Down Payment (HKD)
$11,552,000
Monthly Repayment (HKD)
$74,717
Loan Amount (HKD)
$17,328,000
+
Total Interest (HKD)
$5,087,236
=
Total Repayment (HKD)
$22,415,236
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $74,717 | $31,046 | $43,671 | $17,284,329 |
| 1 | 2 | $74,717 | $30,968 | $43,750 | $17,240,579 |
| 1 | 3 | $74,717 | $30,889 | $43,828 | $17,196,751 |
| 1 | 4 | $74,717 | $30,811 | $43,907 | $17,152,844 |
| 1 | 5 | $74,717 | $30,732 | $43,985 | $17,108,859 |
| 1 | 6 | $74,717 | $30,653 | $44,064 | $17,064,795 |
| 1 | 7 | $74,717 | $30,574 | $44,143 | $17,020,652 |
| 1 | 8 | $74,717 | $30,495 | $44,222 | $16,976,430 |
| 1 | 9 | $74,717 | $30,416 | $44,301 | $16,932,128 |
| 1 | 10 | $74,717 | $30,337 | $44,381 | $16,887,748 |
| 1 | 11 | $74,717 | $30,257 | $44,460 | $16,843,287 |
| 1 | 12 | $74,717 | $30,178 | $44,540 | $16,798,747 |
| 2 | 13 | $74,717 | $30,098 | $44,620 | $16,754,128 |
| 2 | 14 | $74,717 | $30,018 | $44,700 | $16,709,428 |
| 2 | 15 | $74,717 | $29,938 | $44,780 | $16,664,648 |
| 2 | 16 | $74,717 | $29,857 | $44,860 | $16,619,788 |
| 2 | 17 | $74,717 | $29,777 | $44,940 | $16,574,848 |
| 2 | 18 | $74,717 | $29,697 | $45,021 | $16,529,827 |
| 2 | 19 | $74,717 | $29,616 | $45,102 | $16,484,726 |
| 2 | 20 | $74,717 | $29,535 | $45,182 | $16,439,543 |
| 2 | 21 | $74,717 | $29,454 | $45,263 | $16,394,280 |
| 2 | 22 | $74,717 | $29,373 | $45,344 | $16,348,936 |
| 2 | 23 | $74,717 | $29,292 | $45,426 | $16,303,510 |
| 2 | 24 | $74,717 | $29,210 | $45,507 | $16,258,003 |
| 3 | 25 | $74,717 | $29,129 | $45,589 | $16,212,415 |
| 3 | 26 | $74,717 | $29,047 | $45,670 | $16,166,744 |
| 3 | 27 | $74,717 | $28,965 | $45,752 | $16,120,992 |
| 3 | 28 | $74,717 | $28,883 | $45,834 | $16,075,158 |
| 3 | 29 | $74,717 | $28,801 | $45,916 | $16,029,242 |
| 3 | 30 | $74,717 | $28,719 | $45,998 | $15,983,244 |
| 3 | 31 | $74,717 | $28,637 | $46,081 | $15,937,163 |
| 3 | 32 | $74,717 | $28,554 | $46,163 | $15,891,000 |
| 3 | 33 | $74,717 | $28,471 | $46,246 | $15,844,754 |
| 3 | 34 | $74,717 | $28,389 | $46,329 | $15,798,425 |
| 3 | 35 | $74,717 | $28,306 | $46,412 | $15,752,013 |
| 3 | 36 | $74,717 | $28,222 | $46,495 | $15,705,518 |
| 4 | 37 | $74,717 | $28,139 | $46,578 | $15,658,939 |
| 4 | 38 | $74,717 | $28,056 | $46,662 | $15,612,277 |
| 4 | 39 | $74,717 | $27,972 | $46,745 | $15,565,532 |
| 4 | 40 | $74,717 | $27,888 | $46,829 | $15,518,703 |
