999 |
23 | 275 | $72,415 | $3,293 | $69,122 | $1,768,877 |
23 | 276 | $72,415 | $3,169 | $69,246 | $1,699,631 |
24 | 277 | $72,415 | $3,045 | $69,370 | $1,630,261 |
24 | 278 | $72,415 | $2,921 | $69,494 | $1,560,767 |
24 | 279 | $72,415 | $2,796 | $69,618 | $1,491,149 |
24 | 280 | $72,415 | $2,672 | $69,743 | $1,421,406 |
24 | 281 | $72,415 | $2,547 | $69,868 | $1,351,537 |
24 | 282 | $72,415 | $2,422 | $69,993 | $1,281,544 |
24 | 283 | $72,415 | $2,296 | $70,119 | $1,211,425 |
24 | 284 | $72,415 | $2,170 | $70,244 | $1,141,181 |
24 | 285 | $72,415 | $2,045 | $70,370 | $1,070,811 |
24 | 286 | $72,415 | $1,919 | $70,496 | $1,000,314 |
24 | 287 | $72,415 | $1,792 | $70,623 | $929,692 |
24 | 288 | $72,415 | $1,666 | $70,749 | $858,943 |
25 | 289 | $72,415 | $1,539 | $70,876 | $788,067 |
25 | 290 | $72,415 | $1,412 | $71,003 | $717,064 |
25 | 291 | $72,415 | $1,285 | $71,130 | $645,934 |
25 | 292 | $72,415 | $1,157 | $71,258 | $574,676 |
25 | 293 | $72,415 | $1,030 | $71,385 | $503,291 |
25 | 294 | $72,415 | $902 | $71,513 | $431,778 |
25 | 295 | $72,415 | $774 | $71,641 | $360,136 |
25 | 296 | $72,415 | $645 | $71,770 | $288,367 |
25 | 297 | $72,415 | $517 | $71,898 | $216,468 |
25 | 298 | $72,415 | $388 | $72,027 | $144,441 |
25 | 299 | $72,415 | $259 | $72,156 | $72,285 |
25 | 300 | $72,415 | $130 | $72,285 | $0 |