Down Payment (HKD)
$7,520,000
Monthly Repayment (HKD)
$48,639
Loan Amount (HKD)
$11,280,000
+
Total Interest (HKD)
$3,311,636
=
Total Repayment (HKD)
$14,591,636
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $48,639 | $20,210 | $28,429 | $11,251,571 |
| 1 | 2 | $48,639 | $20,159 | $28,480 | $11,223,091 |
| 1 | 3 | $48,639 | $20,108 | $28,531 | $11,194,561 |
| 1 | 4 | $48,639 | $20,057 | $28,582 | $11,165,979 |
| 1 | 5 | $48,639 | $20,006 | $28,633 | $11,137,346 |
| 1 | 6 | $48,639 | $19,954 | $28,684 | $11,108,661 |
| 1 | 7 | $48,639 | $19,903 | $28,736 | $11,079,926 |
| 1 | 8 | $48,639 | $19,852 | $28,787 | $11,051,138 |
| 1 | 9 | $48,639 | $19,800 | $28,839 | $11,022,300 |
| 1 | 10 | $48,639 | $19,748 | $28,890 | $10,993,409 |
| 1 | 11 | $48,639 | $19,697 | $28,942 | $10,964,467 |
| 1 | 12 | $48,639 | $19,645 | $28,994 | $10,935,473 |
| 2 | 13 | $48,639 | $19,593 | $29,046 | $10,906,427 |
| 2 | 14 | $48,639 | $19,541 | $29,098 | $10,877,329 |
| 2 | 15 | $48,639 | $19,489 | $29,150 | $10,848,178 |
| 2 | 16 | $48,639 | $19,436 | $29,202 | $10,818,976 |
| 2 | 17 | $48,639 | $19,384 | $29,255 | $10,789,721 |
| 2 | 18 | $48,639 | $19,332 | $29,307 | $10,760,414 |
| 2 | 19 | $48,639 | $19,279 | $29,360 | $10,731,054 |
| 2 | 20 | $48,639 | $19,226 | $29,412 | $10,701,642 |
| 2 | 21 | $48,639 | $19,174 | $29,465 | $10,672,177 |
| 2 | 22 | $48,639 | $19,121 | $29,518 | $10,642,659 |
| 2 | 23 | $48,639 | $19,068 | $29,571 | $10,613,088 |
| 2 | 24 | $48,639 | $19,015 | $29,624 | $10,583,465 |
| 3 | 25 | $48,639 | $18,962 | $29,677 | $10,553,788 |
| 3 | 26 | $48,639 | $18,909 | $29,730 | $10,524,058 |
| 3 | 27 | $48,639 | $18,856 | $29,783 | $10,494,275 |
| 3 | 28 | $48,639 | $18,802 | $29,837 | $10,464,438 |
| 3 | 29 | $48,639 | $18,749 | $29,890 | $10,434,548 |
| 3 | 30 | $48,639 | $18,695 | $29,944 | $10,404,605 |
| 3 | 31 | $48,639 | $18,642 | $29,997 | $10,374,608 |
| 3 | 32 | $48,639 | $18,588 | $30,051 | $10,344,557 |
| 3 | 33 | $48,639 | $18,534 | $30,105 | $10,314,452 |
| 3 | 34 | $48,639 | $18,480 | $30,159 | $10,284,293 |
| 3 | 35 | $48,639 | $18,426 | $30,213 | $10,254,080 |
| 3 | 36 | $48,639 | $18,372 | $30,267 | $10,223,813 |
| 4 | 37 | $48,639 | $18,318 | $30,321 | $10,193,492 |
| 4 | 38 | $48,639 | $18,263 | $30,375 | $10,163,117 |
| 4 | 39 | $48,639 | $18,209 | $30,430 | $10,132,687 |
| 4 | 40 | $48,639 | $18,154 | $30,484 | $10,102,203 |
