Down Payment (HKD)
$35,600,000
Monthly Repayment (HKD)
$230,258
Loan Amount (HKD)
$53,400,000
+
Total Interest (HKD)
$15,677,424
=
Total Repayment (HKD)
$69,077,424
Repayment Schedule | |||||
Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
1 | 1 | $230,258 | $95,675 | $134,583 | $53,265,417 |
1 | 2 | $230,258 | $95,434 | $134,824 | $53,130,593 |
1 | 3 | $230,258 | $95,192 | $135,066 | $52,995,527 |
1 | 4 | $230,258 | $94,950 | $135,308 | $52,860,219 |
1 | 5 | $230,258 | $94,708 | $135,550 | $52,724,669 |
1 | 6 | $230,258 | $94,465 | $135,793 | $52,588,876 |
1 | 7 | $230,258 | $94,222 | $136,036 | $52,452,840 |
1 | 8 | $230,258 | $93,978 | $136,280 | $52,316,560 |
1 | 9 | $230,258 | $93,734 | $136,524 | $52,180,035 |
1 | 10 | $230,258 | $93,489 | $136,769 | $52,043,266 |
1 | 11 | $230,258 | $93,244 | $137,014 | $51,906,253 |
1 | 12 | $230,258 | $92,999 | $137,259 | $51,768,993 |
2 | 13 | $230,258 | $92,753 | $137,505 | $51,631,488 |
2 | 14 | $230,258 | $92,506 | $137,752 | $51,493,736 |
2 | 15 | $230,258 | $92,260 | $137,998 | $51,355,738 |
2 | 16 | $230,258 | $92,012 | $138,246 | $51,217,492 |
2 | 17 | $230,258 | $91,765 | $138,493 | $51,078,999 |
2 | 18 | $230,258 | $91,517 | $138,742 | $50,940,257 |
2 | 19 | $230,258 | $91,268 | $138,990 | $50,801,267 |
2 | 20 | $230,258 | $91,019 | $139,239 | $50,662,028 |
2 | 21 | $230,258 | $90,769 | $139,489 | $50,522,539 |
2 | 22 | $230,258 | $90,520 | $139,739 | $50,382,801 |
2 | 23 | $230,258 | $90,269 | $139,989 | $50,242,812 |
2 | 24 | $230,258 | $90,018 | $140,240 | $50,102,572 |
3 | 25 | $230,258 | $89,767 | $140,491 | $49,962,081 |
3 | 26 | $230,258 | $89,515 | $140,743 | $49,821,338 |
3 | 27 | $230,258 | $89,263 | $140,995 | $49,680,344 |
3 | 28 | $230,258 | $89,011 | $141,247 | $49,539,096 |
3 | 29 | $230,258 | $88,758 | $141,501 | $49,397,596 |
3 | 30 | $230,258 | $88,504 | $141,754 | $49,255,842 |
3 | 31 | $230,258 | $88,250 | $142,008 | $49,113,833 |
3 | 32 | $230,258 | $87,996 | $142,262 | $48,971,571 |
3 | 33 | $230,258 | $87,741 | $142,517 | $48,829,054 |
3 | 34 | $230,258 | $87,485 | $142,773 | $48,686,281 |
3 | 35 | $230,258 | $87,230 | $143,028 | $48,543,252 |
3 | 36 | $230,258 | $86,973 | $143,285 | $48,399,968 |
4 | 37 | $230,258 | $86,717 | $143,541 | $48,256,426 |
4 | 38 | $230,258 | $86,459 | $143,799 | $48,112,628 |
4 | 39 | $230,258 | $86,202 | $144,056 | $47,968,571 |
4 | 40 | $230,258 | $85,944 | $144,314 | $47,824,257 |
4 | 41 | $230,258 | $85,685 | $144,573 | $47,679,684 |
4 | 42 | $230,258 | $85,426 | $144,832 | $47,534,852 |
4 | 43 | $230,258 | $85,167 | $145,091 | $47,389,761 |
4 | 44 | $230,258 | $84,907 | $145,351 | $47,244,409 |
4 | 45 | $230,258 | $84,646 | $145,612 | $47,098,797 |
4 | 46 | $230,258 | $84,385 | $145,873 | $46,952,925 |
4 | 47 | $230,258 | $84,124 | $146,134 | $46,806,790 |