| 4 | 41 | $74,717 | $27,804 | $46,913 | $15,471,790 |
| 4 | 42 | $74,717 | $27,720 | $46,997 | $15,424,792 |
| 4 | 43 | $74,717 | $27,636 | $47,081 | $15,377,711 |
| 4 | 44 | $74,717 | $27,552 | $47,166 | $15,330,545 |
| 4 | 45 | $74,717 | $27,467 | $47,250 | $15,283,295 |
| 4 | 46 | $74,717 | $27,383 | $47,335 | $15,235,960 |
| 4 | 47 | $74,717 | $27,298 | $47,420 | $15,188,541 |
| 4 | 48 | $74,717 | $27,213 | $47,505 | $15,141,036 |
| 5 | 49 | $74,717 | $27,128 | $47,590 | $15,093,446 |
| 5 | 50 | $74,717 | $27,042 | $47,675 | $15,045,771 |
| 5 | 51 | $74,717 | $26,957 | $47,760 | $14,998,011 |
| 5 | 52 | $74,717 | $26,871 | $47,846 | $14,950,165 |
| 5 | 53 | $74,717 | $26,786 | $47,932 | $14,902,233 |
| 5 | 54 | $74,717 | $26,700 | $48,018 | $14,854,215 |
| 5 | 55 | $74,717 | $26,614 | $48,104 | $14,806,112 |
| 5 | 56 | $74,717 | $26,528 | $48,190 | $14,757,922 |
| 5 | 57 | $74,717 | $26,441 | $48,276 | $14,709,646 |
| 5 | 58 | $74,717 | $26,355 | $48,363 | $14,661,283 |
| 5 | 59 | $74,717 | $26,268 | $48,449 | $14,612,834 |
| 5 | 60 | $74,717 | $26,181 | $48,536 | $14,564,297 |
| 6 | 61 | $74,717 | $26,094 | $48,623 | $14,515,674 |
| 6 | 62 | $74,717 | $26,007 | $48,710 | $14,466,964 |
| 6 | 63 | $74,717 | $25,920 | $48,797 | $14,418,167 |
| 6 | 64 | $74,717 | $25,833 | $48,885 | $14,369,282 |
| 6 | 65 | $74,717 | $25,745 | $48,972 | $14,320,309 |
| 6 | 66 | $74,717 | $25,657 | $49,060 | $14,271,249 |
| 6 | 67 | $74,717 | $25,569 | $49,148 | $14,222,101 |
| 6 | 68 | $74,717 | $25,481 | $49,236 | $14,172,865 |
| 6 | 69 | $74,717 | $25,393 | $49,324 | $14,123,540 |
| 6 | 70 | $74,717 | $25,305 | $49,413 | $14,074,128 |
| 6 | 71 | $74,717 | $25,216 | $49,501 | $14,024,626 |
| 6 | 72 | $74,717 | $25,127 | $49,590 | $13,975,036 |
| 7 | 73 | $74,717 | $25,039 | $49,679 | $13,925,357 |
| 7 | 74 | $74,717 | $24,950 | $49,768 | $13,875,590 |
| 7 | 75 | $74,717 | $24,860 | $49,857 | $13,825,733 |
| 7 | 76 | $74,717 | $24,771 | $49,946 | $13,775,786 |
| 7 | 77 | $74,717 | $24,682 | $50,036 | $13,725,750 |
| 7 | 78 | $74,717 | $24,592 | $50,125 | $13,675,625 |
| 7 | 79 | $74,717 | $24,502 | $50,215 | $13,625,410 |
| 7 | 80 | $74,717 | $24,412 | $50,305 | $13,575,104 |
| 7 | 81 | $74,717 | $24,322 | $50,395 | $13,524,709 |
| 7 | 82 | $74,717 | $24,232 | $50,486 | $13,474,223 |
| 7 | 83 | $74,717 | $24,141 | $50,576 | $13,423,647 |
| 7 | 84 | $74,717 | $24,051 | $50,667 | $13,372,980 |
