Down Payment (HKD)
$4,272,000
Monthly Repayment (HKD)
$27,631
Loan Amount (HKD)
$6,408,000
+
Total Interest (HKD)
$1,881,291
=
Total Repayment (HKD)
$8,289,291
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $27,631 | $11,481 | $16,150 | $6,391,850 |
| 1 | 2 | $27,631 | $11,452 | $16,179 | $6,375,671 |
| 1 | 3 | $27,631 | $11,423 | $16,208 | $6,359,463 |
| 1 | 4 | $27,631 | $11,394 | $16,237 | $6,343,226 |
| 1 | 5 | $27,631 | $11,365 | $16,266 | $6,326,960 |
| 1 | 6 | $27,631 | $11,336 | $16,295 | $6,310,665 |
| 1 | 7 | $27,631 | $11,307 | $16,324 | $6,294,341 |
| 1 | 8 | $27,631 | $11,277 | $16,354 | $6,277,987 |
| 1 | 9 | $27,631 | $11,248 | $16,383 | $6,261,604 |
| 1 | 10 | $27,631 | $11,219 | $16,412 | $6,245,192 |
| 1 | 11 | $27,631 | $11,189 | $16,442 | $6,228,750 |
| 1 | 12 | $27,631 | $11,160 | $16,471 | $6,212,279 |
| 2 | 13 | $27,631 | $11,130 | $16,501 | $6,195,779 |
| 2 | 14 | $27,631 | $11,101 | $16,530 | $6,179,248 |
| 2 | 15 | $27,631 | $11,071 | $16,560 | $6,162,689 |
| 2 | 16 | $27,631 | $11,041 | $16,589 | $6,146,099 |
| 2 | 17 | $27,631 | $11,012 | $16,619 | $6,129,480 |
| 2 | 18 | $27,631 | $10,982 | $16,649 | $6,112,831 |
| 2 | 19 | $27,631 | $10,952 | $16,679 | $6,096,152 |
| 2 | 20 | $27,631 | $10,922 | $16,709 | $6,079,443 |
| 2 | 21 | $27,631 | $10,892 | $16,739 | $6,062,705 |
| 2 | 22 | $27,631 | $10,862 | $16,769 | $6,045,936 |
| 2 | 23 | $27,631 | $10,832 | $16,799 | $6,029,137 |
| 2 | 24 | $27,631 | $10,802 | $16,829 | $6,012,309 |
| 3 | 25 | $27,631 | $10,772 | $16,859 | $5,995,450 |
| 3 | 26 | $27,631 | $10,742 | $16,889 | $5,978,561 |
| 3 | 27 | $27,631 | $10,712 | $16,919 | $5,961,641 |
| 3 | 28 | $27,631 | $10,681 | $16,950 | $5,944,692 |
| 3 | 29 | $27,631 | $10,651 | $16,980 | $5,927,711 |
| 3 | 30 | $27,631 | $10,620 | $17,010 | $5,910,701 |
| 3 | 31 | $27,631 | $10,590 | $17,041 | $5,893,660 |
| 3 | 32 | $27,631 | $10,559 | $17,071 | $5,876,589 |
| 3 | 33 | $27,631 | $10,529 | $17,102 | $5,859,486 |
| 3 | 34 | $27,631 | $10,498 | $17,133 | $5,842,354 |
| 3 | 35 | $27,631 | $10,468 | $17,163 | $5,825,190 |
| 3 | 36 | $27,631 | $10,437 | $17,194 | $5,807,996 |
| 4 | 37 | $27,631 | $10,406 | $17,225 | $5,790,771 |
| 4 | 38 | $27,631 | $10,375 | $17,256 | $5,773,515 |
| 4 | 39 | $27,631 | $10,344 | $17,287 | $5,756,229 |
| 4 | 40 | $27,631 | $10,313 | $17,318 | $5,738,911 |
| 4 | 41 | $27,631 | $10,282 | $17,349 | $5,721,562 |
| 4 | 42 | $27,631 | $10,251 | $17,380 | $5,704,182 |