4 | 48 | $230,258 | $83,862 | $146,396 | $46,660,395 |
5 | 49 | $230,258 | $83,600 | $146,658 | $46,513,736 |
5 | 50 | $230,258 | $83,337 | $146,921 | $46,366,815 |
5 | 51 | $230,258 | $83,074 | $147,184 | $46,219,631 |
5 | 52 | $230,258 | $82,810 | $147,448 | $46,072,183 |
5 | 53 | $230,258 | $82,546 | $147,712 | $45,924,471 |
5 | 54 | $230,258 | $82,281 | $147,977 | $45,776,494 |
5 | 55 | $230,258 | $82,016 | $148,242 | $45,628,253 |
5 | 56 | $230,258 | $81,751 | $148,507 | $45,479,745 |
5 | 57 | $230,258 | $81,485 | $148,774 | $45,330,972 |
5 | 58 | $230,258 | $81,218 | $149,040 | $45,181,931 |
5 | 59 | $230,258 | $80,951 | $149,307 | $45,032,624 |
5 | 60 | $230,258 | $80,683 | $149,575 | $44,883,050 |
6 | 61 | $230,258 | $80,415 | $149,843 | $44,733,207 |
6 | 62 | $230,258 | $80,147 | $150,111 | $44,583,096 |
6 | 63 | $230,258 | $79,878 | $150,380 | $44,432,716 |
6 | 64 | $230,258 | $79,609 | $150,649 | $44,282,067 |
6 | 65 | $230,258 | $79,339 | $150,919 | $44,131,147 |
6 | 66 | $230,258 | $79,068 | $151,190 | $43,979,957 |
6 | 67 | $230,258 | $78,797 | $151,461 | $43,828,497 |
6 | 68 | $230,258 | $78,526 | $151,732 | $43,676,765 |
6 | 69 | $230,258 | $78,254 | $152,004 | $43,524,761 |
6 | 70 | $230,258 | $77,982 | $152,276 | $43,372,485 |
6 | 71 | $230,258 | $77,709 | $152,549 | $43,219,936 |
6 | 72 | $230,258 | $77,436 | $152,822 | $43,067,113 |
7 | 73 | $230,258 | $77,162 | $153,096 | $42,914,017 |
7 | 74 | $230,258 | $76,888 | $153,370 | $42,760,647 |
7 | 75 | $230,258 | $76,613 | $153,645 | $42,607,001 |
7 | 76 | $230,258 | $76,338 | $153,921 | $42,453,081 |
7 | 77 | $230,258 | $76,062 | $154,196 | $42,298,884 |
7 | 78 | $230,258 | $75,786 | $154,473 | $42,144,412 |
7 | 79 | $230,258 | $75,509 | $154,749 | $41,989,663 |
7 | 80 | $230,258 | $75,231 | $155,027 | $41,834,636 |
7 | 81 | $230,258 | $74,954 | $155,304 | $41,679,332 |
7 | 82 | $230,258 | $74,675 | $155,583 | $41,523,749 |
7 | 83 | $230,258 | $74,397 | $155,861 | $41,367,888 |
7 | 84 | $230,258 | $74,117 | $156,141 | $41,211,747 |
8 | 85 | $230,258 | $73,838 | $156,420 | $41,055,327 |
8 | 86 | $230,258 | $73,557 | $156,701 | $40,898,626 |
8 | 87 | $230,258 | $73,277 | $156,981 | $40,741,645 |
8 | 88 | $230,258 | $72,995 | $157,263 | $40,584,382 |
8 | 89 | $230,258 | $72,714 | $157,544 | $40,426,838 |
8 | 90 | $230,258 | $72,431 | $157,827 | $40,269,011 |
8 | 91 | $230,258 | $72,149 | $158,109 | $40,110,901 |
8 | 92 | $230,258 | $71,865 | $158,393 | $39,952,509 |
8 | 93 | $230,258 | $71,582 | $158,677 | $39,793,832 |
8 | 94 | $230,258 | $71,297 | $158,961 | $39,634,871 |
8 | 95 | $230,258 | $71,012 | $159,246 | $39,475,626 |
8 | 96 | $230,258 | $70,727 | $159,531 | $39,316,095 |
9 | 97 | $230,258 | $70,441 | $159,817 | $39,156,278 |
9 | 98 | $230,258 | $70,155 | $160,103 | $38,996,175 |
9 | 99 | $230,258 | $69,868 | $160,390 | $38,835,785 |