| 4 | 41 | $48,639 | $18,100 | $30,539 | $10,071,664 |
| 4 | 42 | $48,639 | $18,045 | $30,594 | $10,041,070 |
| 4 | 43 | $48,639 | $17,990 | $30,649 | $10,010,421 |
| 4 | 44 | $48,639 | $17,935 | $30,703 | $9,979,718 |
| 4 | 45 | $48,639 | $17,880 | $30,758 | $9,948,959 |
| 4 | 46 | $48,639 | $17,825 | $30,814 | $9,918,146 |
| 4 | 47 | $48,639 | $17,770 | $30,869 | $9,887,277 |
| 4 | 48 | $48,639 | $17,715 | $30,924 | $9,856,353 |
| 5 | 49 | $48,639 | $17,659 | $30,979 | $9,825,374 |
| 5 | 50 | $48,639 | $17,604 | $31,035 | $9,794,339 |
| 5 | 51 | $48,639 | $17,548 | $31,091 | $9,763,248 |
| 5 | 52 | $48,639 | $17,492 | $31,146 | $9,732,102 |
| 5 | 53 | $48,639 | $17,437 | $31,202 | $9,700,900 |
| 5 | 54 | $48,639 | $17,381 | $31,258 | $9,669,642 |
| 5 | 55 | $48,639 | $17,325 | $31,314 | $9,638,328 |
| 5 | 56 | $48,639 | $17,269 | $31,370 | $9,606,957 |
| 5 | 57 | $48,639 | $17,212 | $31,426 | $9,575,531 |
| 5 | 58 | $48,639 | $17,156 | $31,483 | $9,544,048 |
| 5 | 59 | $48,639 | $17,100 | $31,539 | $9,512,509 |
| 5 | 60 | $48,639 | $17,043 | $31,596 | $9,480,914 |
| 6 | 61 | $48,639 | $16,987 | $31,652 | $9,449,262 |
| 6 | 62 | $48,639 | $16,930 | $31,709 | $9,417,553 |
| 6 | 63 | $48,639 | $16,873 | $31,766 | $9,385,787 |
| 6 | 64 | $48,639 | $16,816 | $31,823 | $9,353,965 |
| 6 | 65 | $48,639 | $16,759 | $31,880 | $9,322,085 |
| 6 | 66 | $48,639 | $16,702 | $31,937 | $9,290,148 |
| 6 | 67 | $48,639 | $16,645 | $31,994 | $9,258,154 |
| 6 | 68 | $48,639 | $16,588 | $32,051 | $9,226,103 |
| 6 | 69 | $48,639 | $16,530 | $32,109 | $9,193,994 |
| 6 | 70 | $48,639 | $16,473 | $32,166 | $9,161,828 |
| 6 | 71 | $48,639 | $16,415 | $32,224 | $9,129,604 |
| 6 | 72 | $48,639 | $16,357 | $32,282 | $9,097,323 |
| 7 | 73 | $48,639 | $16,299 | $32,339 | $9,064,983 |
| 7 | 74 | $48,639 | $16,241 | $32,397 | $9,032,586 |
| 7 | 75 | $48,639 | $16,183 | $32,455 | $9,000,131 |
| 7 | 76 | $48,639 | $16,125 | $32,514 | $8,967,617 |
| 7 | 77 | $48,639 | $16,067 | $32,572 | $8,935,045 |
| 7 | 78 | $48,639 | $16,009 | $32,630 | $8,902,415 |
| 7 | 79 | $48,639 | $15,950 | $32,689 | $8,869,726 |
| 7 | 80 | $48,639 | $15,892 | $32,747 | $8,836,979 |
| 7 | 81 | $48,639 | $15,833 | $32,806 | $8,804,173 |
| 7 | 82 | $48,639 | $15,774 | $32,865 | $8,771,309 |
| 7 | 83 | $48,639 | $15,715 | $32,924 | $8,738,385 |
| 7 | 84 | $48,639 | $15,656 | $32,983 | $8,705,403 |
