Down Payment (HKD)
$11,680,000
Monthly Repayment (HKD)
$75,545
Loan Amount (HKD)
$17,520,000
+
Total Interest (HKD)
$5,143,604
=
Total Repayment (HKD)
$22,663,604
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $75,545 | $31,390 | $44,155 | $17,475,845 |
| 1 | 2 | $75,545 | $31,311 | $44,234 | $17,431,610 |
| 1 | 3 | $75,545 | $31,232 | $44,314 | $17,387,296 |
| 1 | 4 | $75,545 | $31,152 | $44,393 | $17,342,903 |
| 1 | 5 | $75,545 | $31,073 | $44,473 | $17,298,431 |
| 1 | 6 | $75,545 | $30,993 | $44,552 | $17,253,878 |
| 1 | 7 | $75,545 | $30,913 | $44,632 | $17,209,246 |
| 1 | 8 | $75,545 | $30,833 | $44,712 | $17,164,534 |
| 1 | 9 | $75,545 | $30,753 | $44,792 | $17,119,742 |
| 1 | 10 | $75,545 | $30,673 | $44,872 | $17,074,869 |
| 1 | 11 | $75,545 | $30,592 | $44,953 | $17,029,917 |
| 1 | 12 | $75,545 | $30,512 | $45,033 | $16,984,883 |
| 2 | 13 | $75,545 | $30,431 | $45,114 | $16,939,769 |
| 2 | 14 | $75,545 | $30,350 | $45,195 | $16,894,574 |
| 2 | 15 | $75,545 | $30,269 | $45,276 | $16,849,298 |
| 2 | 16 | $75,545 | $30,188 | $45,357 | $16,803,941 |
| 2 | 17 | $75,545 | $30,107 | $45,438 | $16,758,503 |
| 2 | 18 | $75,545 | $30,026 | $45,520 | $16,712,983 |
| 2 | 19 | $75,545 | $29,944 | $45,601 | $16,667,382 |
| 2 | 20 | $75,545 | $29,862 | $45,683 | $16,621,699 |
| 2 | 21 | $75,545 | $29,781 | $45,765 | $16,575,934 |
| 2 | 22 | $75,545 | $29,699 | $45,847 | $16,530,087 |
| 2 | 23 | $75,545 | $29,616 | $45,929 | $16,484,158 |
| 2 | 24 | $75,545 | $29,534 | $46,011 | $16,438,147 |
| 3 | 25 | $75,545 | $29,452 | $46,094 | $16,392,054 |
| 3 | 26 | $75,545 | $29,369 | $46,176 | $16,345,877 |
| 3 | 27 | $75,545 | $29,286 | $46,259 | $16,299,618 |
| 3 | 28 | $75,545 | $29,203 | $46,342 | $16,253,276 |
| 3 | 29 | $75,545 | $29,120 | $46,425 | $16,206,852 |
| 3 | 30 | $75,545 | $29,037 | $46,508 | $16,160,344 |
| 3 | 31 | $75,545 | $28,954 | $46,591 | $16,113,752 |
| 3 | 32 | $75,545 | $28,870 | $46,675 | $16,067,077 |
| 3 | 33 | $75,545 | $28,787 | $46,759 | $16,020,319 |
| 3 | 34 | $75,545 | $28,703 | $46,842 | $15,973,476 |
| 3 | 35 | $75,545 | $28,619 | $46,926 | $15,926,550 |
| 3 | 36 | $75,545 | $28,535 | $47,010 | $15,879,540 |
| 4 | 37 | $75,545 | $28,451 | $47,095 | $15,832,445 |
| 4 | 38 | $75,545 | $28,366 | $47,179 | $15,785,267 |
| 4 | 39 | $75,545 | $28,282 | $47,263 | $15,738,003 |
| 4 | 40 | $75,545 | $28,197 | $47,348 | $15,690,655 |
