Down Payment (HKD)
$4,592,000
Monthly Repayment (HKD)
$29,701
Loan Amount (HKD)
$6,888,000
+
Total Interest (HKD)
$2,022,212
=
Total Repayment (HKD)
$8,910,212
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $29,701 | $12,341 | $17,360 | $6,870,640 |
| 1 | 2 | $29,701 | $12,310 | $17,391 | $6,853,249 |
| 1 | 3 | $29,701 | $12,279 | $17,422 | $6,835,828 |
| 1 | 4 | $29,701 | $12,248 | $17,453 | $6,818,374 |
| 1 | 5 | $29,701 | $12,216 | $17,484 | $6,800,890 |
| 1 | 6 | $29,701 | $12,185 | $17,516 | $6,783,374 |
| 1 | 7 | $29,701 | $12,154 | $17,547 | $6,765,827 |
| 1 | 8 | $29,701 | $12,122 | $17,579 | $6,748,248 |
| 1 | 9 | $29,701 | $12,091 | $17,610 | $6,730,638 |
| 1 | 10 | $29,701 | $12,059 | $17,642 | $6,712,997 |
| 1 | 11 | $29,701 | $12,027 | $17,673 | $6,695,323 |
| 1 | 12 | $29,701 | $11,996 | $17,705 | $6,677,618 |
| 2 | 13 | $29,701 | $11,964 | $17,737 | $6,659,882 |
| 2 | 14 | $29,701 | $11,932 | $17,768 | $6,642,113 |
| 2 | 15 | $29,701 | $11,900 | $17,800 | $6,624,313 |
| 2 | 16 | $29,701 | $11,869 | $17,832 | $6,606,481 |
| 2 | 17 | $29,701 | $11,837 | $17,864 | $6,588,617 |
| 2 | 18 | $29,701 | $11,805 | $17,896 | $6,570,721 |
| 2 | 19 | $29,701 | $11,773 | $17,928 | $6,552,793 |
| 2 | 20 | $29,701 | $11,740 | $17,960 | $6,534,832 |
| 2 | 21 | $29,701 | $11,708 | $17,992 | $6,516,840 |
| 2 | 22 | $29,701 | $11,676 | $18,025 | $6,498,815 |
| 2 | 23 | $29,701 | $11,644 | $18,057 | $6,480,758 |
| 2 | 24 | $29,701 | $11,611 | $18,089 | $6,462,669 |
| 3 | 25 | $29,701 | $11,579 | $18,122 | $6,444,547 |
| 3 | 26 | $29,701 | $11,546 | $18,154 | $6,426,393 |
| 3 | 27 | $29,701 | $11,514 | $18,187 | $6,408,206 |
| 3 | 28 | $29,701 | $11,481 | $18,219 | $6,389,987 |
| 3 | 29 | $29,701 | $11,449 | $18,252 | $6,371,735 |
| 3 | 30 | $29,701 | $11,416 | $18,285 | $6,353,450 |
| 3 | 31 | $29,701 | $11,383 | $18,317 | $6,335,133 |
| 3 | 32 | $29,701 | $11,350 | $18,350 | $6,316,782 |
| 3 | 33 | $29,701 | $11,318 | $18,383 | $6,298,399 |
| 3 | 34 | $29,701 | $11,285 | $18,416 | $6,279,983 |
| 3 | 35 | $29,701 | $11,252 | $18,449 | $6,261,534 |
| 3 | 36 | $29,701 | $11,219 | $18,482 | $6,243,052 |
| 4 | 37 | $29,701 | $11,185 | $18,515 | $6,224,537 |
| 4 | 38 | $29,701 | $11,152 | $18,548 | $6,205,988 |
| 4 | 39 | $29,701 | $11,119 | $18,582 | $6,187,407 |
| 4 | 40 | $29,701 | $11,086 | $18,615 | $6,168,792 |