| 8 | 85 | $74,717 | $23,960 | $50,758 | $13,322,223 |
| 8 | 86 | $74,717 | $23,869 | $50,848 | $13,271,374 |
| 8 | 87 | $74,717 | $23,778 | $50,940 | $13,220,435 |
| 8 | 88 | $74,717 | $23,687 | $51,031 | $13,169,404 |
| 8 | 89 | $74,717 | $23,595 | $51,122 | $13,118,282 |
| 8 | 90 | $74,717 | $23,504 | $51,214 | $13,067,068 |
| 8 | 91 | $74,717 | $23,412 | $51,306 | $13,015,762 |
| 8 | 92 | $74,717 | $23,320 | $51,398 | $12,964,365 |
| 8 | 93 | $74,717 | $23,228 | $51,490 | $12,912,875 |
| 8 | 94 | $74,717 | $23,136 | $51,582 | $12,861,293 |
| 8 | 95 | $74,717 | $23,043 | $51,674 | $12,809,619 |
| 8 | 96 | $74,717 | $22,951 | $51,767 | $12,757,852 |
| 9 | 97 | $74,717 | $22,858 | $51,860 | $12,705,992 |
| 9 | 98 | $74,717 | $22,765 | $51,953 | $12,654,040 |
| 9 | 99 | $74,717 | $22,672 | $52,046 | $12,601,994 |
| 9 | 100 | $74,717 | $22,579 | $52,139 | $12,549,855 |
| 9 | 101 | $74,717 | $22,485 | $52,232 | $12,497,623 |
| 9 | 102 | $74,717 | $22,392 | $52,326 | $12,445,297 |
| 9 | 103 | $74,717 | $22,298 | $52,420 | $12,392,877 |
| 9 | 104 | $74,717 | $22,204 | $52,514 | $12,340,364 |
| 9 | 105 | $74,717 | $22,110 | $52,608 | $12,287,756 |
| 9 | 106 | $74,717 | $22,016 | $52,702 | $12,235,054 |
| 9 | 107 | $74,717 | $21,921 | $52,796 | $12,182,258 |
| 9 | 108 | $74,717 | $21,827 | $52,891 | $12,129,367 |
| 10 | 109 | $74,717 | $21,732 | $52,986 | $12,076,381 |
| 10 | 110 | $74,717 | $21,637 | $53,081 | $12,023,301 |
| 10 | 111 | $74,717 | $21,542 | $53,176 | $11,970,125 |
| 10 | 112 | $74,717 | $21,446 | $53,271 | $11,916,854 |
| 10 | 113 | $74,717 | $21,351 | $53,366 | $11,863,488 |
| 10 | 114 | $74,717 | $21,255 | $53,462 | $11,810,026 |
| 10 | 115 | $74,717 | $21,160 | $53,558 | $11,756,468 |
| 10 | 116 | $74,717 | $21,064 | $53,654 | $11,702,814 |
| 10 | 117 | $74,717 | $20,968 | $53,750 | $11,649,064 |
| 10 | 118 | $74,717 | $20,871 | $53,846 | $11,595,218 |
| 10 | 119 | $74,717 | $20,775 | $53,943 | $11,541,275 |
| 10 | 120 | $74,717 | $20,678 | $54,039 | $11,487,236 |
| 11 | 121 | $74,717 | $20,581 | $54,136 | $11,433,100 |
| 11 | 122 | $74,717 | $20,484 | $54,233 | $11,378,867 |
| 11 | 123 | $74,717 | $20,387 | $54,330 | $11,324,536 |
| 11 | 124 | $74,717 | $20,290 | $54,428 | $11,270,109 |
| 11 | 125 | $74,717 | $20,192 | $54,525 | $11,215,584 |
| 11 | 126 | $74,717 | $20,095 | $54,623 | $11,160,961 |
| 11 | 127 | $74,717 | $19,997 | $54,721 | $11,106,240 |