| 4 | 41 | $75,545 | $28,112 | $47,433 | $15,643,222 |
| 4 | 42 | $75,545 | $28,027 | $47,518 | $15,595,704 |
| 4 | 43 | $75,545 | $27,942 | $47,603 | $15,548,101 |
| 4 | 44 | $75,545 | $27,857 | $47,688 | $15,500,413 |
| 4 | 45 | $75,545 | $27,772 | $47,774 | $15,452,639 |
| 4 | 46 | $75,545 | $27,686 | $47,859 | $15,404,780 |
| 4 | 47 | $75,545 | $27,600 | $47,945 | $15,356,835 |
| 4 | 48 | $75,545 | $27,514 | $48,031 | $15,308,804 |
| 5 | 49 | $75,545 | $27,428 | $48,117 | $15,260,687 |
| 5 | 50 | $75,545 | $27,342 | $48,203 | $15,212,483 |
| 5 | 51 | $75,545 | $27,256 | $48,290 | $15,164,194 |
| 5 | 52 | $75,545 | $27,169 | $48,376 | $15,115,817 |
| 5 | 53 | $75,545 | $27,083 | $48,463 | $15,067,355 |
| 5 | 54 | $75,545 | $26,996 | $48,550 | $15,018,805 |
| 5 | 55 | $75,545 | $26,909 | $48,637 | $14,970,168 |
| 5 | 56 | $75,545 | $26,822 | $48,724 | $14,921,444 |
| 5 | 57 | $75,545 | $26,734 | $48,811 | $14,872,633 |
| 5 | 58 | $75,545 | $26,647 | $48,899 | $14,823,735 |
| 5 | 59 | $75,545 | $26,559 | $48,986 | $14,774,749 |
| 5 | 60 | $75,545 | $26,471 | $49,074 | $14,725,675 |
| 6 | 61 | $75,545 | $26,384 | $49,162 | $14,676,513 |
| 6 | 62 | $75,545 | $26,295 | $49,250 | $14,627,263 |
| 6 | 63 | $75,545 | $26,207 | $49,338 | $14,577,925 |
| 6 | 64 | $75,545 | $26,119 | $49,427 | $14,528,498 |
| 6 | 65 | $75,545 | $26,030 | $49,515 | $14,478,983 |
| 6 | 66 | $75,545 | $25,942 | $49,604 | $14,429,379 |
| 6 | 67 | $75,545 | $25,853 | $49,693 | $14,379,687 |
| 6 | 68 | $75,545 | $25,764 | $49,782 | $14,329,905 |
| 6 | 69 | $75,545 | $25,674 | $49,871 | $14,280,034 |
| 6 | 70 | $75,545 | $25,585 | $49,960 | $14,230,074 |
| 6 | 71 | $75,545 | $25,496 | $50,050 | $14,180,024 |
| 6 | 72 | $75,545 | $25,406 | $50,139 | $14,129,884 |
| 7 | 73 | $75,545 | $25,316 | $50,229 | $14,079,655 |
| 7 | 74 | $75,545 | $25,226 | $50,319 | $14,029,336 |
| 7 | 75 | $75,545 | $25,136 | $50,409 | $13,978,926 |
| 7 | 76 | $75,545 | $25,046 | $50,500 | $13,928,426 |
| 7 | 77 | $75,545 | $24,955 | $50,590 | $13,877,836 |
| 7 | 78 | $75,545 | $24,864 | $50,681 | $13,827,155 |
| 7 | 79 | $75,545 | $24,774 | $50,772 | $13,776,384 |
| 7 | 80 | $75,545 | $24,683 | $50,863 | $13,725,521 |
| 7 | 81 | $75,545 | $24,592 | $50,954 | $13,674,567 |
| 7 | 82 | $75,545 | $24,500 | $51,045 | $13,623,522 |
| 7 | 83 | $75,545 | $24,409 | $51,137 | $13,572,386 |
| 7 | 84 | $75,545 | $24,317 | $51,228 | $13,521,157 |