9 | 100 | $230,258 | $69,581 | $160,677 | $38,675,108 |
9 | 101 | $230,258 | $69,293 | $160,965 | $38,514,143 |
9 | 102 | $230,258 | $69,005 | $161,254 | $38,352,889 |
9 | 103 | $230,258 | $68,716 | $161,542 | $38,191,347 |
9 | 104 | $230,258 | $68,426 | $161,832 | $38,029,515 |
9 | 105 | $230,258 | $68,136 | $162,122 | $37,867,393 |
9 | 106 | $230,258 | $67,846 | $162,412 | $37,704,981 |
9 | 107 | $230,258 | $67,555 | $162,703 | $37,542,277 |
9 | 108 | $230,258 | $67,263 | $162,995 | $37,379,282 |
10 | 109 | $230,258 | $66,971 | $163,287 | $37,215,996 |
10 | 110 | $230,258 | $66,679 | $163,579 | $37,052,416 |
10 | 111 | $230,258 | $66,386 | $163,873 | $36,888,544 |
10 | 112 | $230,258 | $66,092 | $164,166 | $36,724,378 |
10 | 113 | $230,258 | $65,798 | $164,460 | $36,559,917 |
10 | 114 | $230,258 | $65,503 | $164,755 | $36,395,162 |
10 | 115 | $230,258 | $65,208 | $165,050 | $36,230,112 |
10 | 116 | $230,258 | $64,912 | $165,346 | $36,064,766 |
10 | 117 | $230,258 | $64,616 | $165,642 | $35,899,124 |
10 | 118 | $230,258 | $64,319 | $165,939 | $35,733,186 |
10 | 119 | $230,258 | $64,022 | $166,236 | $35,566,950 |
10 | 120 | $230,258 | $63,724 | $166,534 | $35,400,416 |
11 | 121 | $230,258 | $63,426 | $166,832 | $35,233,583 |
11 | 122 | $230,258 | $63,127 | $167,131 | $35,066,452 |
11 | 123 | $230,258 | $62,827 | $167,431 | $34,899,021 |
11 | 124 | $230,258 | $62,527 | $167,731 | $34,731,291 |
11 | 125 | $230,258 | $62,227 | $168,031 | $34,563,259 |
11 | 126 | $230,258 | $61,926 | $168,332 | $34,394,927 |
11 | 127 | $230,258 | $61,624 | $168,634 | $34,226,293 |
11 | 128 | $230,258 | $61,322 | $168,936 | $34,057,357 |
11 | 129 | $230,258 | $61,019 | $169,239 | $33,888,119 |
11 | 130 | $230,258 | $60,716 | $169,542 | $33,718,577 |
11 | 131 | $230,258 | $60,412 | $169,846 | $33,548,731 |
11 | 132 | $230,258 | $60,108 | $170,150 | $33,378,581 |
12 | 133 | $230,258 | $59,803 | $170,455 | $33,208,127 |
12 | 134 | $230,258 | $59,498 | $170,760 | $33,037,366 |
12 | 135 | $230,258 | $59,192 | $171,066 | $32,866,300 |
12 | 136 | $230,258 | $58,885 | $171,373 | $32,694,928 |
12 | 137 | $230,258 | $58,578 | $171,680 | $32,523,248 |
12 | 138 | $230,258 | $58,271 | $171,987 | $32,351,261 |
12 | 139 | $230,258 | $57,963 | $172,295 | $32,178,965 |
12 | 140 | $230,258 | $57,654 | $172,604 | $32,006,361 |
12 | 141 | $230,258 | $57,345 | $172,913 | $31,833,448 |
12 | 142 | $230,258 | $57,035 | $173,223 | $31,660,225 |
12 | 143 | $230,258 | $56,725 | $173,534 | $31,486,691 |
12 | 144 | $230,258 | $56,414 | $173,844 | $31,312,847 |
13 | 145 | $230,258 | $56,102 | $174,156 | $31,138,691 |
13 | 146 | $230,258 | $55,790 | $174,468 | $30,964,223 |
13 | 147 | $230,258 | $55,478 | $174,781 | $30,789,442 |
13 | 148 | $230,258 | $55,164 | $175,094 | $30,614,349 |
13 | 149 | $230,258 | $54,851 | $175,407 | $30,438,941 |
