Down Payment (HKD)
$4,600,000
Monthly Repayment (HKD)
$29,752
Loan Amount (HKD)
$6,900,000
+
Total Interest (HKD)
$2,025,735
=
Total Repayment (HKD)
$8,925,735
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $29,752 | $12,363 | $17,390 | $6,882,610 |
| 1 | 2 | $29,752 | $12,331 | $17,421 | $6,865,189 |
| 1 | 3 | $29,752 | $12,300 | $17,452 | $6,847,737 |
| 1 | 4 | $29,752 | $12,269 | $17,484 | $6,830,253 |
| 1 | 5 | $29,752 | $12,238 | $17,515 | $6,812,738 |
| 1 | 6 | $29,752 | $12,206 | $17,546 | $6,795,192 |
| 1 | 7 | $29,752 | $12,175 | $17,578 | $6,777,614 |
| 1 | 8 | $29,752 | $12,143 | $17,609 | $6,760,005 |
| 1 | 9 | $29,752 | $12,112 | $17,641 | $6,742,364 |
| 1 | 10 | $29,752 | $12,080 | $17,672 | $6,724,692 |
| 1 | 11 | $29,752 | $12,048 | $17,704 | $6,706,988 |
| 1 | 12 | $29,752 | $12,017 | $17,736 | $6,689,252 |
| 2 | 13 | $29,752 | $11,985 | $17,768 | $6,671,484 |
| 2 | 14 | $29,752 | $11,953 | $17,799 | $6,653,685 |
| 2 | 15 | $29,752 | $11,921 | $17,831 | $6,635,854 |
| 2 | 16 | $29,752 | $11,889 | $17,863 | $6,617,991 |
| 2 | 17 | $29,752 | $11,857 | $17,895 | $6,600,095 |
| 2 | 18 | $29,752 | $11,825 | $17,927 | $6,582,168 |
| 2 | 19 | $29,752 | $11,793 | $17,959 | $6,564,209 |
| 2 | 20 | $29,752 | $11,761 | $17,992 | $6,546,217 |
| 2 | 21 | $29,752 | $11,729 | $18,024 | $6,528,193 |
| 2 | 22 | $29,752 | $11,696 | $18,056 | $6,510,137 |
| 2 | 23 | $29,752 | $11,664 | $18,088 | $6,492,049 |
| 2 | 24 | $29,752 | $11,632 | $18,121 | $6,473,928 |
| 3 | 25 | $29,752 | $11,599 | $18,153 | $6,455,775 |
| 3 | 26 | $29,752 | $11,567 | $18,186 | $6,437,589 |
| 3 | 27 | $29,752 | $11,534 | $18,218 | $6,419,370 |
| 3 | 28 | $29,752 | $11,501 | $18,251 | $6,401,119 |
| 3 | 29 | $29,752 | $11,469 | $18,284 | $6,382,835 |
| 3 | 30 | $29,752 | $11,436 | $18,317 | $6,364,519 |
| 3 | 31 | $29,752 | $11,403 | $18,349 | $6,346,169 |
| 3 | 32 | $29,752 | $11,370 | $18,382 | $6,327,787 |
| 3 | 33 | $29,752 | $11,337 | $18,415 | $6,309,372 |
| 3 | 34 | $29,752 | $11,304 | $18,448 | $6,290,924 |
| 3 | 35 | $29,752 | $11,271 | $18,481 | $6,272,443 |
| 3 | 36 | $29,752 | $11,238 | $18,514 | $6,253,928 |
| 4 | 37 | $29,752 | $11,205 | $18,547 | $6,235,381 |
| 4 | 38 | $29,752 | $11,172 | $18,581 | $6,216,800 |
| 4 | 39 | $29,752 | $11,138 | $18,614 | $6,198,186 |
| 4 | 40 | $29,752 | $11,105 | $18,647 | $6,179,539 |