| 4 | 41 | $29,701 | $11,052 | $18,648 | $6,150,144 |
| 4 | 42 | $29,701 | $11,019 | $18,682 | $6,131,462 |
| 4 | 43 | $29,701 | $10,986 | $18,715 | $6,112,747 |
| 4 | 44 | $29,701 | $10,952 | $18,749 | $6,093,998 |
| 4 | 45 | $29,701 | $10,918 | $18,782 | $6,075,216 |
| 4 | 46 | $29,701 | $10,885 | $18,816 | $6,056,400 |
| 4 | 47 | $29,701 | $10,851 | $18,850 | $6,037,550 |
| 4 | 48 | $29,701 | $10,817 | $18,883 | $6,018,667 |
| 5 | 49 | $29,701 | $10,783 | $18,917 | $5,999,749 |
| 5 | 50 | $29,701 | $10,750 | $18,951 | $5,980,798 |
| 5 | 51 | $29,701 | $10,716 | $18,985 | $5,961,813 |
| 5 | 52 | $29,701 | $10,682 | $19,019 | $5,942,794 |
| 5 | 53 | $29,701 | $10,648 | $19,053 | $5,923,741 |
| 5 | 54 | $29,701 | $10,613 | $19,087 | $5,904,653 |
| 5 | 55 | $29,701 | $10,579 | $19,122 | $5,885,532 |
| 5 | 56 | $29,701 | $10,545 | $19,156 | $5,866,376 |
| 5 | 57 | $29,701 | $10,511 | $19,190 | $5,847,186 |
| 5 | 58 | $29,701 | $10,476 | $19,224 | $5,827,961 |
| 5 | 59 | $29,701 | $10,442 | $19,259 | $5,808,703 |
| 5 | 60 | $29,701 | $10,407 | $19,293 | $5,789,409 |
| 6 | 61 | $29,701 | $10,373 | $19,328 | $5,770,081 |
| 6 | 62 | $29,701 | $10,338 | $19,363 | $5,750,718 |
| 6 | 63 | $29,701 | $10,303 | $19,397 | $5,731,321 |
| 6 | 64 | $29,701 | $10,269 | $19,432 | $5,711,889 |
| 6 | 65 | $29,701 | $10,234 | $19,467 | $5,692,422 |
| 6 | 66 | $29,701 | $10,199 | $19,502 | $5,672,920 |
| 6 | 67 | $29,701 | $10,164 | $19,537 | $5,653,384 |
| 6 | 68 | $29,701 | $10,129 | $19,572 | $5,633,812 |
| 6 | 69 | $29,701 | $10,094 | $19,607 | $5,614,205 |
| 6 | 70 | $29,701 | $10,059 | $19,642 | $5,594,563 |
| 6 | 71 | $29,701 | $10,024 | $19,677 | $5,574,886 |
| 6 | 72 | $29,701 | $9,988 | $19,712 | $5,555,174 |
| 7 | 73 | $29,701 | $9,953 | $19,748 | $5,535,426 |
| 7 | 74 | $29,701 | $9,918 | $19,783 | $5,515,643 |
| 7 | 75 | $29,701 | $9,882 | $19,819 | $5,495,824 |
| 7 | 76 | $29,701 | $9,847 | $19,854 | $5,475,970 |
| 7 | 77 | $29,701 | $9,811 | $19,890 | $5,456,081 |
| 7 | 78 | $29,701 | $9,775 | $19,925 | $5,436,156 |
| 7 | 79 | $29,701 | $9,740 | $19,961 | $5,416,195 |
| 7 | 80 | $29,701 | $9,704 | $19,997 | $5,396,198 |
| 7 | 81 | $29,701 | $9,668 | $20,033 | $5,376,165 |
| 7 | 82 | $29,701 | $9,632 | $20,068 | $5,356,097 |
| 7 | 83 | $29,701 | $9,596 | $20,104 | $5,335,993 |
| 7 | 84 | $29,701 | $9,560 | $20,140 | $5,315,852 |