| 11 | 128 | $74,717 | $19,899 | $54,819 | $11,051,421 |
| 11 | 129 | $74,717 | $19,800 | $54,917 | $10,996,504 |
| 11 | 130 | $74,717 | $19,702 | $55,015 | $10,941,489 |
| 11 | 131 | $74,717 | $19,604 | $55,114 | $10,886,375 |
| 11 | 132 | $74,717 | $19,505 | $55,213 | $10,831,162 |
| 12 | 133 | $74,717 | $19,406 | $55,312 | $10,775,850 |
| 12 | 134 | $74,717 | $19,307 | $55,411 | $10,720,440 |
| 12 | 135 | $74,717 | $19,207 | $55,510 | $10,664,930 |
| 12 | 136 | $74,717 | $19,108 | $55,609 | $10,609,320 |
| 12 | 137 | $74,717 | $19,008 | $55,709 | $10,553,611 |
| 12 | 138 | $74,717 | $18,909 | $55,809 | $10,497,802 |
| 12 | 139 | $74,717 | $18,809 | $55,909 | $10,441,893 |
| 12 | 140 | $74,717 | $18,708 | $56,009 | $10,385,884 |
| 12 | 141 | $74,717 | $18,608 | $56,109 | $10,329,775 |
| 12 | 142 | $74,717 | $18,508 | $56,210 | $10,273,565 |
| 12 | 143 | $74,717 | $18,407 | $56,311 | $10,217,254 |
| 12 | 144 | $74,717 | $18,306 | $56,412 | $10,160,843 |
| 13 | 145 | $74,717 | $18,205 | $56,513 | $10,104,330 |
| 13 | 146 | $74,717 | $18,104 | $56,614 | $10,047,716 |
| 13 | 147 | $74,717 | $18,002 | $56,715 | $9,991,001 |
| 13 | 148 | $74,717 | $17,901 | $56,817 | $9,934,184 |
| 13 | 149 | $74,717 | $17,799 | $56,919 | $9,877,265 |
| 13 | 150 | $74,717 | $17,697 | $57,021 | $9,820,245 |
| 13 | 151 | $74,717 | $17,595 | $57,123 | $9,763,122 |
| 13 | 152 | $74,717 | $17,492 | $57,225 | $9,705,897 |
| 13 | 153 | $74,717 | $17,390 | $57,328 | $9,648,569 |
| 13 | 154 | $74,717 | $17,287 | $57,430 | $9,591,139 |
| 13 | 155 | $74,717 | $17,184 | $57,533 | $9,533,605 |
| 13 | 156 | $74,717 | $17,081 | $57,636 | $9,475,969 |
| 14 | 157 | $74,717 | $16,978 | $57,740 | $9,418,229 |
| 14 | 158 | $74,717 | $16,874 | $57,843 | $9,360,386 |
| 14 | 159 | $74,717 | $16,771 | $57,947 | $9,302,439 |
| 14 | 160 | $74,717 | $16,667 | $58,051 | $9,244,389 |
| 14 | 161 | $74,717 | $16,563 | $58,155 | $9,186,234 |
| 14 | 162 | $74,717 | $16,459 | $58,259 | $9,127,975 |
| 14 | 163 | $74,717 | $16,354 | $58,363 | $9,069,612 |
| 14 | 164 | $74,717 | $16,250 | $58,468 | $9,011,144 |
| 14 | 165 | $74,717 | $16,145 | $58,572 | $8,952,572 |
| 14 | 166 | $74,717 | $16,040 | $58,677 | $8,893,895 |
| 14 | 167 | $74,717 | $15,935 | $58,783 | $8,835,112 |
| 14 | 168 | $74,717 | $15,830 | $58,888 | $8,776,224 |
| 15 | 169 | $74,717 | $15,724 | $58,993 | $8,717,231 |