| 4 | 41 | $29,752 | $11,072 | $18,681 | $6,160,858 |
| 4 | 42 | $29,752 | $11,038 | $18,714 | $6,142,144 |
| 4 | 43 | $29,752 | $11,005 | $18,748 | $6,123,396 |
| 4 | 44 | $29,752 | $10,971 | $18,781 | $6,104,615 |
| 4 | 45 | $29,752 | $10,937 | $18,815 | $6,085,800 |
| 4 | 46 | $29,752 | $10,904 | $18,849 | $6,066,951 |
| 4 | 47 | $29,752 | $10,870 | $18,882 | $6,048,068 |
| 4 | 48 | $29,752 | $10,836 | $18,916 | $6,029,152 |
| 5 | 49 | $29,752 | $10,802 | $18,950 | $6,010,202 |
| 5 | 50 | $29,752 | $10,768 | $18,984 | $5,991,218 |
| 5 | 51 | $29,752 | $10,734 | $19,018 | $5,972,200 |
| 5 | 52 | $29,752 | $10,700 | $19,052 | $5,953,147 |
| 5 | 53 | $29,752 | $10,666 | $19,086 | $5,934,061 |
| 5 | 54 | $29,752 | $10,632 | $19,121 | $5,914,940 |
| 5 | 55 | $29,752 | $10,598 | $19,155 | $5,895,785 |
| 5 | 56 | $29,752 | $10,563 | $19,189 | $5,876,596 |
| 5 | 57 | $29,752 | $10,529 | $19,224 | $5,857,373 |
| 5 | 58 | $29,752 | $10,494 | $19,258 | $5,838,115 |
| 5 | 59 | $29,752 | $10,460 | $19,292 | $5,818,822 |
| 5 | 60 | $29,752 | $10,425 | $19,327 | $5,799,495 |
| 6 | 61 | $29,752 | $10,391 | $19,362 | $5,780,134 |
| 6 | 62 | $29,752 | $10,356 | $19,396 | $5,760,737 |
| 6 | 63 | $29,752 | $10,321 | $19,431 | $5,741,306 |
| 6 | 64 | $29,752 | $10,287 | $19,466 | $5,721,840 |
| 6 | 65 | $29,752 | $10,252 | $19,501 | $5,702,339 |
| 6 | 66 | $29,752 | $10,217 | $19,536 | $5,682,803 |
| 6 | 67 | $29,752 | $10,182 | $19,571 | $5,663,233 |
| 6 | 68 | $29,752 | $10,147 | $19,606 | $5,643,627 |
| 6 | 69 | $29,752 | $10,111 | $19,641 | $5,623,986 |
| 6 | 70 | $29,752 | $10,076 | $19,676 | $5,604,310 |
| 6 | 71 | $29,752 | $10,041 | $19,711 | $5,584,598 |
| 6 | 72 | $29,752 | $10,006 | $19,747 | $5,564,852 |
| 7 | 73 | $29,752 | $9,970 | $19,782 | $5,545,070 |
| 7 | 74 | $29,752 | $9,935 | $19,818 | $5,525,252 |
| 7 | 75 | $29,752 | $9,899 | $19,853 | $5,505,399 |
| 7 | 76 | $29,752 | $9,864 | $19,889 | $5,485,510 |
| 7 | 77 | $29,752 | $9,828 | $19,924 | $5,465,586 |
| 7 | 78 | $29,752 | $9,793 | $19,960 | $5,445,626 |
| 7 | 79 | $29,752 | $9,757 | $19,996 | $5,425,631 |
| 7 | 80 | $29,752 | $9,721 | $20,032 | $5,405,599 |
| 7 | 81 | $29,752 | $9,685 | $20,067 | $5,385,532 |
| 7 | 82 | $29,752 | $9,649 | $20,103 | $5,365,428 |
| 7 | 83 | $29,752 | $9,613 | $20,139 | $5,345,289 |
| 7 | 84 | $29,752 | $9,577 | $20,175 | $5,325,113 |
