Down Payment (HKD)
$5,700,000
Monthly Repayment (HKD)
$36,867
Loan Amount (HKD)
$8,550,000
+
Total Interest (HKD)
$2,510,149
=
Total Repayment (HKD)
$11,060,149
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $36,867 | $15,319 | $21,548 | $8,528,452 |
| 1 | 2 | $36,867 | $15,280 | $21,587 | $8,506,865 |
| 1 | 3 | $36,867 | $15,241 | $21,626 | $8,485,239 |
| 1 | 4 | $36,867 | $15,203 | $21,664 | $8,463,574 |
| 1 | 5 | $36,867 | $15,164 | $21,703 | $8,441,871 |
| 1 | 6 | $36,867 | $15,125 | $21,742 | $8,420,129 |
| 1 | 7 | $36,867 | $15,086 | $21,781 | $8,398,348 |
| 1 | 8 | $36,867 | $15,047 | $21,820 | $8,376,528 |
| 1 | 9 | $36,867 | $15,008 | $21,859 | $8,354,669 |
| 1 | 10 | $36,867 | $14,969 | $21,898 | $8,332,770 |
| 1 | 11 | $36,867 | $14,930 | $21,938 | $8,310,833 |
| 1 | 12 | $36,867 | $14,890 | $21,977 | $8,288,856 |
| 2 | 13 | $36,867 | $14,851 | $22,016 | $8,266,839 |
| 2 | 14 | $36,867 | $14,811 | $22,056 | $8,244,784 |
| 2 | 15 | $36,867 | $14,772 | $22,095 | $8,222,688 |
| 2 | 16 | $36,867 | $14,732 | $22,135 | $8,200,553 |
| 2 | 17 | $36,867 | $14,693 | $22,175 | $8,178,379 |
| 2 | 18 | $36,867 | $14,653 | $22,214 | $8,156,165 |
| 2 | 19 | $36,867 | $14,613 | $22,254 | $8,133,911 |
| 2 | 20 | $36,867 | $14,573 | $22,294 | $8,111,617 |
| 2 | 21 | $36,867 | $14,533 | $22,334 | $8,089,283 |
| 2 | 22 | $36,867 | $14,493 | $22,374 | $8,066,909 |
| 2 | 23 | $36,867 | $14,453 | $22,414 | $8,044,495 |
| 2 | 24 | $36,867 | $14,413 | $22,454 | $8,022,041 |
| 3 | 25 | $36,867 | $14,373 | $22,494 | $7,999,547 |
| 3 | 26 | $36,867 | $14,333 | $22,535 | $7,977,012 |
| 3 | 27 | $36,867 | $14,292 | $22,575 | $7,954,437 |
| 3 | 28 | $36,867 | $14,252 | $22,615 | $7,931,822 |
| 3 | 29 | $36,867 | $14,211 | $22,656 | $7,909,166 |
| 3 | 30 | $36,867 | $14,171 | $22,697 | $7,886,469 |
| 3 | 31 | $36,867 | $14,130 | $22,737 | $7,863,732 |
| 3 | 32 | $36,867 | $14,089 | $22,778 | $7,840,954 |
| 3 | 33 | $36,867 | $14,048 | $22,819 | $7,818,135 |
| 3 | 34 | $36,867 | $14,007 | $22,860 | $7,795,275 |
| 3 | 35 | $36,867 | $13,967 | $22,901 | $7,772,375 |
| 3 | 36 | $36,867 | $13,926 | $22,942 | $7,749,433 |
| 4 | 37 | $36,867 | $13,884 | $22,983 | $7,726,450 |
| 4 | 38 | $36,867 | $13,843 | $23,024 | $7,703,426 |
| 4 | 39 | $36,867 | $13,802 | $23,065 | $7,680,361 |
| 4 | 40 | $36,867 | $13,761 | $23,107 | $7,657,255 |