| 8 | 85 | $75,545 | $24,225 | $51,320 | $13,469,837 |
| 8 | 86 | $75,545 | $24,133 | $51,412 | $13,418,426 |
| 8 | 87 | $75,545 | $24,041 | $51,504 | $13,366,922 |
| 8 | 88 | $75,545 | $23,949 | $51,596 | $13,315,325 |
| 8 | 89 | $75,545 | $23,857 | $51,689 | $13,263,637 |
| 8 | 90 | $75,545 | $23,764 | $51,781 | $13,211,855 |
| 8 | 91 | $75,545 | $23,671 | $51,874 | $13,159,981 |
| 8 | 92 | $75,545 | $23,578 | $51,967 | $13,108,014 |
| 8 | 93 | $75,545 | $23,485 | $52,060 | $13,055,954 |
| 8 | 94 | $75,545 | $23,392 | $52,153 | $13,003,801 |
| 8 | 95 | $75,545 | $23,298 | $52,247 | $12,951,554 |
| 8 | 96 | $75,545 | $23,205 | $52,340 | $12,899,213 |
| 9 | 97 | $75,545 | $23,111 | $52,434 | $12,846,779 |
| 9 | 98 | $75,545 | $23,017 | $52,528 | $12,794,251 |
| 9 | 99 | $75,545 | $22,923 | $52,622 | $12,741,628 |
| 9 | 100 | $75,545 | $22,829 | $52,717 | $12,688,912 |
| 9 | 101 | $75,545 | $22,734 | $52,811 | $12,636,101 |
| 9 | 102 | $75,545 | $22,640 | $52,906 | $12,583,195 |
| 9 | 103 | $75,545 | $22,545 | $53,000 | $12,530,195 |
| 9 | 104 | $75,545 | $22,450 | $53,095 | $12,477,099 |
| 9 | 105 | $75,545 | $22,355 | $53,191 | $12,423,909 |
| 9 | 106 | $75,545 | $22,260 | $53,286 | $12,370,623 |
| 9 | 107 | $75,545 | $22,164 | $53,381 | $12,317,242 |
| 9 | 108 | $75,545 | $22,068 | $53,477 | $12,263,765 |
| 10 | 109 | $75,545 | $21,973 | $53,573 | $12,210,192 |
| 10 | 110 | $75,545 | $21,877 | $53,669 | $12,156,523 |
| 10 | 111 | $75,545 | $21,780 | $53,765 | $12,102,758 |
| 10 | 112 | $75,545 | $21,684 | $53,861 | $12,048,897 |
| 10 | 113 | $75,545 | $21,588 | $53,958 | $11,994,939 |
| 10 | 114 | $75,545 | $21,491 | $54,054 | $11,940,885 |
| 10 | 115 | $75,545 | $21,394 | $54,151 | $11,886,733 |
| 10 | 116 | $75,545 | $21,297 | $54,248 | $11,832,485 |
| 10 | 117 | $75,545 | $21,200 | $54,345 | $11,778,140 |
| 10 | 118 | $75,545 | $21,103 | $54,443 | $11,723,697 |
| 10 | 119 | $75,545 | $21,005 | $54,540 | $11,669,156 |
| 10 | 120 | $75,545 | $20,907 | $54,638 | $11,614,518 |
| 11 | 121 | $75,545 | $20,809 | $54,736 | $11,559,782 |
| 11 | 122 | $75,545 | $20,711 | $54,834 | $11,504,948 |
| 11 | 123 | $75,545 | $20,613 | $54,932 | $11,450,016 |
| 11 | 124 | $75,545 | $20,515 | $55,031 | $11,394,985 |
| 11 | 125 | $75,545 | $20,416 | $55,129 | $11,339,856 |
| 11 | 126 | $75,545 | $20,317 | $55,228 | $11,284,628 |
| 11 | 127 | $75,545 | $20,218 | $55,327 | $11,229,301 |
