Home
Mortgage & Stamp Duty Calculator
MORTGAGE & STAMP DUTY CALCULATOR
Property Price HKD
Loan Ratio %
Interest Ratio %
Loan Period Year(s)


Stamp Duties

(Scale 2) Ad Valorem Stamp Duty
(For First –time and Change* of Residential Property Buyer)

(New) Ad Valorem Stamp Duty
Applicable to all residential property (except that acquired by a Hong Kong Permanent Resident who does not own any other residential property in Hong Kong at the time of acquisition) either by an individual or a company.
(Scale 1) Ad Valorem Stamp Duty
Applicable to all non-residential property, either by an individual or a company.
BSD Buyer Stamp Duty
Applicable to all residential property acquired by any person (including a company incorporated) except a Hong Kong Permanent Resident
SSD Special Stamp Duty
if SSD is paid by vendor, please ignore this option


Remarks: *Change of Residential Property Case: A Hong Kong Permanent Resident may seek a refund of the stamp duty paid in excess of that computed under the old rates upon proof that his only other residential property has been disposed of within six months from the date of agreement to acquire a new residential property.
Reminder: The calculation is for reference only and subject to the latest announcement of Inland Revenue Department.
For details, please contact our Mortgage Consultant.
ESTIMATED INITIAL BUDGET
Down PaymentHK$ 858,993,459
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 880,468,295
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$858,993,459
 
Monthly Repayment (HKD)
$5,555,904
Loan Amount (HKD)
$1,288,490,188
+
Total Interest (HKD)
$378,281,028
=
Total Repayment (HKD)
$1,666,771,216
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $5,555,904 $2,308,545 $3,247,359 $1,285,242,829
1 2 $5,555,904 $2,302,727 $3,253,177 $1,281,989,652
1 3 $5,555,904 $2,296,898 $3,259,006 $1,278,730,646
1 4 $5,555,904 $2,291,059 $3,264,845 $1,275,465,801
1 5 $5,555,904 $2,285,210 $3,270,694 $1,272,195,106
1 6 $5,555,904 $2,279,350 $3,276,554 $1,268,918,552
1 7 $5,555,904 $2,273,479 $3,282,425 $1,265,636,127
1 8 $5,555,904 $2,267,598 $3,288,306 $1,262,347,821
1 9 $5,555,904 $2,261,707 $3,294,198 $1,259,053,623
1 10 $5,555,904 $2,255,804 $3,300,100 $1,255,753,523
1 11 $5,555,904 $2,249,892 $3,306,012 $1,252,447,511
1 12 $5,555,904 $2,243,968 $3,311,936 $1,249,135,576
2 13 $5,555,904 $2,238,035 $3,317,869 $1,245,817,706
2 14 $5,555,904 $2,232,090 $3,323,814 $1,242,493,892
2 15 $5,555,904 $2,226,135 $3,329,769 $1,239,164,123
2 16 $5,555,904 $2,220,169 $3,335,735 $1,235,828,388
2 17 $5,555,904 $2,214,193 $3,341,712 $1,232,486,676
2 18 $5,555,904 $2,208,205 $3,347,699 $1,229,138,978
2 19 $5,555,904 $2,202,207 $3,353,697 $1,225,785,281
2 20 $5,555,904 $2,196,199 $3,359,705 $1,222,425,575
2 21 $5,555,904 $2,190,179 $3,365,725 $1,219,059,851
2 22 $5,555,904 $2,184,149 $3,371,755 $1,215,688,095