| 8 | 85 | $29,701 | $9,524 | $20,176 | $5,295,676 |
| 8 | 86 | $29,701 | $9,488 | $20,213 | $5,275,463 |
| 8 | 87 | $29,701 | $9,452 | $20,249 | $5,255,214 |
| 8 | 88 | $29,701 | $9,416 | $20,285 | $5,234,929 |
| 8 | 89 | $29,701 | $9,379 | $20,321 | $5,214,608 |
| 8 | 90 | $29,701 | $9,343 | $20,358 | $5,194,250 |
| 8 | 91 | $29,701 | $9,306 | $20,394 | $5,173,856 |
| 8 | 92 | $29,701 | $9,270 | $20,431 | $5,153,425 |
| 8 | 93 | $29,701 | $9,233 | $20,467 | $5,132,957 |
| 8 | 94 | $29,701 | $9,197 | $20,504 | $5,112,453 |
| 8 | 95 | $29,701 | $9,160 | $20,541 | $5,091,912 |
| 8 | 96 | $29,701 | $9,123 | $20,578 | $5,071,334 |
| 9 | 97 | $29,701 | $9,086 | $20,615 | $5,050,720 |
| 9 | 98 | $29,701 | $9,049 | $20,651 | $5,030,068 |
| 9 | 99 | $29,701 | $9,012 | $20,688 | $5,009,380 |
| 9 | 100 | $29,701 | $8,975 | $20,726 | $4,988,654 |
| 9 | 101 | $29,701 | $8,938 | $20,763 | $4,967,892 |
| 9 | 102 | $29,701 | $8,901 | $20,800 | $4,947,092 |
| 9 | 103 | $29,701 | $8,864 | $20,837 | $4,926,255 |
| 9 | 104 | $29,701 | $8,826 | $20,874 | $4,905,380 |
| 9 | 105 | $29,701 | $8,789 | $20,912 | $4,884,468 |
| 9 | 106 | $29,701 | $8,751 | $20,949 | $4,863,519 |
| 9 | 107 | $29,701 | $8,714 | $20,987 | $4,842,532 |
| 9 | 108 | $29,701 | $8,676 | $21,025 | $4,821,507 |
| 10 | 109 | $29,701 | $8,639 | $21,062 | $4,800,445 |
| 10 | 110 | $29,701 | $8,601 | $21,100 | $4,779,345 |
| 10 | 111 | $29,701 | $8,563 | $21,138 | $4,758,208 |
| 10 | 112 | $29,701 | $8,525 | $21,176 | $4,737,032 |
| 10 | 113 | $29,701 | $8,487 | $21,214 | $4,715,819 |
| 10 | 114 | $29,701 | $8,449 | $21,252 | $4,694,567 |
| 10 | 115 | $29,701 | $8,411 | $21,290 | $4,673,277 |
| 10 | 116 | $29,701 | $8,373 | $21,328 | $4,651,950 |
| 10 | 117 | $29,701 | $8,335 | $21,366 | $4,630,584 |
| 10 | 118 | $29,701 | $8,296 | $21,404 | $4,609,179 |
| 10 | 119 | $29,701 | $8,258 | $21,443 | $4,587,737 |
| 10 | 120 | $29,701 | $8,220 | $21,481 | $4,566,256 |
| 11 | 121 | $29,701 | $8,181 | $21,519 | $4,544,736 |
| 11 | 122 | $29,701 | $8,143 | $21,558 | $4,523,178 |
| 11 | 123 | $29,701 | $8,104 | $21,597 | $4,501,582 |
| 11 | 124 | $29,701 | $8,065 | $21,635 | $4,479,946 |
| 11 | 125 | $29,701 | $8,027 | $21,674 | $4,458,272 |
| 11 | 126 | $29,701 | $7,988 | $21,713 | $4,436,559 |
| 11 | 127 | $29,701 | $7,949 | $21,752 | $4,414,807 |