| 4 | 43 | $27,631 | $10,220 | $17,411 | $5,686,771 |
| 4 | 44 | $27,631 | $10,189 | $17,442 | $5,669,329 |
| 4 | 45 | $27,631 | $10,158 | $17,473 | $5,651,856 |
| 4 | 46 | $27,631 | $10,126 | $17,505 | $5,634,351 |
| 4 | 47 | $27,631 | $10,095 | $17,536 | $5,616,815 |
| 4 | 48 | $27,631 | $10,063 | $17,568 | $5,599,247 |
| 5 | 49 | $27,631 | $10,032 | $17,599 | $5,581,648 |
| 5 | 50 | $27,631 | $10,000 | $17,631 | $5,564,018 |
| 5 | 51 | $27,631 | $9,969 | $17,662 | $5,546,356 |
| 5 | 52 | $27,631 | $9,937 | $17,694 | $5,528,662 |
| 5 | 53 | $27,631 | $9,906 | $17,725 | $5,510,937 |
| 5 | 54 | $27,631 | $9,874 | $17,757 | $5,493,179 |
| 5 | 55 | $27,631 | $9,842 | $17,789 | $5,475,390 |
| 5 | 56 | $27,631 | $9,810 | $17,821 | $5,457,569 |
| 5 | 57 | $27,631 | $9,778 | $17,853 | $5,439,717 |
| 5 | 58 | $27,631 | $9,746 | $17,885 | $5,421,832 |
| 5 | 59 | $27,631 | $9,714 | $17,917 | $5,403,915 |
| 5 | 60 | $27,631 | $9,682 | $17,949 | $5,385,966 |
| 6 | 61 | $27,631 | $9,650 | $17,981 | $5,367,985 |
| 6 | 62 | $27,631 | $9,618 | $18,013 | $5,349,972 |
| 6 | 63 | $27,631 | $9,585 | $18,046 | $5,331,926 |
| 6 | 64 | $27,631 | $9,553 | $18,078 | $5,313,848 |
| 6 | 65 | $27,631 | $9,521 | $18,110 | $5,295,738 |
| 6 | 66 | $27,631 | $9,488 | $18,143 | $5,277,595 |
| 6 | 67 | $27,631 | $9,456 | $18,175 | $5,259,420 |
| 6 | 68 | $27,631 | $9,423 | $18,208 | $5,241,212 |
| 6 | 69 | $27,631 | $9,391 | $18,240 | $5,222,971 |
| 6 | 70 | $27,631 | $9,358 | $18,273 | $5,204,698 |
| 6 | 71 | $27,631 | $9,325 | $18,306 | $5,186,392 |
| 6 | 72 | $27,631 | $9,292 | $18,339 | $5,168,054 |
| 7 | 73 | $27,631 | $9,259 | $18,372 | $5,149,682 |
| 7 | 74 | $27,631 | $9,227 | $18,404 | $5,131,278 |
| 7 | 75 | $27,631 | $9,194 | $18,437 | $5,112,840 |
| 7 | 76 | $27,631 | $9,161 | $18,470 | $5,094,370 |
| 7 | 77 | $27,631 | $9,127 | $18,504 | $5,075,866 |
| 7 | 78 | $27,631 | $9,094 | $18,537 | $5,057,329 |
| 7 | 79 | $27,631 | $9,061 | $18,570 | $5,038,760 |
| 7 | 80 | $27,631 | $9,028 | $18,603 | $5,020,156 |
| 7 | 81 | $27,631 | $8,994 | $18,637 | $5,001,520 |
| 7 | 82 | $27,631 | $8,961 | $18,670 | $4,982,850 |
| 7 | 83 | $27,631 | $8,928 | $18,703 | $4,964,147 |
| 7 | 84 | $27,631 | $8,894 | $18,737 | $4,945,410 |
| 8 | 85 | $27,631 | $8,861 | $18,770 | $4,926,639 |
| 8 | 86 | $27,631 | $8,827 | $18,804 | $4,907,835 |
| 8 | 87 | $27,631 | $8,793 | $18,838 | $4,888,997 |
| 8 | 88 | $27,631 | $8,759 | $18,872 | $4,870,126 |
| 8 | 89 | $27,631 | $8,726 | $18,905 | $4,851,221 |