| 8 | 85 | $29,752 | $9,541 | $20,212 | $5,304,902 |
| 8 | 86 | $29,752 | $9,505 | $20,248 | $5,284,654 |
| 8 | 87 | $29,752 | $9,468 | $20,284 | $5,264,370 |
| 8 | 88 | $29,752 | $9,432 | $20,320 | $5,244,049 |
| 8 | 89 | $29,752 | $9,396 | $20,357 | $5,223,692 |
| 8 | 90 | $29,752 | $9,359 | $20,393 | $5,203,299 |
| 8 | 91 | $29,752 | $9,323 | $20,430 | $5,182,869 |
| 8 | 92 | $29,752 | $9,286 | $20,466 | $5,162,403 |
| 8 | 93 | $29,752 | $9,249 | $20,503 | $5,141,900 |
| 8 | 94 | $29,752 | $9,213 | $20,540 | $5,121,360 |
| 8 | 95 | $29,752 | $9,176 | $20,577 | $5,100,783 |
| 8 | 96 | $29,752 | $9,139 | $20,614 | $5,080,170 |
| 9 | 97 | $29,752 | $9,102 | $20,650 | $5,059,519 |
| 9 | 98 | $29,752 | $9,065 | $20,687 | $5,038,832 |
| 9 | 99 | $29,752 | $9,028 | $20,725 | $5,018,107 |
| 9 | 100 | $29,752 | $8,991 | $20,762 | $4,997,345 |
| 9 | 101 | $29,752 | $8,954 | $20,799 | $4,976,547 |
| 9 | 102 | $29,752 | $8,916 | $20,836 | $4,955,710 |
| 9 | 103 | $29,752 | $8,879 | $20,873 | $4,934,837 |
| 9 | 104 | $29,752 | $8,842 | $20,911 | $4,913,926 |
| 9 | 105 | $29,752 | $8,804 | $20,948 | $4,892,978 |
| 9 | 106 | $29,752 | $8,767 | $20,986 | $4,871,992 |
| 9 | 107 | $29,752 | $8,729 | $21,023 | $4,850,968 |
| 9 | 108 | $29,752 | $8,691 | $21,061 | $4,829,907 |
| 10 | 109 | $29,752 | $8,654 | $21,099 | $4,808,808 |
| 10 | 110 | $29,752 | $8,616 | $21,137 | $4,787,672 |
| 10 | 111 | $29,752 | $8,578 | $21,175 | $4,766,497 |
| 10 | 112 | $29,752 | $8,540 | $21,212 | $4,745,285 |
| 10 | 113 | $29,752 | $8,502 | $21,250 | $4,724,034 |
| 10 | 114 | $29,752 | $8,464 | $21,289 | $4,702,746 |
| 10 | 115 | $29,752 | $8,426 | $21,327 | $4,681,419 |
| 10 | 116 | $29,752 | $8,388 | $21,365 | $4,660,054 |
| 10 | 117 | $29,752 | $8,349 | $21,403 | $4,638,651 |
| 10 | 118 | $29,752 | $8,311 | $21,442 | $4,617,209 |
| 10 | 119 | $29,752 | $8,273 | $21,480 | $4,595,729 |
| 10 | 120 | $29,752 | $8,234 | $21,518 | $4,574,211 |
| 11 | 121 | $29,752 | $8,195 | $21,557 | $4,552,654 |
| 11 | 122 | $29,752 | $8,157 | $21,596 | $4,531,058 |
| 11 | 123 | $29,752 | $8,118 | $21,634 | $4,509,424 |
| 11 | 124 | $29,752 | $8,079 | $21,673 | $4,487,751 |
| 11 | 125 | $29,752 | $8,041 | $21,712 | $4,466,039 |
| 11 | 126 | $29,752 | $8,002 | $21,751 | $4,444,288 |
| 11 | 127 | $29,752 | $7,963 | $21,790 | $4,422,499 |