| 4 | 41 | $36,867 | $13,719 | $23,148 | $7,634,107 |
| 4 | 42 | $36,867 | $13,678 | $23,189 | $7,610,917 |
| 4 | 43 | $36,867 | $13,636 | $23,231 | $7,587,686 |
| 4 | 44 | $36,867 | $13,595 | $23,273 | $7,564,414 |
| 4 | 45 | $36,867 | $13,553 | $23,314 | $7,541,100 |
| 4 | 46 | $36,867 | $13,511 | $23,356 | $7,517,744 |
| 4 | 47 | $36,867 | $13,469 | $23,398 | $7,494,346 |
| 4 | 48 | $36,867 | $13,427 | $23,440 | $7,470,906 |
| 5 | 49 | $36,867 | $13,385 | $23,482 | $7,447,424 |
| 5 | 50 | $36,867 | $13,343 | $23,524 | $7,423,900 |
| 5 | 51 | $36,867 | $13,301 | $23,566 | $7,400,334 |
| 5 | 52 | $36,867 | $13,259 | $23,608 | $7,376,726 |
| 5 | 53 | $36,867 | $13,217 | $23,651 | $7,353,075 |
| 5 | 54 | $36,867 | $13,174 | $23,693 | $7,329,383 |
| 5 | 55 | $36,867 | $13,132 | $23,735 | $7,305,647 |
| 5 | 56 | $36,867 | $13,089 | $23,778 | $7,281,869 |
| 5 | 57 | $36,867 | $13,047 | $23,820 | $7,258,049 |
| 5 | 58 | $36,867 | $13,004 | $23,863 | $7,234,186 |
| 5 | 59 | $36,867 | $12,961 | $23,906 | $7,210,280 |
| 5 | 60 | $36,867 | $12,918 | $23,949 | $7,186,331 |
| 6 | 61 | $36,867 | $12,876 | $23,992 | $7,162,339 |
| 6 | 62 | $36,867 | $12,833 | $24,035 | $7,138,305 |
| 6 | 63 | $36,867 | $12,789 | $24,078 | $7,114,227 |
| 6 | 64 | $36,867 | $12,746 | $24,121 | $7,090,106 |
| 6 | 65 | $36,867 | $12,703 | $24,164 | $7,065,942 |
| 6 | 66 | $36,867 | $12,660 | $24,207 | $7,041,735 |
| 6 | 67 | $36,867 | $12,616 | $24,251 | $7,017,484 |
| 6 | 68 | $36,867 | $12,573 | $24,294 | $6,993,190 |
| 6 | 69 | $36,867 | $12,529 | $24,338 | $6,968,852 |
| 6 | 70 | $36,867 | $12,486 | $24,381 | $6,944,471 |
| 6 | 71 | $36,867 | $12,442 | $24,425 | $6,920,046 |
| 6 | 72 | $36,867 | $12,398 | $24,469 | $6,895,577 |
| 7 | 73 | $36,867 | $12,355 | $24,513 | $6,871,065 |
| 7 | 74 | $36,867 | $12,311 | $24,557 | $6,846,508 |
| 7 | 75 | $36,867 | $12,267 | $24,601 | $6,821,908 |
| 7 | 76 | $36,867 | $12,223 | $24,645 | $6,797,263 |
| 7 | 77 | $36,867 | $12,178 | $24,689 | $6,772,574 |
| 7 | 78 | $36,867 | $12,134 | $24,733 | $6,747,841 |
| 7 | 79 | $36,867 | $12,090 | $24,777 | $6,723,064 |
| 7 | 80 | $36,867 | $12,045 | $24,822 | $6,698,242 |
| 7 | 81 | $36,867 | $12,001 | $24,866 | $6,673,376 |
| 7 | 82 | $36,867 | $11,956 | $24,911 | $6,648,465 |
| 7 | 83 | $36,867 | $11,912 | $24,955 | $6,623,510 |
| 7 | 84 | $36,867 | $11,867 | $25,000 | $6,598,510 |