| 11 | 128 | $29,701 | $7,910 | $21,791 | $4,393,016 |
| 11 | 129 | $29,701 | $7,871 | $21,830 | $4,371,187 |
| 11 | 130 | $29,701 | $7,832 | $21,869 | $4,349,318 |
| 11 | 131 | $29,701 | $7,793 | $21,908 | $4,327,409 |
| 11 | 132 | $29,701 | $7,753 | $21,947 | $4,305,462 |
| 12 | 133 | $29,701 | $7,714 | $21,987 | $4,283,475 |
| 12 | 134 | $29,701 | $7,675 | $22,026 | $4,261,449 |
| 12 | 135 | $29,701 | $7,635 | $22,066 | $4,239,383 |
| 12 | 136 | $29,701 | $7,596 | $22,105 | $4,217,278 |
| 12 | 137 | $29,701 | $7,556 | $22,145 | $4,195,134 |
| 12 | 138 | $29,701 | $7,516 | $22,184 | $4,172,949 |
| 12 | 139 | $29,701 | $7,477 | $22,224 | $4,150,725 |
| 12 | 140 | $29,701 | $7,437 | $22,264 | $4,128,461 |
| 12 | 141 | $29,701 | $7,397 | $22,304 | $4,106,157 |
| 12 | 142 | $29,701 | $7,357 | $22,344 | $4,083,813 |
| 12 | 143 | $29,701 | $7,317 | $22,384 | $4,061,429 |
| 12 | 144 | $29,701 | $7,277 | $22,424 | $4,039,005 |
| 13 | 145 | $29,701 | $7,237 | $22,464 | $4,016,541 |
| 13 | 146 | $29,701 | $7,196 | $22,504 | $3,994,037 |
| 13 | 147 | $29,701 | $7,156 | $22,545 | $3,971,492 |
| 13 | 148 | $29,701 | $7,116 | $22,585 | $3,948,907 |
| 13 | 149 | $29,701 | $7,075 | $22,626 | $3,926,281 |
| 13 | 150 | $29,701 | $7,035 | $22,666 | $3,903,615 |
| 13 | 151 | $29,701 | $6,994 | $22,707 | $3,880,909 |
| 13 | 152 | $29,701 | $6,953 | $22,747 | $3,858,161 |
| 13 | 153 | $29,701 | $6,913 | $22,788 | $3,835,373 |
| 13 | 154 | $29,701 | $6,872 | $22,829 | $3,812,544 |
| 13 | 155 | $29,701 | $6,831 | $22,870 | $3,789,674 |
| 13 | 156 | $29,701 | $6,790 | $22,911 | $3,766,763 |
| 14 | 157 | $29,701 | $6,749 | $22,952 | $3,743,811 |
| 14 | 158 | $29,701 | $6,708 | $22,993 | $3,720,818 |
| 14 | 159 | $29,701 | $6,666 | $23,034 | $3,697,784 |
| 14 | 160 | $29,701 | $6,625 | $23,076 | $3,674,709 |
| 14 | 161 | $29,701 | $6,584 | $23,117 | $3,651,592 |
| 14 | 162 | $29,701 | $6,542 | $23,158 | $3,628,433 |
| 14 | 163 | $29,701 | $6,501 | $23,200 | $3,605,234 |
| 14 | 164 | $29,701 | $6,459 | $23,241 | $3,581,992 |
| 14 | 165 | $29,701 | $6,418 | $23,283 | $3,558,709 |
| 14 | 166 | $29,701 | $6,376 | $23,325 | $3,535,385 |
| 14 | 167 | $29,701 | $6,334 | $23,366 | $3,512,018 |
| 14 | 168 | $29,701 | $6,292 | $23,408 | $3,488,610 |
| 15 | 169 | $29,701 | $6,250 | $23,450 | $3,465,160 |
| 15 | 170 | $29,701 | $6,208 | $23,492 | $3,441,667 |