| 8 | 90 | $27,631 | $8,692 | $18,939 | $4,832,281 |
| 8 | 91 | $27,631 | $8,658 | $18,973 | $4,813,308 |
| 8 | 92 | $27,631 | $8,624 | $19,007 | $4,794,301 |
| 8 | 93 | $27,631 | $8,590 | $19,041 | $4,775,260 |
| 8 | 94 | $27,631 | $8,556 | $19,075 | $4,756,185 |
| 8 | 95 | $27,631 | $8,521 | $19,109 | $4,737,075 |
| 8 | 96 | $27,631 | $8,487 | $19,144 | $4,717,931 |
| 9 | 97 | $27,631 | $8,453 | $19,178 | $4,698,753 |
| 9 | 98 | $27,631 | $8,419 | $19,212 | $4,679,541 |
| 9 | 99 | $27,631 | $8,384 | $19,247 | $4,660,294 |
| 9 | 100 | $27,631 | $8,350 | $19,281 | $4,641,013 |
| 9 | 101 | $27,631 | $8,315 | $19,316 | $4,621,697 |
| 9 | 102 | $27,631 | $8,281 | $19,350 | $4,602,347 |
| 9 | 103 | $27,631 | $8,246 | $19,385 | $4,582,962 |
| 9 | 104 | $27,631 | $8,211 | $19,420 | $4,563,542 |
| 9 | 105 | $27,631 | $8,176 | $19,455 | $4,544,087 |
| 9 | 106 | $27,631 | $8,141 | $19,489 | $4,524,598 |
| 9 | 107 | $27,631 | $8,107 | $19,524 | $4,505,073 |
| 9 | 108 | $27,631 | $8,072 | $19,559 | $4,485,514 |
| 10 | 109 | $27,631 | $8,037 | $19,594 | $4,465,919 |
| 10 | 110 | $27,631 | $8,001 | $19,630 | $4,446,290 |
| 10 | 111 | $27,631 | $7,966 | $19,665 | $4,426,625 |
| 10 | 112 | $27,631 | $7,931 | $19,700 | $4,406,925 |
| 10 | 113 | $27,631 | $7,896 | $19,735 | $4,387,190 |
| 10 | 114 | $27,631 | $7,860 | $19,771 | $4,367,419 |
| 10 | 115 | $27,631 | $7,825 | $19,806 | $4,347,613 |
| 10 | 116 | $27,631 | $7,789 | $19,841 | $4,327,772 |
| 10 | 117 | $27,631 | $7,754 | $19,877 | $4,307,895 |
| 10 | 118 | $27,631 | $7,718 | $19,913 | $4,287,982 |
| 10 | 119 | $27,631 | $7,683 | $19,948 | $4,268,034 |
| 10 | 120 | $27,631 | $7,647 | $19,984 | $4,248,050 |
| 11 | 121 | $27,631 | $7,611 | $20,020 | $4,228,030 |
| 11 | 122 | $27,631 | $7,575 | $20,056 | $4,207,974 |
| 11 | 123 | $27,631 | $7,539 | $20,092 | $4,187,883 |
| 11 | 124 | $27,631 | $7,503 | $20,128 | $4,167,755 |
| 11 | 125 | $27,631 | $7,467 | $20,164 | $4,147,591 |
| 11 | 126 | $27,631 | $7,431 | $20,200 | $4,127,391 |
| 11 | 127 | $27,631 | $7,395 | $20,236 | $4,107,155 |
| 11 | 128 | $27,631 | $7,359 | $20,272 | $4,086,883 |
| 11 | 129 | $27,631 | $7,322 | $20,309 | $4,066,574 |
| 11 | 130 | $27,631 | $7,286 | $20,345 | $4,046,229 |
| 11 | 131 | $27,631 | $7,249 | $20,381 | $4,025,848 |
| 11 | 132 | $27,631 | $7,213 | $20,418 | $4,005,430 |
| 12 | 133 | $27,631 | $7,176 | $20,455 | $3,984,975 |
| 12 | 134 | $27,631 | $7,140 | $20,491 | $3,964,484 |
| 12 | 135 | $27,631 | $7,103 | $20,528 | $3,943,956 |