| 11 | 128 | $29,752 | $7,924 | $21,829 | $4,400,670 |
| 11 | 129 | $29,752 | $7,885 | $21,868 | $4,378,802 |
| 11 | 130 | $29,752 | $7,845 | $21,907 | $4,356,895 |
| 11 | 131 | $29,752 | $7,806 | $21,946 | $4,334,948 |
| 11 | 132 | $29,752 | $7,767 | $21,986 | $4,312,963 |
| 12 | 133 | $29,752 | $7,727 | $22,025 | $4,290,938 |
| 12 | 134 | $29,752 | $7,688 | $22,065 | $4,268,873 |
| 12 | 135 | $29,752 | $7,648 | $22,104 | $4,246,769 |
| 12 | 136 | $29,752 | $7,609 | $22,144 | $4,224,625 |
| 12 | 137 | $29,752 | $7,569 | $22,183 | $4,202,442 |
| 12 | 138 | $29,752 | $7,529 | $22,223 | $4,180,219 |
| 12 | 139 | $29,752 | $7,490 | $22,263 | $4,157,956 |
| 12 | 140 | $29,752 | $7,450 | $22,303 | $4,135,653 |
| 12 | 141 | $29,752 | $7,410 | $22,343 | $4,113,311 |
| 12 | 142 | $29,752 | $7,370 | $22,383 | $4,090,928 |
| 12 | 143 | $29,752 | $7,330 | $22,423 | $4,068,505 |
| 12 | 144 | $29,752 | $7,289 | $22,463 | $4,046,042 |
| 13 | 145 | $29,752 | $7,249 | $22,503 | $4,023,539 |
| 13 | 146 | $29,752 | $7,209 | $22,544 | $4,000,995 |
| 13 | 147 | $29,752 | $7,168 | $22,584 | $3,978,411 |
| 13 | 148 | $29,752 | $7,128 | $22,624 | $3,955,787 |
| 13 | 149 | $29,752 | $7,087 | $22,665 | $3,933,122 |
| 13 | 150 | $29,752 | $7,047 | $22,706 | $3,910,416 |
| 13 | 151 | $29,752 | $7,006 | $22,746 | $3,887,670 |
| 13 | 152 | $29,752 | $6,965 | $22,787 | $3,864,883 |
| 13 | 153 | $29,752 | $6,925 | $22,828 | $3,842,055 |
| 13 | 154 | $29,752 | $6,884 | $22,869 | $3,819,186 |
| 13 | 155 | $29,752 | $6,843 | $22,910 | $3,796,276 |
| 13 | 156 | $29,752 | $6,802 | $22,951 | $3,773,326 |
| 14 | 157 | $29,752 | $6,761 | $22,992 | $3,750,334 |
| 14 | 158 | $29,752 | $6,719 | $23,033 | $3,727,301 |
| 14 | 159 | $29,752 | $6,678 | $23,074 | $3,704,226 |
| 14 | 160 | $29,752 | $6,637 | $23,116 | $3,681,110 |
| 14 | 161 | $29,752 | $6,595 | $23,157 | $3,657,953 |
| 14 | 162 | $29,752 | $6,554 | $23,199 | $3,634,755 |
| 14 | 163 | $29,752 | $6,512 | $23,240 | $3,611,515 |
| 14 | 164 | $29,752 | $6,471 | $23,282 | $3,588,233 |
| 14 | 165 | $29,752 | $6,429 | $23,324 | $3,564,909 |
| 14 | 166 | $29,752 | $6,387 | $23,365 | $3,541,544 |
| 14 | 167 | $29,752 | $6,345 | $23,407 | $3,518,137 |
| 14 | 168 | $29,752 | $6,303 | $23,449 | $3,494,688 |
| 15 | 169 | $29,752 | $6,261 | $23,491 | $3,471,196 |
| 15 | 170 | $29,752 | $6,219 | $23,533 | $3,447,663 |