| 15 | 171 | $29,701 | $6,166 | $23,534 | $3,418,133 |
| 15 | 172 | $29,701 | $6,124 | $23,577 | $3,394,556 |
| 15 | 173 | $29,701 | $6,082 | $23,619 | $3,370,938 |
| 15 | 174 | $29,701 | $6,040 | $23,661 | $3,347,276 |
| 15 | 175 | $29,701 | $5,997 | $23,704 | $3,323,573 |
| 15 | 176 | $29,701 | $5,955 | $23,746 | $3,299,827 |
| 15 | 177 | $29,701 | $5,912 | $23,789 | $3,276,038 |
| 15 | 178 | $29,701 | $5,870 | $23,831 | $3,252,207 |
| 15 | 179 | $29,701 | $5,827 | $23,874 | $3,228,333 |
| 15 | 180 | $29,701 | $5,784 | $23,917 | $3,204,417 |
| 16 | 181 | $29,701 | $5,741 | $23,959 | $3,180,457 |
| 16 | 182 | $29,701 | $5,698 | $24,002 | $3,156,455 |
| 16 | 183 | $29,701 | $5,655 | $24,045 | $3,132,410 |
| 16 | 184 | $29,701 | $5,612 | $24,088 | $3,108,321 |
| 16 | 185 | $29,701 | $5,569 | $24,132 | $3,084,190 |
| 16 | 186 | $29,701 | $5,526 | $24,175 | $3,060,015 |
| 16 | 187 | $29,701 | $5,483 | $24,218 | $3,035,796 |
| 16 | 188 | $29,701 | $5,439 | $24,262 | $3,011,535 |
| 16 | 189 | $29,701 | $5,396 | $24,305 | $2,987,230 |
| 16 | 190 | $29,701 | $5,352 | $24,349 | $2,962,881 |
| 16 | 191 | $29,701 | $5,308 | $24,392 | $2,938,489 |
| 16 | 192 | $29,701 | $5,265 | $24,436 | $2,914,053 |
| 17 | 193 | $29,701 | $5,221 | $24,480 | $2,889,573 |
| 17 | 194 | $29,701 | $5,177 | $24,524 | $2,865,050 |
| 17 | 195 | $29,701 | $5,133 | $24,567 | $2,840,482 |
| 17 | 196 | $29,701 | $5,089 | $24,612 | $2,815,871 |
| 17 | 197 | $29,701 | $5,045 | $24,656 | $2,791,215 |
| 17 | 198 | $29,701 | $5,001 | $24,700 | $2,766,516 |
| 17 | 199 | $29,701 | $4,957 | $24,744 | $2,741,772 |
| 17 | 200 | $29,701 | $4,912 | $24,788 | $2,716,983 |
| 17 | 201 | $29,701 | $4,868 | $24,833 | $2,692,150 |
| 17 | 202 | $29,701 | $4,823 | $24,877 | $2,667,273 |
| 17 | 203 | $29,701 | $4,779 | $24,922 | $2,642,351 |
| 17 | 204 | $29,701 | $4,734 | $24,966 | $2,617,385 |
| 18 | 205 | $29,701 | $4,689 | $25,011 | $2,592,374 |
| 18 | 206 | $29,701 | $4,645 | $25,056 | $2,567,318 |
| 18 | 207 | $29,701 | $4,600 | $25,101 | $2,542,217 |
| 18 | 208 | $29,701 | $4,555 | $25,146 | $2,517,071 |
| 18 | 209 | $29,701 | $4,510 | $25,191 | $2,491,880 |
| 18 | 210 | $29,701 | $4,465 | $25,236 | $2,466,644 |
| 18 | 211 | $29,701 | $4,419 | $25,281 | $2,441,362 |
| 18 | 212 | $29,701 | $4,374 | $25,327 | $2,416,036 |