| 15 | 170 | $74,717 | $15,618 | $59,099 | $8,658,132 |
| 15 | 171 | $74,717 | $15,512 | $59,205 | $8,598,927 |
| 15 | 172 | $74,717 | $15,406 | $59,311 | $8,539,616 |
| 15 | 173 | $74,717 | $15,300 | $59,417 | $8,480,198 |
| 15 | 174 | $74,717 | $15,194 | $59,524 | $8,420,675 |
| 15 | 175 | $74,717 | $15,087 | $59,630 | $8,361,044 |
| 15 | 176 | $74,717 | $14,980 | $59,737 | $8,301,307 |
| 15 | 177 | $74,717 | $14,873 | $59,844 | $8,241,463 |
| 15 | 178 | $74,717 | $14,766 | $59,951 | $8,181,511 |
| 15 | 179 | $74,717 | $14,659 | $60,059 | $8,121,452 |
| 15 | 180 | $74,717 | $14,551 | $60,167 | $8,061,286 |
| 16 | 181 | $74,717 | $14,443 | $60,274 | $8,001,011 |
| 16 | 182 | $74,717 | $14,335 | $60,382 | $7,940,629 |
| 16 | 183 | $74,717 | $14,227 | $60,490 | $7,880,139 |
| 16 | 184 | $74,717 | $14,119 | $60,599 | $7,819,540 |
| 16 | 185 | $74,717 | $14,010 | $60,707 | $7,758,832 |
| 16 | 186 | $74,717 | $13,901 | $60,816 | $7,698,016 |
| 16 | 187 | $74,717 | $13,792 | $60,925 | $7,637,091 |
| 16 | 188 | $74,717 | $13,683 | $61,034 | $7,576,056 |
| 16 | 189 | $74,717 | $13,574 | $61,144 | $7,514,913 |
| 16 | 190 | $74,717 | $13,464 | $61,253 | $7,453,660 |
| 16 | 191 | $74,717 | $13,354 | $61,363 | $7,392,297 |
| 16 | 192 | $74,717 | $13,245 | $61,473 | $7,330,824 |
| 17 | 193 | $74,717 | $13,134 | $61,583 | $7,269,241 |
| 17 | 194 | $74,717 | $13,024 | $61,693 | $7,207,547 |
| 17 | 195 | $74,717 | $12,914 | $61,804 | $7,145,743 |
| 17 | 196 | $74,717 | $12,803 | $61,915 | $7,083,829 |
| 17 | 197 | $74,717 | $12,692 | $62,026 | $7,021,803 |
| 17 | 198 | $74,717 | $12,581 | $62,137 | $6,959,666 |
| 17 | 199 | $74,717 | $12,469 | $62,248 | $6,897,418 |
| 17 | 200 | $74,717 | $12,358 | $62,360 | $6,835,059 |
| 17 | 201 | $74,717 | $12,246 | $62,471 | $6,772,587 |
| 17 | 202 | $74,717 | $12,134 | $62,583 | $6,710,004 |
| 17 | 203 | $74,717 | $12,022 | $62,695 | $6,647,309 |
| 17 | 204 | $74,717 | $11,910 | $62,808 | $6,584,501 |
| 18 | 205 | $74,717 | $11,797 | $62,920 | $6,521,581 |
| 18 | 206 | $74,717 | $11,684 | $63,033 | $6,458,548 |
| 18 | 207 | $74,717 | $11,572 | $63,146 | $6,395,402 |
| 18 | 208 | $74,717 | $11,458 | $63,259 | $6,332,143 |
| 18 | 209 | $74,717 | $11,345 | $63,372 | $6,268,771 |
| 18 | 210 | $74,717 | $11,232 | $63,486 | $6,205,285 |
| 18 | 211 | $74,717 | $11,118 | $63,600 | $6,141,685 |
| 18 | 212 | $74,717 | $11,004 | $63,714 | $6,077,971 |