13 | 150 | $230,258 | $54,536 | $175,722 | $30,263,220 |
13 | 151 | $230,258 | $54,222 | $176,036 | $30,087,183 |
13 | 152 | $230,258 | $53,906 | $176,352 | $29,910,831 |
13 | 153 | $230,258 | $53,590 | $176,668 | $29,734,164 |
13 | 154 | $230,258 | $53,274 | $176,984 | $29,557,179 |
13 | 155 | $230,258 | $52,957 | $177,301 | $29,379,878 |
13 | 156 | $230,258 | $52,639 | $177,619 | $29,202,259 |
14 | 157 | $230,258 | $52,321 | $177,937 | $29,024,321 |
14 | 158 | $230,258 | $52,002 | $178,256 | $28,846,065 |
14 | 159 | $230,258 | $51,683 | $178,576 | $28,667,489 |
14 | 160 | $230,258 | $51,363 | $178,895 | $28,488,594 |
14 | 161 | $230,258 | $51,042 | $179,216 | $28,309,378 |
14 | 162 | $230,258 | $50,721 | $179,537 | $28,129,841 |
14 | 163 | $230,258 | $50,399 | $179,859 | $27,949,982 |
14 | 164 | $230,258 | $50,077 | $180,181 | $27,769,801 |
14 | 165 | $230,258 | $49,754 | $180,504 | $27,589,297 |
14 | 166 | $230,258 | $49,431 | $180,827 | $27,408,470 |
14 | 167 | $230,258 | $49,107 | $181,151 | $27,227,319 |
14 | 168 | $230,258 | $48,782 | $181,476 | $27,045,843 |
15 | 169 | $230,258 | $48,457 | $181,801 | $26,864,042 |
15 | 170 | $230,258 | $48,131 | $182,127 | $26,681,915 |
15 | 171 | $230,258 | $47,805 | $182,453 | $26,499,462 |
15 | 172 | $230,258 | $47,478 | $182,780 | $26,316,682 |
15 | 173 | $230,258 | $47,151 | $183,107 | $26,133,575 |
15 | 174 | $230,258 | $46,823 | $183,435 | $25,950,140 |
15 | 175 | $230,258 | $46,494 | $183,764 | $25,766,376 |
15 | 176 | $230,258 | $46,165 | $184,093 | $25,582,282 |
15 | 177 | $230,258 | $45,835 | $184,423 | $25,397,859 |
15 | 178 | $230,258 | $45,504 | $184,754 | $25,213,105 |
15 | 179 | $230,258 | $45,173 | $185,085 | $25,028,021 |
15 | 180 | $230,258 | $44,842 | $185,416 | $24,842,605 |
16 | 181 | $230,258 | $44,510 | $185,748 | $24,656,856 |
16 | 182 | $230,258 | $44,177 | $186,081 | $24,470,775 |
16 | 183 | $230,258 | $43,843 | $186,415 | $24,284,360 |
16 | 184 | $230,258 | $43,509 | $186,749 | $24,097,612 |
16 | 185 | $230,258 | $43,175 | $187,083 | $23,910,529 |
16 | 186 | $230,258 | $42,840 | $187,418 | $23,723,110 |
16 | 187 | $230,258 | $42,504 | $187,754 | $23,535,356 |
16 | 188 | $230,258 | $42,168 | $188,091 | $23,347,266 |
16 | 189 | $230,258 | $41,831 | $188,428 | $23,158,838 |
16 | 190 | $230,258 | $41,493 | $188,765 | $22,970,073 |
16 | 191 | $230,258 | $41,155 | $189,103 | $22,780,969 |
16 | 192 | $230,258 | $40,816 | $189,442 | $22,591,527 |
17 | 193 | $230,258 | $40,476 | $189,782 | $22,401,746 |
17 | 194 | $230,258 | $40,136 | $190,122 | $22,211,624 |
17 | 195 | $230,258 | $39,796 | $190,462 | $22,021,162 |
17 | 196 | $230,258 | $39,455 | $190,803 | $21,830,358 |
17 | 197 | $230,258 | $39,113 | $191,145 | $21,639,213 |
17 | 198 | $230,258 | $38,770 | $191,488 | $21,447,725 |
17 | 199 | $230,258 | $38,427 | $191,831 | $21,255,894 |