| 12 | 136 | $27,631 | $7,066 | $20,565 | $3,923,391 |
| 12 | 137 | $27,631 | $7,029 | $20,602 | $3,902,790 |
| 12 | 138 | $27,631 | $6,992 | $20,638 | $3,882,151 |
| 12 | 139 | $27,631 | $6,956 | $20,675 | $3,861,476 |
| 12 | 140 | $27,631 | $6,918 | $20,712 | $3,840,763 |
| 12 | 141 | $27,631 | $6,881 | $20,750 | $3,820,014 |
| 12 | 142 | $27,631 | $6,844 | $20,787 | $3,799,227 |
| 12 | 143 | $27,631 | $6,807 | $20,824 | $3,778,403 |
| 12 | 144 | $27,631 | $6,770 | $20,861 | $3,757,542 |
| 13 | 145 | $27,631 | $6,732 | $20,899 | $3,736,643 |
| 13 | 146 | $27,631 | $6,695 | $20,936 | $3,715,707 |
| 13 | 147 | $27,631 | $6,657 | $20,974 | $3,694,733 |
| 13 | 148 | $27,631 | $6,620 | $21,011 | $3,673,722 |
| 13 | 149 | $27,631 | $6,582 | $21,049 | $3,652,673 |
| 13 | 150 | $27,631 | $6,544 | $21,087 | $3,631,586 |
| 13 | 151 | $27,631 | $6,507 | $21,124 | $3,610,462 |
| 13 | 152 | $27,631 | $6,469 | $21,162 | $3,589,300 |
| 13 | 153 | $27,631 | $6,431 | $21,200 | $3,568,100 |
| 13 | 154 | $27,631 | $6,393 | $21,238 | $3,546,861 |
| 13 | 155 | $27,631 | $6,355 | $21,276 | $3,525,585 |
| 13 | 156 | $27,631 | $6,317 | $21,314 | $3,504,271 |
| 14 | 157 | $27,631 | $6,278 | $21,352 | $3,482,919 |
| 14 | 158 | $27,631 | $6,240 | $21,391 | $3,461,528 |
| 14 | 159 | $27,631 | $6,202 | $21,429 | $3,440,099 |
| 14 | 160 | $27,631 | $6,164 | $21,467 | $3,418,631 |
| 14 | 161 | $27,631 | $6,125 | $21,506 | $3,397,125 |
| 14 | 162 | $27,631 | $6,087 | $21,544 | $3,375,581 |
| 14 | 163 | $27,631 | $6,048 | $21,583 | $3,353,998 |
| 14 | 164 | $27,631 | $6,009 | $21,622 | $3,332,376 |
| 14 | 165 | $27,631 | $5,971 | $21,660 | $3,310,716 |
| 14 | 166 | $27,631 | $5,932 | $21,699 | $3,289,016 |
| 14 | 167 | $27,631 | $5,893 | $21,738 | $3,267,278 |
| 14 | 168 | $27,631 | $5,854 | $21,777 | $3,245,501 |
| 15 | 169 | $27,631 | $5,815 | $21,816 | $3,223,685 |
| 15 | 170 | $27,631 | $5,776 | $21,855 | $3,201,830 |
| 15 | 171 | $27,631 | $5,737 | $21,894 | $3,179,935 |
| 15 | 172 | $27,631 | $5,697 | $21,934 | $3,158,002 |
| 15 | 173 | $27,631 | $5,658 | $21,973 | $3,136,029 |
| 15 | 174 | $27,631 | $5,619 | $22,012 | $3,114,017 |
| 15 | 175 | $27,631 | $5,579 | $22,052 | $3,091,965 |
| 15 | 176 | $27,631 | $5,540 | $22,091 | $3,069,874 |
| 15 | 177 | $27,631 | $5,500 | $22,131 | $3,047,743 |
| 15 | 178 | $27,631 | $5,461 | $22,170 | $3,025,573 |
| 15 | 179 | $27,631 | $5,421 | $22,210 | $3,003,363 |
| 15 | 180 | $27,631 | $5,381 | $22,250 | $2,981,113 |