| 8 | 85 | $48,639 | $15,597 | $33,042 | $8,672,361 |
| 8 | 86 | $48,639 | $15,538 | $33,101 | $8,639,260 |
| 8 | 87 | $48,639 | $15,479 | $33,160 | $8,606,100 |
| 8 | 88 | $48,639 | $15,419 | $33,220 | $8,572,881 |
| 8 | 89 | $48,639 | $15,360 | $33,279 | $8,539,602 |
| 8 | 90 | $48,639 | $15,300 | $33,339 | $8,506,263 |
| 8 | 91 | $48,639 | $15,240 | $33,398 | $8,472,865 |
| 8 | 92 | $48,639 | $15,181 | $33,458 | $8,439,406 |
| 8 | 93 | $48,639 | $15,121 | $33,518 | $8,405,888 |
| 8 | 94 | $48,639 | $15,061 | $33,578 | $8,372,310 |
| 8 | 95 | $48,639 | $15,000 | $33,638 | $8,338,672 |
| 8 | 96 | $48,639 | $14,940 | $33,699 | $8,304,973 |
| 9 | 97 | $48,639 | $14,880 | $33,759 | $8,271,214 |
| 9 | 98 | $48,639 | $14,819 | $33,820 | $8,237,394 |
| 9 | 99 | $48,639 | $14,759 | $33,880 | $8,203,514 |
| 9 | 100 | $48,639 | $14,698 | $33,941 | $8,169,573 |
| 9 | 101 | $48,639 | $14,637 | $34,002 | $8,135,572 |
| 9 | 102 | $48,639 | $14,576 | $34,063 | $8,101,509 |
| 9 | 103 | $48,639 | $14,515 | $34,124 | $8,067,386 |
| 9 | 104 | $48,639 | $14,454 | $34,185 | $8,033,201 |
| 9 | 105 | $48,639 | $14,393 | $34,246 | $7,998,955 |
| 9 | 106 | $48,639 | $14,331 | $34,307 | $7,964,648 |
| 9 | 107 | $48,639 | $14,270 | $34,369 | $7,930,279 |
| 9 | 108 | $48,639 | $14,208 | $34,430 | $7,895,848 |
| 10 | 109 | $48,639 | $14,147 | $34,492 | $7,861,356 |
| 10 | 110 | $48,639 | $14,085 | $34,554 | $7,826,803 |
| 10 | 111 | $48,639 | $14,023 | $34,616 | $7,792,187 |
| 10 | 112 | $48,639 | $13,961 | $34,678 | $7,757,509 |
| 10 | 113 | $48,639 | $13,899 | $34,740 | $7,722,769 |
| 10 | 114 | $48,639 | $13,837 | $34,802 | $7,687,967 |
| 10 | 115 | $48,639 | $13,774 | $34,865 | $7,653,102 |
| 10 | 116 | $48,639 | $13,712 | $34,927 | $7,618,175 |
| 10 | 117 | $48,639 | $13,649 | $34,990 | $7,583,186 |
| 10 | 118 | $48,639 | $13,587 | $35,052 | $7,548,134 |
| 10 | 119 | $48,639 | $13,524 | $35,115 | $7,513,019 |
| 10 | 120 | $48,639 | $13,461 | $35,178 | $7,477,841 |
| 11 | 121 | $48,639 | $13,398 | $35,241 | $7,442,600 |
| 11 | 122 | $48,639 | $13,335 | $35,304 | $7,407,295 |
| 11 | 123 | $48,639 | $13,271 | $35,367 | $7,371,928 |
| 11 | 124 | $48,639 | $13,208 | $35,431 | $7,336,497 |
| 11 | 125 | $48,639 | $13,145 | $35,494 | $7,301,003 |
| 11 | 126 | $48,639 | $13,081 | $35,558 | $7,265,445 |
| 11 | 127 | $48,639 | $13,017 | $35,622 | $7,229,824 |