2 23 $5,555,904 $2,178,108 $3,377,796 $1,212,310,299
2 24 $5,555,904 $2,172,056 $3,383,848 $1,208,926,451
3 25 $5,555,904 $2,165,993 $3,389,911 $1,205,536,540
3 26 $5,555,904 $2,159,920 $3,395,984 $1,202,140,556
3 27 $5,555,904 $2,153,835 $3,402,069 $1,198,738,487
3 28 $5,555,904 $2,147,740 $3,408,164 $1,195,330,323
3 29 $5,555,904 $2,141,633 $3,414,271 $1,191,916,052
3 30 $5,555,904 $2,135,516 $3,420,388 $1,188,495,664
3 31 $5,555,904 $2,129,388 $3,426,516 $1,185,069,148
3 32 $5,555,904 $2,123,249 $3,432,655 $1,181,636,493
3 33 $5,555,904 $2,117,099 $3,438,805 $1,178,197,688
3 34 $5,555,904 $2,110,938 $3,444,967 $1,174,752,721
3 35 $5,555,904 $2,104,765 $3,451,139 $1,171,301,583
3 36 $5,555,904 $2,098,582 $3,457,322 $1,167,844,261
4 37 $5,555,904 $2,092,388 $3,463,516 $1,164,380,744
4 38 $5,555,904 $2,086,182 $3,469,722 $1,160,911,022
4 39 $5,555,904 $2,079,966 $3,475,938 $1,157,435,084
4 40 $5,555,904 $2,073,738 $3,482,166 $1,153,952,918
4 41 $5,555,904 $2,067,499 $3,488,405 $1,150,464,512
4 42 $5,555,904 $2,061,249 $3,494,655 $1,146,969,857
4 43 $5,555,904 $2,054,988 $3,500,916 $1,143,468,941
4 44 $5,555,904 $2,048,715 $3,507,189 $1,139,961,752
4 45 $5,555,904 $2,042,431 $3,513,473 $1,136,448,279
4 46 $5,555,904 $2,036,137 $3,519,768 $1,132,928,512
4 47 $5,555,904 $2,029,830 $3,526,074 $1,129,402,438
4 48 $5,555,904 $2,023,513 $3,532,391 $1,125,870,047
5 49 $5,555,904 $2,017,184 $3,538,720 $1,122,331,327
5 50 $5,555,904 $2,010,844 $3,545,060 $1,118,786,266
5 51 $5,555,904 $2,004,492 $3,551,412 $1,115,234,854
5 52 $5,555,904 $1,998,129 $3,557,775 $1,111,677,079
5 53 $5,555,904 $1,991,755 $3,564,149 $1,108,112,930
5 54 $5,555,904 $1,985,369 $3,570,535 $1,104,542,395
5 55 $5,555,904 $1,978,972 $3,576,932 $1,100,965,463
5 56 $5,555,904 $1,972,563 $3,583,341 $1,097,382,122
5 57 $5,555,904 $1,966,143 $3,589,761 $1,093,792,361
5 58 $5,555,904 $1,959,711 $3,596,193 $1,090,196,168
5 59 $5,555,904 $1,953,268 $3,602,636 $1,086,593,532
5 60 $5,555,904 $1,946,813 $3,609,091 $1,082,984,441
6 61 $5,555,904 $1,940,347 $3,615,557 $1,079,368,884
6 62 $5,555,904 $1,933,869 $3,622,035 $1,075,746,850
6 63 $5,555,904 $1,927,380 $3,628,524 $1,072,118,325
6 64 $5,555,904 $1,920,879 $3,635,025 $1,068,483,300
6 65 $5,555,904 $1,914,366 $3,641,538 $1,064,841,762
6 66 $5,555,904 $1,907,841 $3,648,063 $1,061,193,699
6 67 $5,555,904 $1,901,305 $3,654,599 $1,057,539,100
6 68 $5,555,904 $1,894,758 $3,661,146 $1,053,877,954
6 69 $5,555,904 $1,888,198 $3,667,706 $1,050,210,248
6 70 $5,555,904 $1,881,627 $3,674,277 $1,046,535,971
6 71 $5,555,904 $1,875,044 $3,680,860 $1,042,855,110
6 72 $5,555,904 $1,868,449 $3,687,455 $1,039,167,655
7 73 $5,555,904 $1,861,842 $3,694,062 $1,035,473,593
7 74 $5,555,904 $1,855,224 $3,700,681 $1,031,772,912
7 75 $5,555,904 $1,848,593 $3,707,311 $1,028,065,601
7 76 $5,555,904 $1,841,951 $3,713,953 $1,024,351,648
7 77 $5,555,904 $1,835,297 $3,720,607 $1,020,631,041