| 8 | 85 | $36,867 | $11,822 | $25,045 | $6,573,465 |
| 8 | 86 | $36,867 | $11,777 | $25,090 | $6,548,376 |
| 8 | 87 | $36,867 | $11,733 | $25,135 | $6,523,241 |
| 8 | 88 | $36,867 | $11,687 | $25,180 | $6,498,061 |
| 8 | 89 | $36,867 | $11,642 | $25,225 | $6,472,836 |
| 8 | 90 | $36,867 | $11,597 | $25,270 | $6,447,566 |
| 8 | 91 | $36,867 | $11,552 | $25,315 | $6,422,251 |
| 8 | 92 | $36,867 | $11,507 | $25,361 | $6,396,890 |
| 8 | 93 | $36,867 | $11,461 | $25,406 | $6,371,484 |
| 8 | 94 | $36,867 | $11,416 | $25,452 | $6,346,033 |
| 8 | 95 | $36,867 | $11,370 | $25,497 | $6,320,536 |
| 8 | 96 | $36,867 | $11,324 | $25,543 | $6,294,993 |
| 9 | 97 | $36,867 | $11,279 | $25,589 | $6,269,404 |
| 9 | 98 | $36,867 | $11,233 | $25,634 | $6,243,770 |
| 9 | 99 | $36,867 | $11,187 | $25,680 | $6,218,089 |
| 9 | 100 | $36,867 | $11,141 | $25,726 | $6,192,363 |
| 9 | 101 | $36,867 | $11,095 | $25,773 | $6,166,590 |
| 9 | 102 | $36,867 | $11,048 | $25,819 | $6,140,772 |
| 9 | 103 | $36,867 | $11,002 | $25,865 | $6,114,907 |
| 9 | 104 | $36,867 | $10,956 | $25,911 | $6,088,995 |
| 9 | 105 | $36,867 | $10,909 | $25,958 | $6,063,038 |
| 9 | 106 | $36,867 | $10,863 | $26,004 | $6,037,033 |
| 9 | 107 | $36,867 | $10,816 | $26,051 | $6,010,983 |
| 9 | 108 | $36,867 | $10,770 | $26,097 | $5,984,885 |
| 10 | 109 | $36,867 | $10,723 | $26,144 | $5,958,741 |
| 10 | 110 | $36,867 | $10,676 | $26,191 | $5,932,550 |
| 10 | 111 | $36,867 | $10,629 | $26,238 | $5,906,312 |
| 10 | 112 | $36,867 | $10,582 | $26,285 | $5,880,027 |
| 10 | 113 | $36,867 | $10,535 | $26,332 | $5,853,695 |
| 10 | 114 | $36,867 | $10,488 | $26,379 | $5,827,315 |
| 10 | 115 | $36,867 | $10,441 | $26,427 | $5,800,889 |
| 10 | 116 | $36,867 | $10,393 | $26,474 | $5,774,415 |
| 10 | 117 | $36,867 | $10,346 | $26,521 | $5,747,894 |
| 10 | 118 | $36,867 | $10,298 | $26,569 | $5,721,325 |
| 10 | 119 | $36,867 | $10,251 | $26,616 | $5,694,708 |
| 10 | 120 | $36,867 | $10,203 | $26,664 | $5,668,044 |
| 11 | 121 | $36,867 | $10,155 | $26,712 | $5,641,332 |
| 11 | 122 | $36,867 | $10,107 | $26,760 | $5,614,572 |
| 11 | 123 | $36,867 | $10,059 | $26,808 | $5,587,765 |
| 11 | 124 | $36,867 | $10,011 | $26,856 | $5,560,909 |
| 11 | 125 | $36,867 | $9,963 | $26,904 | $5,534,005 |
| 11 | 126 | $36,867 | $9,915 | $26,952 | $5,507,053 |
| 11 | 127 | $36,867 | $9,867 | $27,000 | $5,480,053 |