| 11 | 128 | $75,545 | $20,119 | $55,426 | $11,173,875 |
| 11 | 129 | $75,545 | $20,020 | $55,525 | $11,118,349 |
| 11 | 130 | $75,545 | $19,920 | $55,625 | $11,062,724 |
| 11 | 131 | $75,545 | $19,821 | $55,725 | $11,006,999 |
| 11 | 132 | $75,545 | $19,721 | $55,824 | $10,951,175 |
| 12 | 133 | $75,545 | $19,621 | $55,924 | $10,895,251 |
| 12 | 134 | $75,545 | $19,521 | $56,025 | $10,839,226 |
| 12 | 135 | $75,545 | $19,420 | $56,125 | $10,783,101 |
| 12 | 136 | $75,545 | $19,320 | $56,226 | $10,726,875 |
| 12 | 137 | $75,545 | $19,219 | $56,326 | $10,670,549 |
| 12 | 138 | $75,545 | $19,118 | $56,427 | $10,614,121 |
| 12 | 139 | $75,545 | $19,017 | $56,528 | $10,557,593 |
| 12 | 140 | $75,545 | $18,916 | $56,630 | $10,500,963 |
| 12 | 141 | $75,545 | $18,814 | $56,731 | $10,444,232 |
| 12 | 142 | $75,545 | $18,713 | $56,833 | $10,387,400 |
| 12 | 143 | $75,545 | $18,611 | $56,935 | $10,330,465 |
| 12 | 144 | $75,545 | $18,509 | $57,037 | $10,273,428 |
| 13 | 145 | $75,545 | $18,407 | $57,139 | $10,216,290 |
| 13 | 146 | $75,545 | $18,304 | $57,241 | $10,159,048 |
| 13 | 147 | $75,545 | $18,202 | $57,344 | $10,101,705 |
| 13 | 148 | $75,545 | $18,099 | $57,446 | $10,044,258 |
| 13 | 149 | $75,545 | $17,996 | $57,549 | $9,986,709 |
| 13 | 150 | $75,545 | $17,893 | $57,652 | $9,929,056 |
| 13 | 151 | $75,545 | $17,790 | $57,756 | $9,871,301 |
| 13 | 152 | $75,545 | $17,686 | $57,859 | $9,813,441 |
| 13 | 153 | $75,545 | $17,582 | $57,963 | $9,755,478 |
| 13 | 154 | $75,545 | $17,479 | $58,067 | $9,697,412 |
| 13 | 155 | $75,545 | $17,375 | $58,171 | $9,639,241 |
| 13 | 156 | $75,545 | $17,270 | $58,275 | $9,580,966 |
| 14 | 157 | $75,545 | $17,166 | $58,379 | $9,522,586 |
| 14 | 158 | $75,545 | $17,061 | $58,484 | $9,464,102 |
| 14 | 159 | $75,545 | $16,957 | $58,589 | $9,405,513 |
| 14 | 160 | $75,545 | $16,852 | $58,694 | $9,346,820 |
| 14 | 161 | $75,545 | $16,746 | $58,799 | $9,288,021 |
| 14 | 162 | $75,545 | $16,641 | $58,904 | $9,229,116 |
| 14 | 163 | $75,545 | $16,536 | $59,010 | $9,170,106 |
| 14 | 164 | $75,545 | $16,430 | $59,116 | $9,110,991 |
| 14 | 165 | $75,545 | $16,324 | $59,221 | $9,051,769 |
| 14 | 166 | $75,545 | $16,218 | $59,328 | $8,992,442 |
| 14 | 167 | $75,545 | $16,111 | $59,434 | $8,933,008 |
| 14 | 168 | $75,545 | $16,005 | $59,540 | $8,873,468 |
| 15 | 169 | $75,545 | $15,898 | $59,647 | $8,813,820 |