| 15 | 171 | $29,752 | $6,177 | $23,575 | $3,424,088 |
| 15 | 172 | $29,752 | $6,135 | $23,618 | $3,400,470 |
| 15 | 173 | $29,752 | $6,093 | $23,660 | $3,376,810 |
| 15 | 174 | $29,752 | $6,050 | $23,702 | $3,353,108 |
| 15 | 175 | $29,752 | $6,008 | $23,745 | $3,329,363 |
| 15 | 176 | $29,752 | $5,965 | $23,787 | $3,305,576 |
| 15 | 177 | $29,752 | $5,922 | $23,830 | $3,281,746 |
| 15 | 178 | $29,752 | $5,880 | $23,873 | $3,257,873 |
| 15 | 179 | $29,752 | $5,837 | $23,915 | $3,233,958 |
| 15 | 180 | $29,752 | $5,794 | $23,958 | $3,209,999 |
| 16 | 181 | $29,752 | $5,751 | $24,001 | $3,185,998 |
| 16 | 182 | $29,752 | $5,708 | $24,044 | $3,161,954 |
| 16 | 183 | $29,752 | $5,665 | $24,087 | $3,137,867 |
| 16 | 184 | $29,752 | $5,622 | $24,130 | $3,113,736 |
| 16 | 185 | $29,752 | $5,579 | $24,174 | $3,089,563 |
| 16 | 186 | $29,752 | $5,535 | $24,217 | $3,065,346 |
| 16 | 187 | $29,752 | $5,492 | $24,260 | $3,041,085 |
| 16 | 188 | $29,752 | $5,449 | $24,304 | $3,016,781 |
| 16 | 189 | $29,752 | $5,405 | $24,347 | $2,992,434 |
| 16 | 190 | $29,752 | $5,361 | $24,391 | $2,968,043 |
| 16 | 191 | $29,752 | $5,318 | $24,435 | $2,943,608 |
| 16 | 192 | $29,752 | $5,274 | $24,478 | $2,919,130 |
| 17 | 193 | $29,752 | $5,230 | $24,522 | $2,894,608 |
| 17 | 194 | $29,752 | $5,186 | $24,566 | $2,870,041 |
| 17 | 195 | $29,752 | $5,142 | $24,610 | $2,845,431 |
| 17 | 196 | $29,752 | $5,098 | $24,654 | $2,820,777 |
| 17 | 197 | $29,752 | $5,054 | $24,699 | $2,796,078 |
| 17 | 198 | $29,752 | $5,010 | $24,743 | $2,771,335 |
| 17 | 199 | $29,752 | $4,965 | $24,787 | $2,746,548 |
| 17 | 200 | $29,752 | $4,921 | $24,832 | $2,721,717 |
| 17 | 201 | $29,752 | $4,876 | $24,876 | $2,696,841 |
| 17 | 202 | $29,752 | $4,832 | $24,921 | $2,671,920 |
| 17 | 203 | $29,752 | $4,787 | $24,965 | $2,646,955 |
| 17 | 204 | $29,752 | $4,742 | $25,010 | $2,621,945 |
| 18 | 205 | $29,752 | $4,698 | $25,055 | $2,596,890 |
| 18 | 206 | $29,752 | $4,653 | $25,100 | $2,571,790 |
| 18 | 207 | $29,752 | $4,608 | $25,145 | $2,546,646 |
| 18 | 208 | $29,752 | $4,563 | $25,190 | $2,521,456 |
| 18 | 209 | $29,752 | $4,518 | $25,235 | $2,496,221 |
| 18 | 210 | $29,752 | $4,472 | $25,280 | $2,470,941 |
| 18 | 211 | $29,752 | $4,427 | $25,325 | $2,445,616 |
| 18 | 212 | $29,752 | $4,382 | $25,371 | $2,420,245 |