| 11 | 128 | $48,639 | $12,953 | $35,685 | $7,194,138 |
| 11 | 129 | $48,639 | $12,889 | $35,749 | $7,158,389 |
| 11 | 130 | $48,639 | $12,825 | $35,813 | $7,122,576 |
| 11 | 131 | $48,639 | $12,761 | $35,878 | $7,086,698 |
| 11 | 132 | $48,639 | $12,697 | $35,942 | $7,050,757 |
| 12 | 133 | $48,639 | $12,633 | $36,006 | $7,014,750 |
| 12 | 134 | $48,639 | $12,568 | $36,071 | $6,978,680 |
| 12 | 135 | $48,639 | $12,503 | $36,135 | $6,942,544 |
| 12 | 136 | $48,639 | $12,439 | $36,200 | $6,906,344 |
| 12 | 137 | $48,639 | $12,374 | $36,265 | $6,870,079 |
| 12 | 138 | $48,639 | $12,309 | $36,330 | $6,833,749 |
| 12 | 139 | $48,639 | $12,244 | $36,395 | $6,797,354 |
| 12 | 140 | $48,639 | $12,179 | $36,460 | $6,760,894 |
| 12 | 141 | $48,639 | $12,113 | $36,526 | $6,724,369 |
| 12 | 142 | $48,639 | $12,048 | $36,591 | $6,687,778 |
| 12 | 143 | $48,639 | $11,982 | $36,657 | $6,651,121 |
| 12 | 144 | $48,639 | $11,917 | $36,722 | $6,614,399 |
| 13 | 145 | $48,639 | $11,851 | $36,788 | $6,577,611 |
| 13 | 146 | $48,639 | $11,785 | $36,854 | $6,540,757 |
| 13 | 147 | $48,639 | $11,719 | $36,920 | $6,503,837 |
| 13 | 148 | $48,639 | $11,653 | $36,986 | $6,466,851 |
| 13 | 149 | $48,639 | $11,586 | $37,052 | $6,429,799 |
| 13 | 150 | $48,639 | $11,520 | $37,119 | $6,392,680 |
| 13 | 151 | $48,639 | $11,454 | $37,185 | $6,355,495 |
| 13 | 152 | $48,639 | $11,387 | $37,252 | $6,318,243 |
| 13 | 153 | $48,639 | $11,320 | $37,319 | $6,280,924 |
| 13 | 154 | $48,639 | $11,253 | $37,385 | $6,243,539 |
| 13 | 155 | $48,639 | $11,186 | $37,452 | $6,206,087 |
| 13 | 156 | $48,639 | $11,119 | $37,520 | $6,168,567 |
| 14 | 157 | $48,639 | $11,052 | $37,587 | $6,130,980 |
| 14 | 158 | $48,639 | $10,985 | $37,654 | $6,093,326 |
| 14 | 159 | $48,639 | $10,917 | $37,722 | $6,055,605 |
| 14 | 160 | $48,639 | $10,850 | $37,789 | $6,017,815 |
| 14 | 161 | $48,639 | $10,782 | $37,857 | $5,979,958 |
| 14 | 162 | $48,639 | $10,714 | $37,925 | $5,942,034 |
| 14 | 163 | $48,639 | $10,646 | $37,993 | $5,904,041 |
| 14 | 164 | $48,639 | $10,578 | $38,061 | $5,865,980 |
| 14 | 165 | $48,639 | $10,510 | $38,129 | $5,827,852 |
| 14 | 166 | $48,639 | $10,442 | $38,197 | $5,789,654 |
| 14 | 167 | $48,639 | $10,373 | $38,266 | $5,751,389 |
| 14 | 168 | $48,639 | $10,305 | $38,334 | $5,713,054 |
| 15 | 169 | $48,639 | $10,236 | $38,403 | $5,674,652 |