| 18 | 213 | $29,701 | $4,329 | $25,372 | $2,390,664 |
| 18 | 214 | $29,701 | $4,283 | $25,417 | $2,365,246 |
| 18 | 215 | $29,701 | $4,238 | $25,463 | $2,339,783 |
| 18 | 216 | $29,701 | $4,192 | $25,509 | $2,314,275 |
| 19 | 217 | $29,701 | $4,146 | $25,554 | $2,288,720 |
| 19 | 218 | $29,701 | $4,101 | $25,600 | $2,263,120 |
| 19 | 219 | $29,701 | $4,055 | $25,646 | $2,237,474 |
| 19 | 220 | $29,701 | $4,009 | $25,692 | $2,211,783 |
| 19 | 221 | $29,701 | $3,963 | $25,738 | $2,186,045 |
| 19 | 222 | $29,701 | $3,917 | $25,784 | $2,160,261 |
| 19 | 223 | $29,701 | $3,870 | $25,830 | $2,134,430 |
| 19 | 224 | $29,701 | $3,824 | $25,877 | $2,108,554 |
| 19 | 225 | $29,701 | $3,778 | $25,923 | $2,082,631 |
| 19 | 226 | $29,701 | $3,731 | $25,969 | $2,056,662 |
| 19 | 227 | $29,701 | $3,685 | $26,016 | $2,030,646 |
| 19 | 228 | $29,701 | $3,638 | $26,062 | $2,004,583 |
| 20 | 229 | $29,701 | $3,592 | $26,109 | $1,978,474 |
| 20 | 230 | $29,701 | $3,545 | $26,156 | $1,952,318 |
| 20 | 231 | $29,701 | $3,498 | $26,203 | $1,926,115 |
| 20 | 232 | $29,701 | $3,451 | $26,250 | $1,899,866 |
| 20 | 233 | $29,701 | $3,404 | $26,297 | $1,873,569 |
| 20 | 234 | $29,701 | $3,357 | $26,344 | $1,847,225 |
| 20 | 235 | $29,701 | $3,310 | $26,391 | $1,820,834 |
| 20 | 236 | $29,701 | $3,262 | $26,438 | $1,794,396 |
| 20 | 237 | $29,701 | $3,215 | $26,486 | $1,767,910 |
| 20 | 238 | $29,701 | $3,168 | $26,533 | $1,741,377 |
| 20 | 239 | $29,701 | $3,120 | $26,581 | $1,714,796 |
| 20 | 240 | $29,701 | $3,072 | $26,628 | $1,688,167 |
| 21 | 241 | $29,701 | $3,025 | $26,676 | $1,661,491 |
| 21 | 242 | $29,701 | $2,977 | $26,724 | $1,634,768 |
| 21 | 243 | $29,701 | $2,929 | $26,772 | $1,607,996 |
| 21 | 244 | $29,701 | $2,881 | $26,820 | $1,581,176 |
| 21 | 245 | $29,701 | $2,833 | $26,868 | $1,554,308 |
| 21 | 246 | $29,701 | $2,785 | $26,916 | $1,527,392 |
| 21 | 247 | $29,701 | $2,737 | $26,964 | $1,500,428 |
| 21 | 248 | $29,701 | $2,688 | $27,012 | $1,473,416 |
| 21 | 249 | $29,701 | $2,640 | $27,061 | $1,446,355 |
| 21 | 250 | $29,701 | $2,591 | $27,109 | $1,419,246 |
| 21 | 251 | $29,701 | $2,543 | $27,158 | $1,392,088 |
| 21 | 252 | $29,701 | $2,494 | $27,207 | $1,364,881 |
| 22 | 253 | $29,701 | $2,445 | $27,255 | $1,337,626 |
| 22 | 254 | $29,701 | $2,397 | $27,304 | $1,310,322 |
| 22 | 255 | $29,701 | $2,348 | $27,353 | $1,282,969 |