| 18 | 213 | $29,752 | $4,336 | $25,416 | $2,394,829 |
| 18 | 214 | $29,752 | $4,291 | $25,462 | $2,369,367 |
| 18 | 215 | $29,752 | $4,245 | $25,507 | $2,343,860 |
| 18 | 216 | $29,752 | $4,199 | $25,553 | $2,318,307 |
| 19 | 217 | $29,752 | $4,154 | $25,599 | $2,292,708 |
| 19 | 218 | $29,752 | $4,108 | $25,645 | $2,267,063 |
| 19 | 219 | $29,752 | $4,062 | $25,691 | $2,241,372 |
| 19 | 220 | $29,752 | $4,016 | $25,737 | $2,215,636 |
| 19 | 221 | $29,752 | $3,970 | $25,783 | $2,189,853 |
| 19 | 222 | $29,752 | $3,923 | $25,829 | $2,164,024 |
| 19 | 223 | $29,752 | $3,877 | $25,875 | $2,138,149 |
| 19 | 224 | $29,752 | $3,831 | $25,922 | $2,112,227 |
| 19 | 225 | $29,752 | $3,784 | $25,968 | $2,086,259 |
| 19 | 226 | $29,752 | $3,738 | $26,015 | $2,060,245 |
| 19 | 227 | $29,752 | $3,691 | $26,061 | $2,034,183 |
| 19 | 228 | $29,752 | $3,645 | $26,108 | $2,008,076 |
| 20 | 229 | $29,752 | $3,598 | $26,155 | $1,981,921 |
| 20 | 230 | $29,752 | $3,551 | $26,202 | $1,955,719 |
| 20 | 231 | $29,752 | $3,504 | $26,248 | $1,929,471 |
| 20 | 232 | $29,752 | $3,457 | $26,295 | $1,903,176 |
| 20 | 233 | $29,752 | $3,410 | $26,343 | $1,876,833 |
| 20 | 234 | $29,752 | $3,363 | $26,390 | $1,850,443 |
| 20 | 235 | $29,752 | $3,315 | $26,437 | $1,824,006 |
| 20 | 236 | $29,752 | $3,268 | $26,484 | $1,797,522 |
| 20 | 237 | $29,752 | $3,221 | $26,532 | $1,770,990 |
| 20 | 238 | $29,752 | $3,173 | $26,579 | $1,744,410 |
| 20 | 239 | $29,752 | $3,125 | $26,627 | $1,717,783 |
| 20 | 240 | $29,752 | $3,078 | $26,675 | $1,691,109 |
| 21 | 241 | $29,752 | $3,030 | $26,723 | $1,664,386 |
| 21 | 242 | $29,752 | $2,982 | $26,770 | $1,637,616 |
| 21 | 243 | $29,752 | $2,934 | $26,818 | $1,610,797 |
| 21 | 244 | $29,752 | $2,886 | $26,866 | $1,583,931 |
| 21 | 245 | $29,752 | $2,838 | $26,915 | $1,557,016 |
| 21 | 246 | $29,752 | $2,790 | $26,963 | $1,530,053 |
| 21 | 247 | $29,752 | $2,741 | $27,011 | $1,503,042 |
| 21 | 248 | $29,752 | $2,693 | $27,059 | $1,475,983 |
| 21 | 249 | $29,752 | $2,644 | $27,108 | $1,448,875 |
| 21 | 250 | $29,752 | $2,596 | $27,157 | $1,421,718 |
| 21 | 251 | $29,752 | $2,547 | $27,205 | $1,394,513 |
| 21 | 252 | $29,752 | $2,499 | $27,254 | $1,367,259 |
| 22 | 253 | $29,752 | $2,450 | $27,303 | $1,339,956 |
| 22 | 254 | $29,752 | $2,401 | $27,352 | $1,312,605 |
| 22 | 255 | $29,752 | $2,352 | $27,401 | $1,285,204 |