| 15 | 170 | $75,545 | $15,791 | $59,754 | $8,754,067 |
| 15 | 171 | $75,545 | $15,684 | $59,861 | $8,694,206 |
| 15 | 172 | $75,545 | $15,577 | $59,968 | $8,634,237 |
| 15 | 173 | $75,545 | $15,470 | $60,076 | $8,574,162 |
| 15 | 174 | $75,545 | $15,362 | $60,183 | $8,513,978 |
| 15 | 175 | $75,545 | $15,254 | $60,291 | $8,453,687 |
| 15 | 176 | $75,545 | $15,146 | $60,399 | $8,393,288 |
| 15 | 177 | $75,545 | $15,038 | $60,507 | $8,332,781 |
| 15 | 178 | $75,545 | $14,930 | $60,616 | $8,272,165 |
| 15 | 179 | $75,545 | $14,821 | $60,724 | $8,211,441 |
| 15 | 180 | $75,545 | $14,712 | $60,833 | $8,150,607 |
| 16 | 181 | $75,545 | $14,603 | $60,942 | $8,089,665 |
| 16 | 182 | $75,545 | $14,494 | $61,051 | $8,028,614 |
| 16 | 183 | $75,545 | $14,385 | $61,161 | $7,967,453 |
| 16 | 184 | $75,545 | $14,275 | $61,270 | $7,906,183 |
| 16 | 185 | $75,545 | $14,165 | $61,380 | $7,844,803 |
| 16 | 186 | $75,545 | $14,055 | $61,490 | $7,783,313 |
| 16 | 187 | $75,545 | $13,945 | $61,600 | $7,721,712 |
| 16 | 188 | $75,545 | $13,835 | $61,711 | $7,660,002 |
| 16 | 189 | $75,545 | $13,724 | $61,821 | $7,598,181 |
| 16 | 190 | $75,545 | $13,613 | $61,932 | $7,536,249 |
| 16 | 191 | $75,545 | $13,502 | $62,043 | $7,474,206 |
| 16 | 192 | $75,545 | $13,391 | $62,154 | $7,412,052 |
| 17 | 193 | $75,545 | $13,280 | $62,265 | $7,349,786 |
| 17 | 194 | $75,545 | $13,168 | $62,377 | $7,287,409 |
| 17 | 195 | $75,545 | $13,057 | $62,489 | $7,224,920 |
| 17 | 196 | $75,545 | $12,945 | $62,601 | $7,162,320 |
| 17 | 197 | $75,545 | $12,832 | $62,713 | $7,099,607 |
| 17 | 198 | $75,545 | $12,720 | $62,825 | $7,036,782 |
| 17 | 199 | $75,545 | $12,608 | $62,938 | $6,973,844 |
| 17 | 200 | $75,545 | $12,495 | $63,051 | $6,910,793 |
| 17 | 201 | $75,545 | $12,382 | $63,164 | $6,847,630 |
| 17 | 202 | $75,545 | $12,269 | $63,277 | $6,784,353 |
| 17 | 203 | $75,545 | $12,155 | $63,390 | $6,720,963 |
| 17 | 204 | $75,545 | $12,042 | $63,504 | $6,657,460 |
| 18 | 205 | $75,545 | $11,928 | $63,617 | $6,593,842 |
| 18 | 206 | $75,545 | $11,814 | $63,731 | $6,530,111 |
| 18 | 207 | $75,545 | $11,700 | $63,846 | $6,466,265 |
| 18 | 208 | $75,545 | $11,585 | $63,960 | $6,402,305 |
| 18 | 209 | $75,545 | $11,471 | $64,075 | $6,338,231 |
| 18 | 210 | $75,545 | $11,356 | $64,189 | $6,274,041 |
| 18 | 211 | $75,545 | $11,241 | $64,304 | $6,209,737 |
| 18 | 212 | $75,545 | $11,126 | $64,420 | $6,145,317 |