| 11 | 128 | $36,867 | $9,818 | $27,049 | $5,453,004 |
| 11 | 129 | $36,867 | $9,770 | $27,097 | $5,425,907 |
| 11 | 130 | $36,867 | $9,721 | $27,146 | $5,398,761 |
| 11 | 131 | $36,867 | $9,673 | $27,194 | $5,371,567 |
| 11 | 132 | $36,867 | $9,624 | $27,243 | $5,344,323 |
| 12 | 133 | $36,867 | $9,575 | $27,292 | $5,317,031 |
| 12 | 134 | $36,867 | $9,526 | $27,341 | $5,289,691 |
| 12 | 135 | $36,867 | $9,477 | $27,390 | $5,262,301 |
| 12 | 136 | $36,867 | $9,428 | $27,439 | $5,234,862 |
| 12 | 137 | $36,867 | $9,379 | $27,488 | $5,207,374 |
| 12 | 138 | $36,867 | $9,330 | $27,537 | $5,179,837 |
| 12 | 139 | $36,867 | $9,281 | $27,587 | $5,152,250 |
| 12 | 140 | $36,867 | $9,231 | $27,636 | $5,124,614 |
| 12 | 141 | $36,867 | $9,182 | $27,686 | $5,096,928 |
| 12 | 142 | $36,867 | $9,132 | $27,735 | $5,069,193 |
| 12 | 143 | $36,867 | $9,082 | $27,785 | $5,041,408 |
| 12 | 144 | $36,867 | $9,033 | $27,835 | $5,013,574 |
| 13 | 145 | $36,867 | $8,983 | $27,885 | $4,985,689 |
| 13 | 146 | $36,867 | $8,933 | $27,934 | $4,957,755 |
| 13 | 147 | $36,867 | $8,883 | $27,985 | $4,929,770 |
| 13 | 148 | $36,867 | $8,833 | $28,035 | $4,901,736 |
| 13 | 149 | $36,867 | $8,782 | $28,085 | $4,873,651 |
| 13 | 150 | $36,867 | $8,732 | $28,135 | $4,845,516 |
| 13 | 151 | $36,867 | $8,682 | $28,186 | $4,817,330 |
| 13 | 152 | $36,867 | $8,631 | $28,236 | $4,789,094 |
| 13 | 153 | $36,867 | $8,580 | $28,287 | $4,760,807 |
| 13 | 154 | $36,867 | $8,530 | $28,337 | $4,732,470 |
| 13 | 155 | $36,867 | $8,479 | $28,388 | $4,704,082 |
| 13 | 156 | $36,867 | $8,428 | $28,439 | $4,675,643 |
| 14 | 157 | $36,867 | $8,377 | $28,490 | $4,647,153 |
| 14 | 158 | $36,867 | $8,326 | $28,541 | $4,618,612 |
| 14 | 159 | $36,867 | $8,275 | $28,592 | $4,590,019 |
| 14 | 160 | $36,867 | $8,224 | $28,643 | $4,561,376 |
| 14 | 161 | $36,867 | $8,172 | $28,695 | $4,532,681 |
| 14 | 162 | $36,867 | $8,121 | $28,746 | $4,503,935 |
| 14 | 163 | $36,867 | $8,070 | $28,798 | $4,475,138 |
| 14 | 164 | $36,867 | $8,018 | $28,849 | $4,446,288 |
| 14 | 165 | $36,867 | $7,966 | $28,901 | $4,417,387 |
| 14 | 166 | $36,867 | $7,914 | $28,953 | $4,388,435 |
| 14 | 167 | $36,867 | $7,863 | $29,005 | $4,359,430 |
| 14 | 168 | $36,867 | $7,811 | $29,057 | $4,330,374 |
| 15 | 169 | $36,867 | $7,759 | $29,109 | $4,301,265 |
| 15 | 170 | $36,867 | $7,706 | $29,161 | $4,272,104 |