| 22 | 256 | $29,701 | $2,299 | $27,402 | $1,255,567 |
| 22 | 257 | $29,701 | $2,250 | $27,451 | $1,228,116 |
| 22 | 258 | $29,701 | $2,200 | $27,500 | $1,200,615 |
| 22 | 259 | $29,701 | $2,151 | $27,550 | $1,173,066 |
| 22 | 260 | $29,701 | $2,102 | $27,599 | $1,145,467 |
| 22 | 261 | $29,701 | $2,052 | $27,648 | $1,117,818 |
| 22 | 262 | $29,701 | $2,003 | $27,698 | $1,090,120 |
| 22 | 263 | $29,701 | $1,953 | $27,748 | $1,062,373 |
| 22 | 264 | $29,701 | $1,903 | $27,797 | $1,034,575 |
| 23 | 265 | $29,701 | $1,854 | $27,847 | $1,006,728 |
| 23 | 266 | $29,701 | $1,804 | $27,897 | $978,831 |
| 23 | 267 | $29,701 | $1,754 | $27,947 | $950,884 |
| 23 | 268 | $29,701 | $1,704 | $27,997 | $922,887 |
| 23 | 269 | $29,701 | $1,654 | $28,047 | $894,840 |
| 23 | 270 | $29,701 | $1,603 | $28,097 | $866,743 |
| 23 | 271 | $29,701 | $1,553 | $28,148 | $838,595 |
| 23 | 272 | $29,701 | $1,502 | $28,198 | $810,397 |
| 23 | 273 | $29,701 | $1,452 | $28,249 | $782,148 |
| 23 | 274 | $29,701 | $1,401 | $28,299 | $753,849 |
| 23 | 275 | $29,701 | $1,351 | $28,350 | $725,499 |
| 23 | 276 | $29,701 | $1,300 | $28,401 | $697,098 |
| 24 | 277 | $29,701 | $1,249 | $28,452 | $668,646 |
| 24 | 278 | $29,701 | $1,198 | $28,503 | $640,143 |
| 24 | 279 | $29,701 | $1,147 | $28,554 | $611,589 |
| 24 | 280 | $29,701 | $1,096 | $28,605 | $582,985 |
| 24 | 281 | $29,701 | $1,045 | $28,656 | $554,328 |
| 24 | 282 | $29,701 | $993 | $28,708 | $525,621 |
| 24 | 283 | $29,701 | $942 | $28,759 | $496,862 |
| 24 | 284 | $29,701 | $890 | $28,810 | $468,051 |
| 24 | 285 | $29,701 | $839 | $28,862 | $439,189 |
| 24 | 286 | $29,701 | $787 | $28,914 | $410,275 |
| 24 | 287 | $29,701 | $735 | $28,966 | $381,310 |
| 24 | 288 | $29,701 | $683 | $29,018 | $352,292 |
| 25 | 289 | $29,701 | $631 | $29,070 | $323,223 |
| 25 | 290 | $29,701 | $579 | $29,122 | $294,101 |
| 25 | 291 | $29,701 | $527 | $29,174 | $264,927 |
| 25 | 292 | $29,701 | $475 | $29,226 | $235,701 |
| 25 | 293 | $29,701 | $422 | $29,278 | $206,423 |
| 25 | 294 | $29,701 | $370 | $29,331 | $177,092 |
| 25 | 295 | $29,701 | $317 | $29,383 | $147,709 |
| 25 | 296 | $29,701 | $265 | $29,436 | $118,273 |
| 25 | 297 | $29,701 | $212 | $29,489 | $88,784 |
| 25 | 298 | $29,701 | $159 | $29,542 | $59,242 |
| 25 | 299 | $29,701 | $106 | $29,595 | $29,648 |
| 25 | 300 | $29,701 | $53 | $29,648 | $0 |