| 18 | 213 | $74,717 | $10,890 | $63,828 | $6,014,144 |
| 18 | 214 | $74,717 | $10,775 | $63,942 | $5,950,202 |
| 18 | 215 | $74,717 | $10,661 | $64,057 | $5,886,145 |
| 18 | 216 | $74,717 | $10,546 | $64,171 | $5,821,973 |
| 19 | 217 | $74,717 | $10,431 | $64,286 | $5,757,687 |
| 19 | 218 | $74,717 | $10,316 | $64,402 | $5,693,285 |
| 19 | 219 | $74,717 | $10,200 | $64,517 | $5,628,768 |
| 19 | 220 | $74,717 | $10,085 | $64,633 | $5,564,136 |
| 19 | 221 | $74,717 | $9,969 | $64,748 | $5,499,388 |
| 19 | 222 | $74,717 | $9,853 | $64,864 | $5,434,523 |
| 19 | 223 | $74,717 | $9,737 | $64,981 | $5,369,543 |
| 19 | 224 | $74,717 | $9,620 | $65,097 | $5,304,446 |
| 19 | 225 | $74,717 | $9,504 | $65,214 | $5,239,232 |
| 19 | 226 | $74,717 | $9,387 | $65,330 | $5,173,901 |
| 19 | 227 | $74,717 | $9,270 | $65,448 | $5,108,454 |
| 19 | 228 | $74,717 | $9,153 | $65,565 | $5,042,889 |
| 20 | 229 | $74,717 | $9,035 | $65,682 | $4,977,207 |
| 20 | 230 | $74,717 | $8,917 | $65,800 | $4,911,407 |
| 20 | 231 | $74,717 | $8,800 | $65,918 | $4,845,489 |
| 20 | 232 | $74,717 | $8,682 | $66,036 | $4,779,453 |
| 20 | 233 | $74,717 | $8,563 | $66,154 | $4,713,299 |
| 20 | 234 | $74,717 | $8,445 | $66,273 | $4,647,026 |
| 20 | 235 | $74,717 | $8,326 | $66,392 | $4,580,634 |
| 20 | 236 | $74,717 | $8,207 | $66,510 | $4,514,124 |
| 20 | 237 | $74,717 | $8,088 | $66,630 | $4,447,494 |
| 20 | 238 | $74,717 | $7,968 | $66,749 | $4,380,745 |
| 20 | 239 | $74,717 | $7,849 | $66,869 | $4,313,877 |
| 20 | 240 | $74,717 | $7,729 | $66,988 | $4,246,888 |
| 21 | 241 | $74,717 | $7,609 | $67,108 | $4,179,780 |
| 21 | 242 | $74,717 | $7,489 | $67,229 | $4,112,551 |
| 21 | 243 | $74,717 | $7,368 | $67,349 | $4,045,202 |
| 21 | 244 | $74,717 | $7,248 | $67,470 | $3,977,732 |
| 21 | 245 | $74,717 | $7,127 | $67,591 | $3,910,141 |
| 21 | 246 | $74,717 | $7,006 | $67,712 | $3,842,430 |
| 21 | 247 | $74,717 | $6,884 | $67,833 | $3,774,597 |
| 21 | 248 | $74,717 | $6,763 | $67,955 | $3,706,642 |
| 21 | 249 | $74,717 | $6,641 | $68,076 | $3,638,566 |
| 21 | 250 | $74,717 | $6,519 | $68,198 | $3,570,367 |
| 21 | 251 | $74,717 | $6,397 | $68,321 | $3,502,047 |
| 21 | 252 | $74,717 | $6,275 | $68,443 | $3,433,604 |
| 22 | 253 | $74,717 | $6,152 | $68,566 | $3,365,038 |
| 22 | 254 | $74,717 | $6,029 | $68,688 | $3,296,350 |
| 22 | 255 | $74,717 | $5,906 | $68,811 | $3,227,538 |