| 15 | 171 | $36,867 | $7,654 | $29,213 | $4,242,891 |
| 15 | 172 | $36,867 | $7,602 | $29,265 | $4,213,626 |
| 15 | 173 | $36,867 | $7,549 | $29,318 | $4,184,308 |
| 15 | 174 | $36,867 | $7,497 | $29,370 | $4,154,938 |
| 15 | 175 | $36,867 | $7,444 | $29,423 | $4,125,515 |
| 15 | 176 | $36,867 | $7,392 | $29,476 | $4,096,040 |
| 15 | 177 | $36,867 | $7,339 | $29,528 | $4,066,511 |
| 15 | 178 | $36,867 | $7,286 | $29,581 | $4,036,930 |
| 15 | 179 | $36,867 | $7,233 | $29,634 | $4,007,295 |
| 15 | 180 | $36,867 | $7,180 | $29,687 | $3,977,608 |
| 16 | 181 | $36,867 | $7,127 | $29,741 | $3,947,867 |
| 16 | 182 | $36,867 | $7,073 | $29,794 | $3,918,074 |
| 16 | 183 | $36,867 | $7,020 | $29,847 | $3,888,226 |
| 16 | 184 | $36,867 | $6,966 | $29,901 | $3,858,325 |
| 16 | 185 | $36,867 | $6,913 | $29,954 | $3,828,371 |
| 16 | 186 | $36,867 | $6,859 | $30,008 | $3,798,363 |
| 16 | 187 | $36,867 | $6,805 | $30,062 | $3,768,301 |
| 16 | 188 | $36,867 | $6,752 | $30,116 | $3,738,186 |
| 16 | 189 | $36,867 | $6,698 | $30,170 | $3,708,016 |
| 16 | 190 | $36,867 | $6,644 | $30,224 | $3,677,793 |
| 16 | 191 | $36,867 | $6,589 | $30,278 | $3,647,515 |
| 16 | 192 | $36,867 | $6,535 | $30,332 | $3,617,183 |
| 17 | 193 | $36,867 | $6,481 | $30,386 | $3,586,796 |
| 17 | 194 | $36,867 | $6,426 | $30,441 | $3,556,356 |
| 17 | 195 | $36,867 | $6,372 | $30,495 | $3,525,860 |
| 17 | 196 | $36,867 | $6,317 | $30,550 | $3,495,310 |
| 17 | 197 | $36,867 | $6,262 | $30,605 | $3,464,705 |
| 17 | 198 | $36,867 | $6,208 | $30,660 | $3,434,046 |
| 17 | 199 | $36,867 | $6,153 | $30,714 | $3,403,331 |
| 17 | 200 | $36,867 | $6,098 | $30,770 | $3,372,562 |
| 17 | 201 | $36,867 | $6,043 | $30,825 | $3,341,737 |
| 17 | 202 | $36,867 | $5,987 | $30,880 | $3,310,857 |
| 17 | 203 | $36,867 | $5,932 | $30,935 | $3,279,922 |
| 17 | 204 | $36,867 | $5,877 | $30,991 | $3,248,931 |
| 18 | 205 | $36,867 | $5,821 | $31,046 | $3,217,885 |
| 18 | 206 | $36,867 | $5,765 | $31,102 | $3,186,784 |
| 18 | 207 | $36,867 | $5,710 | $31,158 | $3,155,626 |
| 18 | 208 | $36,867 | $5,654 | $31,213 | $3,124,413 |
| 18 | 209 | $36,867 | $5,598 | $31,269 | $3,093,143 |
| 18 | 210 | $36,867 | $5,542 | $31,325 | $3,061,818 |
| 18 | 211 | $36,867 | $5,486 | $31,381 | $3,030,437 |
| 18 | 212 | $36,867 | $5,430 | $31,438 | $2,998,999 |