| 18 | 213 | $75,545 | $11,010 | $64,535 | $6,080,782 |
| 18 | 214 | $75,545 | $10,895 | $64,651 | $6,016,132 |
| 18 | 215 | $75,545 | $10,779 | $64,766 | $5,951,365 |
| 18 | 216 | $75,545 | $10,663 | $64,882 | $5,886,483 |
| 19 | 217 | $75,545 | $10,547 | $64,999 | $5,821,484 |
| 19 | 218 | $75,545 | $10,430 | $65,115 | $5,756,369 |
| 19 | 219 | $75,545 | $10,313 | $65,232 | $5,691,137 |
| 19 | 220 | $75,545 | $10,197 | $65,349 | $5,625,788 |
| 19 | 221 | $75,545 | $10,080 | $65,466 | $5,560,323 |
| 19 | 222 | $75,545 | $9,962 | $65,583 | $5,494,739 |
| 19 | 223 | $75,545 | $9,845 | $65,701 | $5,429,039 |
| 19 | 224 | $75,545 | $9,727 | $65,818 | $5,363,221 |
| 19 | 225 | $75,545 | $9,609 | $65,936 | $5,297,284 |
| 19 | 226 | $75,545 | $9,491 | $66,054 | $5,231,230 |
| 19 | 227 | $75,545 | $9,373 | $66,173 | $5,165,057 |
| 19 | 228 | $75,545 | $9,254 | $66,291 | $5,098,766 |
| 20 | 229 | $75,545 | $9,135 | $66,410 | $5,032,356 |
| 20 | 230 | $75,545 | $9,016 | $66,529 | $4,965,827 |
| 20 | 231 | $75,545 | $8,897 | $66,648 | $4,899,179 |
| 20 | 232 | $75,545 | $8,778 | $66,768 | $4,832,411 |
| 20 | 233 | $75,545 | $8,658 | $66,887 | $4,765,524 |
| 20 | 234 | $75,545 | $8,538 | $67,007 | $4,698,517 |
| 20 | 235 | $75,545 | $8,418 | $67,127 | $4,631,389 |
| 20 | 236 | $75,545 | $8,298 | $67,247 | $4,564,142 |
| 20 | 237 | $75,545 | $8,177 | $67,368 | $4,496,774 |
| 20 | 238 | $75,545 | $8,057 | $67,489 | $4,429,285 |
| 20 | 239 | $75,545 | $7,936 | $67,610 | $4,361,676 |
| 20 | 240 | $75,545 | $7,815 | $67,731 | $4,293,945 |
| 21 | 241 | $75,545 | $7,693 | $67,852 | $4,226,093 |
| 21 | 242 | $75,545 | $7,572 | $67,974 | $4,158,119 |
| 21 | 243 | $75,545 | $7,450 | $68,095 | $4,090,024 |
| 21 | 244 | $75,545 | $7,328 | $68,217 | $4,021,807 |
| 21 | 245 | $75,545 | $7,206 | $68,340 | $3,953,467 |
| 21 | 246 | $75,545 | $7,083 | $68,462 | $3,885,005 |
| 21 | 247 | $75,545 | $6,961 | $68,585 | $3,816,420 |
| 21 | 248 | $75,545 | $6,838 | $68,708 | $3,747,713 |
| 21 | 249 | $75,545 | $6,715 | $68,831 | $3,678,882 |
| 21 | 250 | $75,545 | $6,591 | $68,954 | $3,609,928 |
| 21 | 251 | $75,545 | $6,468 | $69,078 | $3,540,850 |
| 21 | 252 | $75,545 | $6,344 | $69,201 | $3,471,649 |
| 22 | 253 | $75,545 | $6,220 | $69,325 | $3,402,324 |
| 22 | 254 | $75,545 | $6,096 | $69,450 | $3,332,874 |
| 22 | 255 | $75,545 | $5,971 | $69,574 | $3,263,300 |