| 22 | 256 | $74,717 | $5,783 | $68,935 | $3,158,603 |
| 22 | 257 | $74,717 | $5,659 | $69,058 | $3,089,545 |
| 22 | 258 | $74,717 | $5,535 | $69,182 | $3,020,363 |
| 22 | 259 | $74,717 | $5,411 | $69,306 | $2,951,057 |
| 22 | 260 | $74,717 | $5,287 | $69,430 | $2,881,627 |
| 22 | 261 | $74,717 | $5,163 | $69,555 | $2,812,072 |
| 22 | 262 | $74,717 | $5,038 | $69,679 | $2,742,393 |
| 22 | 263 | $74,717 | $4,913 | $69,804 | $2,672,589 |
| 22 | 264 | $74,717 | $4,788 | $69,929 | $2,602,660 |
| 23 | 265 | $74,717 | $4,663 | $70,054 | $2,532,606 |
| 23 | 266 | $74,717 | $4,538 | $70,180 | $2,462,426 |
| 23 | 267 | $74,717 | $4,412 | $70,306 | $2,392,120 |
| 23 | 268 | $74,717 | $4,286 | $70,432 | $2,321,689 |
| 23 | 269 | $74,717 | $4,160 | $70,558 | $2,251,131 |
| 23 | 270 | $74,717 | $4,033 | $70,684 | $2,180,447 |
| 23 | 271 | $74,717 | $3,907 | $70,811 | $2,109,636 |
| 23 | 272 | $74,717 | $3,780 | $70,938 | $2,038,698 |
| 23 | 273 | $74,717 | $3,653 | $71,065 | $1,967,634 |
| 23 | 274 | $74,717 | $3,525 | $71,192 | $1,896,441 |
| 23 | 275 | $74,717 | $3,398 | $71,320 | $1,825,122 |
| 23 | 276 | $74,717 | $3,270 | $71,447 | $1,753,674 |
| 24 | 277 | $74,717 | $3,142 | $71,575 | $1,682,099 |
| 24 | 278 | $74,717 | $3,014 | $71,704 | $1,610,395 |
| 24 | 279 | $74,717 | $2,885 | $71,832 | $1,538,563 |
| 24 | 280 | $74,717 | $2,757 | $71,961 | $1,466,602 |
| 24 | 281 | $74,717 | $2,628 | $72,090 | $1,394,512 |
| 24 | 282 | $74,717 | $2,499 | $72,219 | $1,322,293 |
| 24 | 283 | $74,717 | $2,369 | $72,348 | $1,249,945 |
| 24 | 284 | $74,717 | $2,239 | $72,478 | $1,177,467 |
| 24 | 285 | $74,717 | $2,110 | $72,608 | $1,104,859 |
| 24 | 286 | $74,717 | $1,980 | $72,738 | $1,032,121 |
| 24 | 287 | $74,717 | $1,849 | $72,868 | $959,253 |
| 24 | 288 | $74,717 | $1,719 | $72,999 | $886,254 |
| 25 | 289 | $74,717 | $1,588 | $73,130 | $813,125 |
| 25 | 290 | $74,717 | $1,457 | $73,261 | $739,864 |
| 25 | 291 | $74,717 | $1,326 | $73,392 | $666,472 |
| 25 | 292 | $74,717 | $1,194 | $73,523 | $592,949 |
| 25 | 293 | $74,717 | $1,062 | $73,655 | $519,294 |
| 25 | 294 | $74,717 | $930 | $73,787 | $445,507 |
| 25 | 295 | $74,717 | $798 | $73,919 | $371,588 |
| 25 | 296 | $74,717 | $666 | $74,052 | $297,536 |
| 25 | 297 | $74,717 | $533 | $74,184 | $223,352 |
| 25 | 298 | $74,717 | $400 | $74,317 | $149,034 |
| 25 | 299 | $74,717 | $267 | $74,450 | $74,584 |
| 25 | 300 | $74,717 | $134 | $74,584 | $0 |