| 16 | 181 | $27,631 | $5,341 | $22,290 | $2,958,823 |
| 16 | 182 | $27,631 | $5,301 | $22,330 | $2,936,493 |
| 16 | 183 | $27,631 | $5,261 | $22,370 | $2,914,123 |
| 16 | 184 | $27,631 | $5,221 | $22,410 | $2,891,713 |
| 16 | 185 | $27,631 | $5,181 | $22,450 | $2,869,263 |
| 16 | 186 | $27,631 | $5,141 | $22,490 | $2,846,773 |
| 16 | 187 | $27,631 | $5,100 | $22,531 | $2,824,243 |
| 16 | 188 | $27,631 | $5,060 | $22,571 | $2,801,672 |
| 16 | 189 | $27,631 | $5,020 | $22,611 | $2,779,061 |
| 16 | 190 | $27,631 | $4,979 | $22,652 | $2,756,409 |
| 16 | 191 | $27,631 | $4,939 | $22,692 | $2,733,716 |
| 16 | 192 | $27,631 | $4,898 | $22,733 | $2,710,983 |
| 17 | 193 | $27,631 | $4,857 | $22,774 | $2,688,209 |
| 17 | 194 | $27,631 | $4,816 | $22,815 | $2,665,395 |
| 17 | 195 | $27,631 | $4,775 | $22,855 | $2,642,539 |
| 17 | 196 | $27,631 | $4,735 | $22,896 | $2,619,643 |
| 17 | 197 | $27,631 | $4,694 | $22,937 | $2,596,706 |
| 17 | 198 | $27,631 | $4,652 | $22,979 | $2,573,727 |
| 17 | 199 | $27,631 | $4,611 | $23,020 | $2,550,707 |
| 17 | 200 | $27,631 | $4,570 | $23,061 | $2,527,646 |
| 17 | 201 | $27,631 | $4,529 | $23,102 | $2,504,544 |
| 17 | 202 | $27,631 | $4,487 | $23,144 | $2,481,400 |
| 17 | 203 | $27,631 | $4,446 | $23,185 | $2,458,215 |
| 17 | 204 | $27,631 | $4,404 | $23,227 | $2,434,989 |
| 18 | 205 | $27,631 | $4,363 | $23,268 | $2,411,720 |
| 18 | 206 | $27,631 | $4,321 | $23,310 | $2,388,410 |
| 18 | 207 | $27,631 | $4,279 | $23,352 | $2,365,059 |
| 18 | 208 | $27,631 | $4,237 | $23,394 | $2,341,665 |
| 18 | 209 | $27,631 | $4,195 | $23,435 | $2,318,230 |
| 18 | 210 | $27,631 | $4,153 | $23,477 | $2,294,752 |
| 18 | 211 | $27,631 | $4,111 | $23,520 | $2,271,233 |
| 18 | 212 | $27,631 | $4,069 | $23,562 | $2,247,671 |
| 18 | 213 | $27,631 | $4,027 | $23,604 | $2,224,067 |
| 18 | 214 | $27,631 | $3,985 | $23,646 | $2,200,421 |
| 18 | 215 | $27,631 | $3,942 | $23,689 | $2,176,732 |
| 18 | 216 | $27,631 | $3,900 | $23,731 | $2,153,001 |
| 19 | 217 | $27,631 | $3,857 | $23,774 | $2,129,228 |
| 19 | 218 | $27,631 | $3,815 | $23,816 | $2,105,412 |
| 19 | 219 | $27,631 | $3,772 | $23,859 | $2,081,553 |
| 19 | 220 | $27,631 | $3,729 | $23,902 | $2,057,651 |
| 19 | 221 | $27,631 | $3,687 | $23,944 | $2,033,707 |
| 19 | 222 | $27,631 | $3,644 | $23,987 | $2,009,720 |
| 19 | 223 | $27,631 | $3,601 | $24,030 | $1,985,690 |
| 19 | 224 | $27,631 | $3,558 | $24,073 | $1,961,616 |
| 19 | 225 | $27,631 | $3,515 | $24,116 | $1,937,500 |