7 78 $5,555,904 $1,828,631 $3,727,273 $1,016,903,767
7 79 $5,555,904 $1,821,953 $3,733,951 $1,013,169,816
7 80 $5,555,904 $1,815,263 $3,740,641 $1,009,429,174
7 81 $5,555,904 $1,808,561 $3,747,343 $1,005,681,831
7 82 $5,555,904 $1,801,847 $3,754,057 $1,001,927,774
7 83 $5,555,904 $1,795,121 $3,760,783 $998,166,990
7 84 $5,555,904 $1,788,383 $3,767,522 $994,399,469
8 85 $5,555,904 $1,781,632 $3,774,272 $990,625,197
8 86 $5,555,904 $1,774,870 $3,781,034 $986,844,163
8 87 $5,555,904 $1,768,096 $3,787,808 $983,056,355
8 88 $5,555,904 $1,761,309 $3,794,595 $979,261,760
8 89 $5,555,904 $1,754,511 $3,801,393 $975,460,367
8 90 $5,555,904 $1,747,700 $3,808,204 $971,652,162
8 91 $5,555,904 $1,740,877 $3,815,027 $967,837,135
8 92 $5,555,904 $1,734,042 $3,821,863 $964,015,273
8 93 $5,555,904 $1,727,194 $3,828,710 $960,186,562
8 94 $5,555,904 $1,720,334 $3,835,570 $956,350,993
8 95 $5,555,904 $1,713,462 $3,842,442 $952,508,551
8 96 $5,555,904 $1,706,578 $3,849,326 $948,659,225
9 97 $5,555,904 $1,699,681 $3,856,223 $944,803,002
9 98 $5,555,904 $1,692,772 $3,863,132 $940,939,870
9 99 $5,555,904 $1,685,851 $3,870,053 $937,069,816
9 100 $5,555,904 $1,678,917 $3,876,987 $933,192,829
9 101 $5,555,904 $1,671,970 $3,883,934 $929,308,895
9 102 $5,555,904 $1,665,012 $3,890,892 $925,418,003
9 103 $5,555,904 $1,658,041 $3,897,863 $921,520,140
9 104 $5,555,904 $1,651,057 $3,904,847 $917,615,292
9 105 $5,555,904 $1,644,061 $3,911,843 $913,703,449
9 106 $5,555,904 $1,637,052 $3,918,852 $909,784,597
9 107 $5,555,904 $1,630,031 $3,925,873 $905,858,724
9 108 $5,555,904 $1,622,997 $3,932,907 $901,925,817
10 109 $5,555,904 $1,615,950 $3,939,954 $897,985,863
10 110 $5,555,904 $1,608,891 $3,947,013 $894,038,850
10 111 $5,555,904 $1,601,820 $3,954,084 $890,084,766
10 112 $5,555,904 $1,594,735 $3,961,169 $886,123,597
10 113 $5,555,904 $1,587,638 $3,968,266 $882,155,331
10 114 $5,555,904 $1,580,528 $3,975,376 $878,179,955
10 115 $5,555,904 $1,573,406 $3,982,498 $874,197,457
10 116 $5,555,904 $1,566,270 $3,989,634 $870,207,823
10 117 $5,555,904 $1,559,122 $3,996,782 $866,211,042
10 118 $5,555,904 $1,551,961 $4,003,943 $862,207,099
10 119 $5,555,904 $1,544,788 $4,011,116 $858,195,983
10 120 $5,555,904 $1,537,601 $4,018,303 $854,177,680
11 121 $5,555,904 $1,530,402 $4,025,502 $850,152,177
11 122 $5,555,904 $1,523,189 $4,032,715 $846,119,463
11 123 $5,555,904 $1,515,964 $4,039,940 $842,079,523
11 124 $5,555,904 $1,508,726 $4,047,178 $838,032,344
11 125 $5,555,904 $1,501,475 $4,054,429 $833,977,915
11 126 $5,555,904 $1,494,210 $4,061,694 $829,916,221
11 127 $5,555,904 $1,486,933 $4,068,971 $825,847,250
11 128 $5,555,904 $1,479,643 $4,076,261 $821,770,989
11 129 $5,555,904 $1,472,340 $4,083,564 $817,687,425
11 130 $5,555,904 $1,465,023 $4,090,881 $813,596,544
11 131 $5,555,904 $1,457,694 $4,098,210 $809,498,334
11 132 $5,555,904 $1,450,351 $4,105,553 $805,392,781