| 18 | 213 | $36,867 | $5,373 | $31,494 | $2,967,505 |
| 18 | 214 | $36,867 | $5,317 | $31,550 | $2,935,955 |
| 18 | 215 | $36,867 | $5,260 | $31,607 | $2,904,348 |
| 18 | 216 | $36,867 | $5,204 | $31,664 | $2,872,684 |
| 19 | 217 | $36,867 | $5,147 | $31,720 | $2,840,964 |
| 19 | 218 | $36,867 | $5,090 | $31,777 | $2,809,187 |
| 19 | 219 | $36,867 | $5,033 | $31,834 | $2,777,353 |
| 19 | 220 | $36,867 | $4,976 | $31,891 | $2,745,462 |
| 19 | 221 | $36,867 | $4,919 | $31,948 | $2,713,514 |
| 19 | 222 | $36,867 | $4,862 | $32,005 | $2,681,508 |
| 19 | 223 | $36,867 | $4,804 | $32,063 | $2,649,445 |
| 19 | 224 | $36,867 | $4,747 | $32,120 | $2,617,325 |
| 19 | 225 | $36,867 | $4,689 | $32,178 | $2,585,147 |
| 19 | 226 | $36,867 | $4,632 | $32,235 | $2,552,912 |
| 19 | 227 | $36,867 | $4,574 | $32,293 | $2,520,619 |
| 19 | 228 | $36,867 | $4,516 | $32,351 | $2,488,268 |
| 20 | 229 | $36,867 | $4,458 | $32,409 | $2,455,859 |
| 20 | 230 | $36,867 | $4,400 | $32,467 | $2,423,392 |
| 20 | 231 | $36,867 | $4,342 | $32,525 | $2,390,866 |
| 20 | 232 | $36,867 | $4,284 | $32,584 | $2,358,283 |
| 20 | 233 | $36,867 | $4,225 | $32,642 | $2,325,641 |
| 20 | 234 | $36,867 | $4,167 | $32,700 | $2,292,940 |
| 20 | 235 | $36,867 | $4,108 | $32,759 | $2,260,181 |
| 20 | 236 | $36,867 | $4,049 | $32,818 | $2,227,364 |
| 20 | 237 | $36,867 | $3,991 | $32,876 | $2,194,487 |
| 20 | 238 | $36,867 | $3,932 | $32,935 | $2,161,552 |
| 20 | 239 | $36,867 | $3,873 | $32,994 | $2,128,558 |
| 20 | 240 | $36,867 | $3,814 | $33,053 | $2,095,504 |
| 21 | 241 | $36,867 | $3,754 | $33,113 | $2,062,391 |
| 21 | 242 | $36,867 | $3,695 | $33,172 | $2,029,219 |
| 21 | 243 | $36,867 | $3,636 | $33,231 | $1,995,988 |
| 21 | 244 | $36,867 | $3,576 | $33,291 | $1,962,697 |
| 21 | 245 | $36,867 | $3,516 | $33,351 | $1,929,346 |
| 21 | 246 | $36,867 | $3,457 | $33,410 | $1,895,936 |
| 21 | 247 | $36,867 | $3,397 | $33,470 | $1,862,465 |
| 21 | 248 | $36,867 | $3,337 | $33,530 | $1,828,935 |
| 21 | 249 | $36,867 | $3,277 | $33,590 | $1,795,345 |
| 21 | 250 | $36,867 | $3,217 | $33,651 | $1,761,694 |
| 21 | 251 | $36,867 | $3,156 | $33,711 | $1,727,984 |
| 21 | 252 | $36,867 | $3,096 | $33,771 | $1,694,212 |
| 22 | 253 | $36,867 | $3,035 | $33,832 | $1,660,381 |
| 22 | 254 | $36,867 | $2,975 | $33,892 | $1,626,488 |
| 22 | 255 | $36,867 | $2,914 | $33,953 | $1,592,535 |