| 22 | 256 | $29,752 | $2,303 | $27,450 | $1,257,754 |
| 22 | 257 | $29,752 | $2,253 | $27,499 | $1,230,255 |
| 22 | 258 | $29,752 | $2,204 | $27,548 | $1,202,707 |
| 22 | 259 | $29,752 | $2,155 | $27,598 | $1,175,109 |
| 22 | 260 | $29,752 | $2,105 | $27,647 | $1,147,462 |
| 22 | 261 | $29,752 | $2,056 | $27,697 | $1,119,766 |
| 22 | 262 | $29,752 | $2,006 | $27,746 | $1,092,019 |
| 22 | 263 | $29,752 | $1,957 | $27,796 | $1,064,224 |
| 22 | 264 | $29,752 | $1,907 | $27,846 | $1,036,378 |
| 23 | 265 | $29,752 | $1,857 | $27,896 | $1,008,482 |
| 23 | 266 | $29,752 | $1,807 | $27,946 | $980,537 |
| 23 | 267 | $29,752 | $1,757 | $27,996 | $952,541 |
| 23 | 268 | $29,752 | $1,707 | $28,046 | $924,495 |
| 23 | 269 | $29,752 | $1,656 | $28,096 | $896,399 |
| 23 | 270 | $29,752 | $1,606 | $28,146 | $868,253 |
| 23 | 271 | $29,752 | $1,556 | $28,197 | $840,056 |
| 23 | 272 | $29,752 | $1,505 | $28,247 | $811,809 |
| 23 | 273 | $29,752 | $1,454 | $28,298 | $783,511 |
| 23 | 274 | $29,752 | $1,404 | $28,349 | $755,162 |
| 23 | 275 | $29,752 | $1,353 | $28,399 | $726,763 |
| 23 | 276 | $29,752 | $1,302 | $28,450 | $698,312 |
| 24 | 277 | $29,752 | $1,251 | $28,501 | $669,811 |
| 24 | 278 | $29,752 | $1,200 | $28,552 | $641,258 |
| 24 | 279 | $29,752 | $1,149 | $28,604 | $612,655 |
| 24 | 280 | $29,752 | $1,098 | $28,655 | $584,000 |
| 24 | 281 | $29,752 | $1,046 | $28,706 | $555,294 |
| 24 | 282 | $29,752 | $995 | $28,758 | $526,537 |
| 24 | 283 | $29,752 | $943 | $28,809 | $497,727 |
| 24 | 284 | $29,752 | $892 | $28,861 | $468,867 |
| 24 | 285 | $29,752 | $840 | $28,912 | $439,954 |
| 24 | 286 | $29,752 | $788 | $28,964 | $410,990 |
| 24 | 287 | $29,752 | $736 | $29,016 | $381,974 |
| 24 | 288 | $29,752 | $684 | $29,068 | $352,906 |
| 25 | 289 | $29,752 | $632 | $29,120 | $323,786 |
| 25 | 290 | $29,752 | $580 | $29,172 | $294,614 |
| 25 | 291 | $29,752 | $528 | $29,225 | $265,389 |
| 25 | 292 | $29,752 | $475 | $29,277 | $236,112 |
| 25 | 293 | $29,752 | $423 | $29,329 | $206,783 |
| 25 | 294 | $29,752 | $370 | $29,382 | $177,401 |
| 25 | 295 | $29,752 | $318 | $29,435 | $147,966 |
| 25 | 296 | $29,752 | $265 | $29,487 | $118,479 |
| 25 | 297 | $29,752 | $212 | $29,540 | $88,938 |
| 25 | 298 | $29,752 | $159 | $29,593 | $59,345 |
| 25 | 299 | $29,752 | $106 | $29,646 | $29,699 |
| 25 | 300 | $29,752 | $53 | $29,699 | $0 |