12 133 $5,555,904 $1,442,995 $4,112,909 $801,279,873
12 134 $5,555,904 $1,435,626 $4,120,278 $797,159,595
12 135 $5,555,904 $1,428,244 $4,127,660 $793,031,935
12 136 $5,555,904 $1,420,849 $4,135,055 $788,896,880
12 137 $5,555,904 $1,413,440 $4,142,464 $784,754,416
12 138 $5,555,904 $1,406,018 $4,149,886 $780,604,530
12 139 $5,555,904 $1,398,583 $4,157,321 $776,447,209
12 140 $5,555,904 $1,391,135 $4,164,769 $772,282,440
12 141 $5,555,904 $1,383,673 $4,172,231 $768,110,209
12 142 $5,555,904 $1,376,197 $4,179,707 $763,930,502
12 143 $5,555,904 $1,368,709 $4,187,195 $759,743,307
12 144 $5,555,904 $1,361,207 $4,194,697 $755,548,610
13 145 $5,555,904 $1,353,691 $4,202,213 $751,346,397
13 146 $5,555,904 $1,346,162 $4,209,742 $747,136,655
13 147 $5,555,904 $1,338,620 $4,217,284 $742,919,371
13 148 $5,555,904 $1,331,064 $4,224,840 $738,694,531
13 149 $5,555,904 $1,323,494 $4,232,410 $734,462,121
13 150 $5,555,904 $1,315,911 $4,239,993 $730,222,128
13 151 $5,555,904 $1,308,315 $4,247,589 $725,974,539
13 152 $5,555,904 $1,300,704 $4,255,200 $721,719,339
13 153 $5,555,904 $1,293,080 $4,262,824 $717,456,515
13 154 $5,555,904 $1,285,443 $4,270,461 $713,186,054
13 155 $5,555,904 $1,277,792 $4,278,112 $708,907,942
13 156 $5,555,904 $1,270,127 $4,285,777 $704,622,165
14 157 $5,555,904 $1,262,448 $4,293,456 $700,328,709
14 158 $5,555,904 $1,254,756 $4,301,148 $696,027,560
14 159 $5,555,904 $1,247,049 $4,308,855 $691,718,706
14 160 $5,555,904 $1,239,329 $4,316,575 $687,402,131
14 161 $5,555,904 $1,231,595 $4,324,309 $683,077,822
14 162 $5,555,904 $1,223,848 $4,332,056 $678,745,766
14 163 $5,555,904 $1,216,086 $4,339,818 $674,405,948
14 164 $5,555,904 $1,208,311 $4,347,593 $670,058,355
14 165 $5,555,904 $1,200,521 $4,355,383 $665,702,972
14 166 $5,555,904 $1,192,718 $4,363,186 $661,339,786
14 167 $5,555,904 $1,184,900 $4,371,004 $656,968,782
14 168 $5,555,904 $1,177,069 $4,378,835 $652,589,947
15 169 $5,555,904 $1,169,224 $4,386,680 $648,203,267
15 170 $5,555,904 $1,161,364 $4,394,540 $643,808,727
15 171 $5,555,904 $1,153,491 $4,402,413 $639,406,313
15 172 $5,555,904 $1,145,603 $4,410,301 $634,996,012
15 173 $5,555,904 $1,137,701 $4,418,203 $630,577,809
15 174 $5,555,904 $1,129,785 $4,426,119 $626,151,691
15 175 $5,555,904 $1,121,855 $4,434,049 $621,717,642
15 176 $5,555,904 $1,113,911 $4,441,993 $617,275,648
15 177 $5,555,904 $1,105,952 $4,449,952 $612,825,697
15 178 $5,555,904 $1,097,979 $4,457,925 $608,367,772
15 179 $5,555,904 $1,089,992 $4,465,912 $603,901,860
15 180 $5,555,904 $1,081,991 $4,473,913 $599,427,947
16 181 $5,555,904 $1,073,975 $4,481,929 $594,946,018
16 182 $5,555,904 $1,065,945 $4,489,959 $590,456,059
16 183 $5,555,904 $1,057,900 $4,498,004 $585,958,055
16 184 $5,555,904 $1,049,842 $4,506,063 $581,451,993
16 185 $5,555,904 $1,041,768 $4,514,136 $576,937,857
16 186 $5,555,904 $1,033,680 $4,522,224 $572,415,633