| 15 | 170 | $48,639 | $10,167 | $38,472 | $5,636,180 |
| 15 | 171 | $48,639 | $10,098 | $38,541 | $5,597,639 |
| 15 | 172 | $48,639 | $10,029 | $38,610 | $5,559,030 |
| 15 | 173 | $48,639 | $9,960 | $38,679 | $5,520,351 |
| 15 | 174 | $48,639 | $9,891 | $38,748 | $5,481,603 |
| 15 | 175 | $48,639 | $9,821 | $38,818 | $5,442,785 |
| 15 | 176 | $48,639 | $9,752 | $38,887 | $5,403,898 |
| 15 | 177 | $48,639 | $9,682 | $38,957 | $5,364,941 |
| 15 | 178 | $48,639 | $9,612 | $39,027 | $5,325,914 |
| 15 | 179 | $48,639 | $9,542 | $39,097 | $5,286,818 |
| 15 | 180 | $48,639 | $9,472 | $39,167 | $5,247,651 |
| 16 | 181 | $48,639 | $9,402 | $39,237 | $5,208,415 |
| 16 | 182 | $48,639 | $9,332 | $39,307 | $5,169,108 |
| 16 | 183 | $48,639 | $9,261 | $39,377 | $5,129,730 |
| 16 | 184 | $48,639 | $9,191 | $39,448 | $5,090,282 |
| 16 | 185 | $48,639 | $9,120 | $39,519 | $5,050,763 |
| 16 | 186 | $48,639 | $9,049 | $39,590 | $5,011,174 |
| 16 | 187 | $48,639 | $8,978 | $39,660 | $4,971,513 |
| 16 | 188 | $48,639 | $8,907 | $39,731 | $4,931,782 |
| 16 | 189 | $48,639 | $8,836 | $39,803 | $4,891,979 |
| 16 | 190 | $48,639 | $8,765 | $39,874 | $4,852,105 |
| 16 | 191 | $48,639 | $8,693 | $39,945 | $4,812,160 |
| 16 | 192 | $48,639 | $8,622 | $40,017 | $4,772,143 |
| 17 | 193 | $48,639 | $8,550 | $40,089 | $4,732,054 |
| 17 | 194 | $48,639 | $8,478 | $40,161 | $4,691,894 |
| 17 | 195 | $48,639 | $8,406 | $40,232 | $4,651,661 |
| 17 | 196 | $48,639 | $8,334 | $40,305 | $4,611,357 |
| 17 | 197 | $48,639 | $8,262 | $40,377 | $4,570,980 |
| 17 | 198 | $48,639 | $8,190 | $40,449 | $4,530,531 |
| 17 | 199 | $48,639 | $8,117 | $40,522 | $4,490,009 |
| 17 | 200 | $48,639 | $8,045 | $40,594 | $4,449,415 |
| 17 | 201 | $48,639 | $7,972 | $40,667 | $4,408,748 |
| 17 | 202 | $48,639 | $7,899 | $40,740 | $4,368,008 |
| 17 | 203 | $48,639 | $7,826 | $40,813 | $4,327,195 |
| 17 | 204 | $48,639 | $7,753 | $40,886 | $4,286,310 |
| 18 | 205 | $48,639 | $7,680 | $40,959 | $4,245,350 |
| 18 | 206 | $48,639 | $7,606 | $41,033 | $4,204,318 |
| 18 | 207 | $48,639 | $7,533 | $41,106 | $4,163,212 |
| 18 | 208 | $48,639 | $7,459 | $41,180 | $4,122,032 |
| 18 | 209 | $48,639 | $7,385 | $41,253 | $4,080,779 |
| 18 | 210 | $48,639 | $7,311 | $41,327 | $4,039,451 |
| 18 | 211 | $48,639 | $7,237 | $41,401 | $3,998,050 |
| 18 | 212 | $48,639 | $7,163 | $41,476 | $3,956,574 |