| 22 | 256 | $75,545 | $5,847 | $69,699 | $3,193,602 |
| 22 | 257 | $75,545 | $5,722 | $69,823 | $3,123,778 |
| 22 | 258 | $75,545 | $5,597 | $69,949 | $3,053,830 |
| 22 | 259 | $75,545 | $5,471 | $70,074 | $2,983,756 |
| 22 | 260 | $75,545 | $5,346 | $70,199 | $2,913,556 |
| 22 | 261 | $75,545 | $5,220 | $70,325 | $2,843,231 |
| 22 | 262 | $75,545 | $5,094 | $70,451 | $2,772,780 |
| 22 | 263 | $75,545 | $4,968 | $70,577 | $2,702,202 |
| 22 | 264 | $75,545 | $4,841 | $70,704 | $2,631,499 |
| 23 | 265 | $75,545 | $4,715 | $70,831 | $2,560,668 |
| 23 | 266 | $75,545 | $4,588 | $70,957 | $2,489,711 |
| 23 | 267 | $75,545 | $4,461 | $71,085 | $2,418,626 |
| 23 | 268 | $75,545 | $4,333 | $71,212 | $2,347,414 |
| 23 | 269 | $75,545 | $4,206 | $71,340 | $2,276,074 |
| 23 | 270 | $75,545 | $4,078 | $71,467 | $2,204,607 |
| 23 | 271 | $75,545 | $3,950 | $71,595 | $2,133,012 |
| 23 | 272 | $75,545 | $3,822 | $71,724 | $2,061,288 |
| 23 | 273 | $75,545 | $3,693 | $71,852 | $1,989,436 |
| 23 | 274 | $75,545 | $3,564 | $71,981 | $1,917,455 |
| 23 | 275 | $75,545 | $3,435 | $72,110 | $1,845,345 |
| 23 | 276 | $75,545 | $3,306 | $72,239 | $1,773,106 |
| 24 | 277 | $75,545 | $3,177 | $72,369 | $1,700,737 |
| 24 | 278 | $75,545 | $3,047 | $72,498 | $1,628,239 |
| 24 | 279 | $75,545 | $2,917 | $72,628 | $1,555,611 |
| 24 | 280 | $75,545 | $2,787 | $72,758 | $1,482,853 |
| 24 | 281 | $75,545 | $2,657 | $72,889 | $1,409,964 |
| 24 | 282 | $75,545 | $2,526 | $73,019 | $1,336,945 |
| 24 | 283 | $75,545 | $2,395 | $73,150 | $1,263,795 |
| 24 | 284 | $75,545 | $2,264 | $73,281 | $1,190,514 |
| 24 | 285 | $75,545 | $2,133 | $73,412 | $1,117,102 |
| 24 | 286 | $75,545 | $2,001 | $73,544 | $1,043,558 |
| 24 | 287 | $75,545 | $1,870 | $73,676 | $969,882 |
| 24 | 288 | $75,545 | $1,738 | $73,808 | $896,074 |
| 25 | 289 | $75,545 | $1,605 | $73,940 | $822,135 |
| 25 | 290 | $75,545 | $1,473 | $74,072 | $748,062 |
| 25 | 291 | $75,545 | $1,340 | $74,205 | $673,857 |
| 25 | 292 | $75,545 | $1,207 | $74,338 | $599,519 |
| 25 | 293 | $75,545 | $1,074 | $74,471 | $525,048 |
| 25 | 294 | $75,545 | $941 | $74,605 | $450,443 |
| 25 | 295 | $75,545 | $807 | $74,738 | $375,705 |
| 25 | 296 | $75,545 | $673 | $74,872 | $300,833 |
| 25 | 297 | $75,545 | $539 | $75,006 | $225,826 |
| 25 | 298 | $75,545 | $405 | $75,141 | $150,686 |
| 25 | 299 | $75,545 | $270 | $75,275 | $75,410 |
| 25 | 300 | $75,545 | $135 | $75,410 | $0 |