16 187 $5,555,904 $1,025,578 $4,530,326 $567,885,307
16 188 $5,555,904 $1,017,461 $4,538,443 $563,346,864
16 189 $5,555,904 $1,009,330 $4,546,574 $558,800,290
16 190 $5,555,904 $1,001,184 $4,554,720 $554,245,570
16 191 $5,555,904 $993,023 $4,562,881 $549,682,689
16 192 $5,555,904 $984,848 $4,571,056 $545,111,633
17 193 $5,555,904 $976,658 $4,579,246 $540,532,387
17 194 $5,555,904 $968,454 $4,587,450 $535,944,937
17 195 $5,555,904 $960,235 $4,595,669 $531,349,268
17 196 $5,555,904 $952,001 $4,603,903 $526,745,364
17 197 $5,555,904 $943,752 $4,612,152 $522,133,212
17 198 $5,555,904 $935,489 $4,620,415 $517,512,797
17 199 $5,555,904 $927,210 $4,628,694 $512,884,103
17 200 $5,555,904 $918,917 $4,636,987 $508,247,117
17 201 $5,555,904 $910,609 $4,645,295 $503,601,822
17 202 $5,555,904 $902,287 $4,653,617 $498,948,205
17 203 $5,555,904 $893,949 $4,661,955 $494,286,249
17 204 $5,555,904 $885,596 $4,670,308 $489,615,942
18 205 $5,555,904 $877,229 $4,678,675 $484,937,266
18 206 $5,555,904 $868,846 $4,687,058 $480,250,208
18 207 $5,555,904 $860,448 $4,695,456 $475,554,752
18 208 $5,555,904 $852,036 $4,703,868 $470,850,884
18 209 $5,555,904 $843,608 $4,712,296 $466,138,587
18 210 $5,555,904 $835,165 $4,720,739 $461,417,848
18 211 $5,555,904 $826,707 $4,729,197 $456,688,651
18 212 $5,555,904 $818,234 $4,737,670 $451,950,981
18 213 $5,555,904 $809,746 $4,746,159 $447,204,823
18 214 $5,555,904 $801,242 $4,754,662 $442,450,160
18 215 $5,555,904 $792,723 $4,763,181 $437,686,980
18 216 $5,555,904 $784,189 $4,771,715 $432,915,265
19 217 $5,555,904 $775,640 $4,780,264 $428,135,001
19 218 $5,555,904 $767,075 $4,788,829 $423,346,172
19 219 $5,555,904 $758,495 $4,797,409 $418,548,763
19 220 $5,555,904 $749,900 $4,806,004 $413,742,759
19 221 $5,555,904 $741,289 $4,814,615 $408,928,144
19 222 $5,555,904 $732,663 $4,823,241 $404,104,903
19 223 $5,555,904 $724,021 $4,831,883 $399,273,020
19 224 $5,555,904 $715,364 $4,840,540 $394,432,480
19 225 $5,555,904 $706,692 $4,849,213 $389,583,267
19 226 $5,555,904 $698,003 $4,857,901 $384,725,367
19 227 $5,555,904 $689,300 $4,866,604 $379,858,762
19 228 $5,555,904 $680,580 $4,875,324 $374,983,438
20 229 $5,555,904 $671,845 $4,884,059 $370,099,380
20 230 $5,555,904 $663,095 $4,892,809 $365,206,570
20 231 $5,555,904 $654,328 $4,901,576 $360,304,995
20 232 $5,555,904 $645,546 $4,910,358 $355,394,637
20 233 $5,555,904 $636,749 $4,919,155 $350,475,482
20 234 $5,555,904 $627,935 $4,927,969 $345,547,513
20 235 $5,555,904 $619,106 $4,936,798 $340,610,715
20 236 $5,555,904 $610,261 $4,945,643 $335,665,072
20 237 $5,555,904 $601,400 $4,954,504 $330,710,568
20 238 $5,555,904 $592,523 $4,963,381 $325,747,187
20 239 $5,555,904 $583,630 $4,972,274 $320,774,913
20 240 $5,555,904 $574,722 $4,981,182 $315,793,731
21 241 $5,555,904 $565,797 $4,990,107 $310,803,624
21 242 $5,555,904 $556,856 $4,999,048 $305,804,576
21 243 $5,555,904 $547,900 $5,008,004 $300,796,572