| 18 | 213 | $48,639 | $7,089 | $41,550 | $3,915,024 |
| 18 | 214 | $48,639 | $7,014 | $41,624 | $3,873,400 |
| 18 | 215 | $48,639 | $6,940 | $41,699 | $3,831,701 |
| 18 | 216 | $48,639 | $6,865 | $41,774 | $3,789,927 |
| 19 | 217 | $48,639 | $6,790 | $41,848 | $3,748,079 |
| 19 | 218 | $48,639 | $6,715 | $41,923 | $3,706,155 |
| 19 | 219 | $48,639 | $6,640 | $41,999 | $3,664,157 |
| 19 | 220 | $48,639 | $6,565 | $42,074 | $3,622,083 |
| 19 | 221 | $48,639 | $6,490 | $42,149 | $3,579,934 |
| 19 | 222 | $48,639 | $6,414 | $42,225 | $3,537,709 |
| 19 | 223 | $48,639 | $6,338 | $42,300 | $3,495,409 |
| 19 | 224 | $48,639 | $6,263 | $42,376 | $3,453,032 |
| 19 | 225 | $48,639 | $6,187 | $42,452 | $3,410,580 |
| 19 | 226 | $48,639 | $6,111 | $42,528 | $3,368,052 |
| 19 | 227 | $48,639 | $6,034 | $42,604 | $3,325,448 |
| 19 | 228 | $48,639 | $5,958 | $42,681 | $3,282,767 |
| 20 | 229 | $48,639 | $5,882 | $42,757 | $3,240,010 |
| 20 | 230 | $48,639 | $5,805 | $42,834 | $3,197,176 |
| 20 | 231 | $48,639 | $5,728 | $42,911 | $3,154,266 |
| 20 | 232 | $48,639 | $5,651 | $42,987 | $3,111,278 |
| 20 | 233 | $48,639 | $5,574 | $43,064 | $3,068,214 |
| 20 | 234 | $48,639 | $5,497 | $43,142 | $3,025,072 |
| 20 | 235 | $48,639 | $5,420 | $43,219 | $2,981,853 |
| 20 | 236 | $48,639 | $5,342 | $43,296 | $2,938,557 |
| 20 | 237 | $48,639 | $5,265 | $43,374 | $2,895,183 |
| 20 | 238 | $48,639 | $5,187 | $43,452 | $2,851,732 |
| 20 | 239 | $48,639 | $5,109 | $43,529 | $2,808,202 |
| 20 | 240 | $48,639 | $5,031 | $43,607 | $2,764,595 |
| 21 | 241 | $48,639 | $4,953 | $43,686 | $2,720,909 |
| 21 | 242 | $48,639 | $4,875 | $43,764 | $2,677,145 |
| 21 | 243 | $48,639 | $4,797 | $43,842 | $2,633,303 |
| 21 | 244 | $48,639 | $4,718 | $43,921 | $2,589,382 |
| 21 | 245 | $48,639 | $4,639 | $43,999 | $2,545,383 |
| 21 | 246 | $48,639 | $4,560 | $44,078 | $2,501,305 |
| 21 | 247 | $48,639 | $4,482 | $44,157 | $2,457,147 |
| 21 | 248 | $48,639 | $4,402 | $44,236 | $2,412,911 |
| 21 | 249 | $48,639 | $4,323 | $44,316 | $2,368,595 |
| 21 | 250 | $48,639 | $4,244 | $44,395 | $2,324,200 |
| 21 | 251 | $48,639 | $4,164 | $44,475 | $2,279,726 |
| 21 | 252 | $48,639 | $4,085 | $44,554 | $2,235,171 |
| 22 | 253 | $48,639 | $4,005 | $44,634 | $2,190,537 |
| 22 | 254 | $48,639 | $3,925 | $44,714 | $2,145,823 |
| 22 | 255 | $48,639 | $3,845 | $44,794 | $2,101,029 |