| 22 | 256 | $36,867 | $2,853 | $34,014 | $1,558,521 |
| 22 | 257 | $36,867 | $2,792 | $34,075 | $1,524,447 |
| 22 | 258 | $36,867 | $2,731 | $34,136 | $1,490,311 |
| 22 | 259 | $36,867 | $2,670 | $34,197 | $1,456,114 |
| 22 | 260 | $36,867 | $2,609 | $34,258 | $1,421,855 |
| 22 | 261 | $36,867 | $2,547 | $34,320 | $1,387,536 |
| 22 | 262 | $36,867 | $2,486 | $34,381 | $1,353,155 |
| 22 | 263 | $36,867 | $2,424 | $34,443 | $1,318,712 |
| 22 | 264 | $36,867 | $2,363 | $34,504 | $1,284,207 |
| 23 | 265 | $36,867 | $2,301 | $34,566 | $1,249,641 |
| 23 | 266 | $36,867 | $2,239 | $34,628 | $1,215,013 |
| 23 | 267 | $36,867 | $2,177 | $34,690 | $1,180,323 |
| 23 | 268 | $36,867 | $2,115 | $34,752 | $1,145,570 |
| 23 | 269 | $36,867 | $2,052 | $34,815 | $1,110,755 |
| 23 | 270 | $36,867 | $1,990 | $34,877 | $1,075,878 |
| 23 | 271 | $36,867 | $1,928 | $34,940 | $1,040,939 |
| 23 | 272 | $36,867 | $1,865 | $35,002 | $1,005,937 |
| 23 | 273 | $36,867 | $1,802 | $35,065 | $970,872 |
| 23 | 274 | $36,867 | $1,739 | $35,128 | $935,744 |
| 23 | 275 | $36,867 | $1,677 | $35,191 | $900,554 |
| 23 | 276 | $36,867 | $1,613 | $35,254 | $865,300 |
| 24 | 277 | $36,867 | $1,550 | $35,317 | $829,983 |
| 24 | 278 | $36,867 | $1,487 | $35,380 | $794,603 |
| 24 | 279 | $36,867 | $1,424 | $35,444 | $759,159 |
| 24 | 280 | $36,867 | $1,360 | $35,507 | $723,652 |
| 24 | 281 | $36,867 | $1,297 | $35,571 | $688,082 |
| 24 | 282 | $36,867 | $1,233 | $35,634 | $652,447 |
| 24 | 283 | $36,867 | $1,169 | $35,698 | $616,749 |
| 24 | 284 | $36,867 | $1,105 | $35,762 | $580,987 |
| 24 | 285 | $36,867 | $1,041 | $35,826 | $545,161 |
| 24 | 286 | $36,867 | $977 | $35,890 | $509,270 |
| 24 | 287 | $36,867 | $912 | $35,955 | $473,316 |
| 24 | 288 | $36,867 | $848 | $36,019 | $437,297 |
| 25 | 289 | $36,867 | $783 | $36,084 | $401,213 |
| 25 | 290 | $36,867 | $719 | $36,148 | $365,065 |
| 25 | 291 | $36,867 | $654 | $36,213 | $328,851 |
| 25 | 292 | $36,867 | $589 | $36,278 | $292,574 |
| 25 | 293 | $36,867 | $524 | $36,343 | $256,231 |
| 25 | 294 | $36,867 | $459 | $36,408 | $219,822 |
| 25 | 295 | $36,867 | $394 | $36,473 | $183,349 |
| 25 | 296 | $36,867 | $329 | $36,539 | $146,810 |
| 25 | 297 | $36,867 | $263 | $36,604 | $110,206 |
| 25 | 298 | $36,867 | $197 | $36,670 | $73,537 |
| 25 | 299 | $36,867 | $132 | $36,735 | $36,801 |
| 25 | 300 | $36,867 | $66 | $36,801 | $0 |