17 | 200 | $230,258 | $38,083 | $192,175 | $21,063,720 |
17 | 201 | $230,258 | $37,739 | $192,519 | $20,871,201 |
17 | 202 | $230,258 | $37,394 | $192,864 | $20,678,337 |
17 | 203 | $230,258 | $37,049 | $193,209 | $20,485,127 |
17 | 204 | $230,258 | $36,703 | $193,556 | $20,291,572 |
18 | 205 | $230,258 | $36,356 | $193,902 | $20,097,670 |
18 | 206 | $230,258 | $36,008 | $194,250 | $19,903,420 |
18 | 207 | $230,258 | $35,660 | $194,598 | $19,708,822 |
18 | 208 | $230,258 | $35,312 | $194,946 | $19,513,876 |
18 | 209 | $230,258 | $34,962 | $195,296 | $19,318,580 |
18 | 210 | $230,258 | $34,612 | $195,646 | $19,122,934 |
18 | 211 | $230,258 | $34,262 | $195,996 | $18,926,938 |
18 | 212 | $230,258 | $33,911 | $196,347 | $18,730,591 |
18 | 213 | $230,258 | $33,559 | $196,699 | $18,533,892 |
18 | 214 | $230,258 | $33,207 | $197,052 | $18,336,840 |
18 | 215 | $230,258 | $32,854 | $197,405 | $18,139,436 |
18 | 216 | $230,258 | $32,500 | $197,758 | $17,941,677 |
19 | 217 | $230,258 | $32,146 | $198,113 | $17,743,565 |
19 | 218 | $230,258 | $31,791 | $198,468 | $17,545,097 |
19 | 219 | $230,258 | $31,435 | $198,823 | $17,346,274 |
19 | 220 | $230,258 | $31,079 | $199,179 | $17,147,095 |
19 | 221 | $230,258 | $30,722 | $199,536 | $16,947,559 |
19 | 222 | $230,258 | $30,364 | $199,894 | $16,747,665 |
19 | 223 | $230,258 | $30,006 | $200,252 | $16,547,413 |
19 | 224 | $230,258 | $29,647 | $200,611 | $16,346,802 |
19 | 225 | $230,258 | $29,288 | $200,970 | $16,145,832 |
19 | 226 | $230,258 | $28,928 | $201,330 | $15,944,502 |
19 | 227 | $230,258 | $28,567 | $201,691 | $15,742,811 |
19 | 228 | $230,258 | $28,206 | $202,052 | $15,540,759 |
20 | 229 | $230,258 | $27,844 | $202,414 | $15,338,345 |
20 | 230 | $230,258 | $27,481 | $202,777 | $15,135,568 |
20 | 231 | $230,258 | $27,118 | $203,140 | $14,932,428 |
20 | 232 | $230,258 | $26,754 | $203,504 | $14,728,924 |
20 | 233 | $230,258 | $26,389 | $203,869 | $14,525,055 |
20 | 234 | $230,258 | $26,024 | $204,234 | $14,320,821 |
20 | 235 | $230,258 | $25,658 | $204,600 | $14,116,221 |
20 | 236 | $230,258 | $25,292 | $204,967 | $13,911,254 |
20 | 237 | $230,258 | $24,924 | $205,334 | $13,705,921 |
20 | 238 | $230,258 | $24,556 | $205,702 | $13,500,219 |
20 | 239 | $230,258 | $24,188 | $206,070 | $13,294,149 |
20 | 240 | $230,258 | $23,819 | $206,439 | $13,087,709 |
21 | 241 | $230,258 | $23,449 | $206,809 | $12,880,900 |
21 | 242 | $230,258 | $23,078 | $207,180 | $12,673,720 |
21 | 243 | $230,258 | $22,707 | $207,551 | $12,466,169 |
21 | 244 | $230,258 | $22,335 | $207,923 | $12,258,247 |
21 | 245 | $230,258 | $21,963 | $208,295 | $12,049,951 |
21 | 246 | $230,258 | $21,589 | $208,669 | $11,841,283 |
21 | 247 | $230,258 | $21,216 | $209,042 | $11,632,240 |
21 | 248 | $230,258 | $20,841 | $209,417 | $11,422,823 |
21 | 249 | $230,258 | $20,466 | $209,792 | $11,213,031 |