| 22 | 256 | $48,639 | $3,764 | $44,874 | $2,056,155 |
| 22 | 257 | $48,639 | $3,684 | $44,955 | $2,011,200 |
| 22 | 258 | $48,639 | $3,603 | $45,035 | $1,966,164 |
| 22 | 259 | $48,639 | $3,523 | $45,116 | $1,921,048 |
| 22 | 260 | $48,639 | $3,442 | $45,197 | $1,875,851 |
| 22 | 261 | $48,639 | $3,361 | $45,278 | $1,830,573 |
| 22 | 262 | $48,639 | $3,280 | $45,359 | $1,785,214 |
| 22 | 263 | $48,639 | $3,199 | $45,440 | $1,739,774 |
| 22 | 264 | $48,639 | $3,117 | $45,522 | $1,694,253 |
| 23 | 265 | $48,639 | $3,036 | $45,603 | $1,648,649 |
| 23 | 266 | $48,639 | $2,954 | $45,685 | $1,602,964 |
| 23 | 267 | $48,639 | $2,872 | $45,767 | $1,557,197 |
| 23 | 268 | $48,639 | $2,790 | $45,849 | $1,511,349 |
| 23 | 269 | $48,639 | $2,708 | $45,931 | $1,465,418 |
| 23 | 270 | $48,639 | $2,626 | $46,013 | $1,419,404 |
| 23 | 271 | $48,639 | $2,543 | $46,096 | $1,373,309 |
| 23 | 272 | $48,639 | $2,461 | $46,178 | $1,327,131 |
| 23 | 273 | $48,639 | $2,378 | $46,261 | $1,280,870 |
| 23 | 274 | $48,639 | $2,295 | $46,344 | $1,234,526 |
| 23 | 275 | $48,639 | $2,212 | $46,427 | $1,188,099 |
| 23 | 276 | $48,639 | $2,129 | $46,510 | $1,141,589 |
| 24 | 277 | $48,639 | $2,045 | $46,593 | $1,094,995 |
| 24 | 278 | $48,639 | $1,962 | $46,677 | $1,048,318 |
| 24 | 279 | $48,639 | $1,878 | $46,761 | $1,001,558 |
| 24 | 280 | $48,639 | $1,794 | $46,844 | $954,713 |
| 24 | 281 | $48,639 | $1,711 | $46,928 | $907,785 |
| 24 | 282 | $48,639 | $1,626 | $47,012 | $860,773 |
| 24 | 283 | $48,639 | $1,542 | $47,097 | $813,676 |
| 24 | 284 | $48,639 | $1,458 | $47,181 | $766,495 |
| 24 | 285 | $48,639 | $1,373 | $47,265 | $719,230 |
| 24 | 286 | $48,639 | $1,289 | $47,350 | $671,880 |
| 24 | 287 | $48,639 | $1,204 | $47,435 | $624,445 |
| 24 | 288 | $48,639 | $1,119 | $47,520 | $576,925 |
| 25 | 289 | $48,639 | $1,034 | $47,605 | $529,319 |
| 25 | 290 | $48,639 | $948 | $47,690 | $481,629 |
| 25 | 291 | $48,639 | $863 | $47,776 | $433,853 |
| 25 | 292 | $48,639 | $777 | $47,861 | $385,992 |
| 25 | 293 | $48,639 | $692 | $47,947 | $338,045 |
| 25 | 294 | $48,639 | $606 | $48,033 | $290,011 |
| 25 | 295 | $48,639 | $520 | $48,119 | $241,892 |
| 25 | 296 | $48,639 | $433 | $48,205 | $193,687 |
| 25 | 297 | $48,639 | $347 | $48,292 | $145,395 |
| 25 | 298 | $48,639 | $260 | $48,378 | $97,017 |
| 25 | 299 | $48,639 | $174 | $48,465 | $48,552 |
| 25 | 300 | $48,639 | $87 | $48,552 | $0 |