21 244 $5,555,904 $538,927 $5,016,977 $295,779,595
21 245 $5,555,904 $529,938 $5,025,966 $290,753,629
21 246 $5,555,904 $520,934 $5,034,970 $285,718,659
21 247 $5,555,904 $511,913 $5,043,991 $280,674,668
21 248 $5,555,904 $502,875 $5,053,029 $275,621,639
21 249 $5,555,904 $493,822 $5,062,082 $270,559,557
21 250 $5,555,904 $484,753 $5,071,152 $265,488,405
21 251 $5,555,904 $475,667 $5,080,237 $260,408,168
21 252 $5,555,904 $466,565 $5,089,339 $255,318,829
22 253 $5,555,904 $457,446 $5,098,458 $250,220,371
22 254 $5,555,904 $448,311 $5,107,593 $245,112,778
22 255 $5,555,904 $439,160 $5,116,744 $239,996,035
22 256 $5,555,904 $429,993 $5,125,911 $234,870,124
22 257 $5,555,904 $420,809 $5,135,095 $229,735,028
22 258 $5,555,904 $411,609 $5,144,295 $224,590,733
22 259 $5,555,904 $402,392 $5,153,512 $219,437,221
22 260 $5,555,904 $393,158 $5,162,746 $214,274,475
22 261 $5,555,904 $383,908 $5,171,996 $209,102,479
22 262 $5,555,904 $374,642 $5,181,262 $203,921,217
22 263 $5,555,904 $365,359 $5,190,545 $198,730,672
22 264 $5,555,904 $356,059 $5,199,845 $193,530,827
23 265 $5,555,904 $346,743 $5,209,161 $188,321,666
23 266 $5,555,904 $337,410 $5,218,494 $183,103,171
23 267 $5,555,904 $328,060 $5,227,844 $177,875,327
23 268 $5,555,904 $318,693 $5,237,211 $172,638,116
23 269 $5,555,904 $309,310 $5,246,594 $167,391,522
23 270 $5,555,904 $299,910 $5,255,994 $162,135,528
23 271 $5,555,904 $290,493 $5,265,411 $156,870,117
23 272 $5,555,904 $281,059 $5,274,845 $151,595,272
23 273 $5,555,904 $271,608 $5,284,296 $146,310,976
23 274 $5,555,904 $262,140 $5,293,764 $141,017,212
23 275 $5,555,904 $252,656 $5,303,248 $135,713,964
23 276 $5,555,904 $243,154 $5,312,750 $130,401,214
24 277 $5,555,904 $233,636 $5,322,269 $125,078,946
24 278 $5,555,904 $224,100 $5,331,804 $119,747,141
24 279 $5,555,904 $214,547 $5,341,357 $114,405,784
24 280 $5,555,904 $204,977 $5,350,927 $109,054,857
24 281 $5,555,904 $195,390 $5,360,514 $103,694,343
24 282 $5,555,904 $185,786 $5,370,118 $98,324,225
24 283 $5,555,904 $176,164 $5,379,740 $92,944,485
24 284 $5,555,904 $166,526 $5,389,379 $87,555,107
24 285 $5,555,904 $156,870 $5,399,034 $82,156,072
24 286 $5,555,904 $147,196 $5,408,708 $76,747,364
24 287 $5,555,904 $137,506 $5,418,398 $71,328,966
24 288 $5,555,904 $127,798 $5,428,106 $65,900,860
25 289 $5,555,904 $118,072 $5,437,832 $60,463,028
25 290 $5,555,904 $108,330 $5,447,574 $55,015,453
25 291 $5,555,904 $98,569 $5,457,335 $49,558,119
25 292 $5,555,904 $88,792 $5,467,112 $44,091,006
25 293 $5,555,904 $78,996 $5,476,908 $38,614,099
25 294 $5,555,904 $69,184 $5,486,720 $33,127,378
25 295 $5,555,904 $59,353 $5,496,551 $27,630,827
25 296 $5,555,904 $49,505 $5,506,399 $22,124,429
25 297 $5,555,904 $39,640 $5,516,264 $16,608,164
25 298 $5,555,904 $29,756 $5,526,148 $11,082,016
25 299 $5,555,904 $19,855 $5,536,049 $5,545,968
25 300 $5,555,904 $9,937 $5,545,968 $0