21 | 250 | $230,258 | $20,090 | $210,168 | $11,002,863 |
21 | 251 | $230,258 | $19,713 | $210,545 | $10,792,318 |
21 | 252 | $230,258 | $19,336 | $210,922 | $10,581,396 |
22 | 253 | $230,258 | $18,958 | $211,300 | $10,370,097 |
22 | 254 | $230,258 | $18,580 | $211,678 | $10,158,418 |
22 | 255 | $230,258 | $18,200 | $212,058 | $9,946,361 |
22 | 256 | $230,258 | $17,821 | $212,438 | $9,733,923 |
22 | 257 | $230,258 | $17,440 | $212,818 | $9,521,105 |
22 | 258 | $230,258 | $17,059 | $213,199 | $9,307,906 |
22 | 259 | $230,258 | $16,677 | $213,581 | $9,094,324 |
22 | 260 | $230,258 | $16,294 | $213,964 | $8,880,360 |
22 | 261 | $230,258 | $15,911 | $214,347 | $8,666,013 |
22 | 262 | $230,258 | $15,527 | $214,731 | $8,451,281 |
22 | 263 | $230,258 | $15,142 | $215,116 | $8,236,165 |
22 | 264 | $230,258 | $14,756 | $215,502 | $8,020,663 |
23 | 265 | $230,258 | $14,370 | $215,888 | $7,804,776 |
23 | 266 | $230,258 | $13,984 | $216,275 | $7,588,501 |
23 | 267 | $230,258 | $13,596 | $216,662 | $7,371,839 |
23 | 268 | $230,258 | $13,208 | $217,050 | $7,154,789 |
23 | 269 | $230,258 | $12,819 | $217,439 | $6,937,350 |
23 | 270 | $230,258 | $12,429 | $217,829 | $6,719,521 |
23 | 271 | $230,258 | $12,039 | $218,219 | $6,501,302 |
23 | 272 | $230,258 | $11,648 | $218,610 | $6,282,692 |
23 | 273 | $230,258 | $11,256 | $219,002 | $6,063,691 |
23 | 274 | $230,258 | $10,864 | $219,394 | $5,844,297 |
23 | 275 | $230,258 | $10,471 | $219,787 | $5,624,510 |
23 | 276 | $230,258 | $10,077 | $220,181 | $5,404,329 |
24 | 277 | $230,258 | $9,683 | $220,575 | $5,183,754 |
24 | 278 | $230,258 | $9,288 | $220,971 | $4,962,783 |
24 | 279 | $230,258 | $8,892 | $221,366 | $4,741,417 |
24 | 280 | $230,258 | $8,495 | $221,763 | $4,519,654 |
24 | 281 | $230,258 | $8,098 | $222,160 | $4,297,493 |
24 | 282 | $230,258 | $7,700 | $222,558 | $4,074,935 |
24 | 283 | $230,258 | $7,301 | $222,957 | $3,851,978 |
24 | 284 | $230,258 | $6,901 | $223,357 | $3,628,621 |
24 | 285 | $230,258 | $6,501 | $223,757 | $3,404,864 |
24 | 286 | $230,258 | $6,100 | $224,158 | $3,180,707 |
24 | 287 | $230,258 | $5,699 | $224,559 | $2,956,147 |
24 | 288 | $230,258 | $5,296 | $224,962 | $2,731,186 |
25 | 289 | $230,258 | $4,893 | $225,365 | $2,505,821 |
25 | 290 | $230,258 | $4,490 | $225,768 | $2,280,052 |
25 | 291 | $230,258 | $4,085 | $226,173 | $2,053,879 |
25 | 292 | $230,258 | $3,680 | $226,578 | $1,827,301 |
25 | 293 | $230,258 | $3,274 | $226,984 | $1,600,317 |
25 | 294 | $230,258 | $2,867 | $227,391 | $1,372,926 |
25 | 295 | $230,258 | $2,460 | $227,798 | $1,145,128 |
25 | 296 | $230,258 | $2,052 | $228,206 | $916,922 |
25 | 297 | $230,258 | $1,643 | $228,615 | $688,306 |
25 | 298 | $230,258 | $1,233 | $229,025 | $459,281 |
25 | 299 | $230,258 | $823 | $229,435 | $229,846 |
25 | 300 | $230,258 | $412 | $229,846 | $0 |