| 19 | 226 | $27,631 | $3,471 | $24,160 | $1,913,340 |
| 19 | 227 | $27,631 | $3,428 | $24,203 | $1,889,137 |
| 19 | 228 | $27,631 | $3,385 | $24,246 | $1,864,891 |
| 20 | 229 | $27,631 | $3,341 | $24,290 | $1,840,601 |
| 20 | 230 | $27,631 | $3,298 | $24,333 | $1,816,268 |
| 20 | 231 | $27,631 | $3,254 | $24,377 | $1,791,891 |
| 20 | 232 | $27,631 | $3,210 | $24,420 | $1,767,471 |
| 20 | 233 | $27,631 | $3,167 | $24,464 | $1,743,007 |
| 20 | 234 | $27,631 | $3,123 | $24,508 | $1,718,499 |
| 20 | 235 | $27,631 | $3,079 | $24,552 | $1,693,947 |
| 20 | 236 | $27,631 | $3,035 | $24,596 | $1,669,351 |
| 20 | 237 | $27,631 | $2,991 | $24,640 | $1,644,710 |
| 20 | 238 | $27,631 | $2,947 | $24,684 | $1,620,026 |
| 20 | 239 | $27,631 | $2,903 | $24,728 | $1,595,298 |
| 20 | 240 | $27,631 | $2,858 | $24,773 | $1,570,525 |
| 21 | 241 | $27,631 | $2,814 | $24,817 | $1,545,708 |
| 21 | 242 | $27,631 | $2,769 | $24,862 | $1,520,846 |
| 21 | 243 | $27,631 | $2,725 | $24,906 | $1,495,940 |
| 21 | 244 | $27,631 | $2,680 | $24,951 | $1,470,990 |
| 21 | 245 | $27,631 | $2,636 | $24,995 | $1,445,994 |
| 21 | 246 | $27,631 | $2,591 | $25,040 | $1,420,954 |
| 21 | 247 | $27,631 | $2,546 | $25,085 | $1,395,869 |
| 21 | 248 | $27,631 | $2,501 | $25,130 | $1,370,739 |
| 21 | 249 | $27,631 | $2,456 | $25,175 | $1,345,564 |
| 21 | 250 | $27,631 | $2,411 | $25,220 | $1,320,344 |
| 21 | 251 | $27,631 | $2,366 | $25,265 | $1,295,078 |
| 21 | 252 | $27,631 | $2,320 | $25,311 | $1,269,768 |
| 22 | 253 | $27,631 | $2,275 | $25,356 | $1,244,412 |
| 22 | 254 | $27,631 | $2,230 | $25,401 | $1,219,010 |
| 22 | 255 | $27,631 | $2,184 | $25,447 | $1,193,563 |
| 22 | 256 | $27,631 | $2,138 | $25,493 | $1,168,071 |
| 22 | 257 | $27,631 | $2,093 | $25,538 | $1,142,533 |
| 22 | 258 | $27,631 | $2,047 | $25,584 | $1,116,949 |
| 22 | 259 | $27,631 | $2,001 | $25,630 | $1,091,319 |
| 22 | 260 | $27,631 | $1,955 | $25,676 | $1,065,643 |
| 22 | 261 | $27,631 | $1,909 | $25,722 | $1,039,922 |
| 22 | 262 | $27,631 | $1,863 | $25,768 | $1,014,154 |
| 22 | 263 | $27,631 | $1,817 | $25,814 | $988,340 |
| 22 | 264 | $27,631 | $1,771 | $25,860 | $962,480 |
| 23 | 265 | $27,631 | $1,724 | $25,907 | $936,573 |
| 23 | 266 | $27,631 | $1,678 | $25,953 | $910,620 |
| 23 | 267 | $27,631 | $1,632 | $25,999 | $884,621 |
| 23 | 268 | $27,631 | $1,585 | $26,046 | $858,575 |
| 23 | 269 | $27,631 | $1,538 | $26,093 | $832,482 |
| 23 | 270 | $27,631 | $1,492 | $26,139 | $806,343 |
| 23 | 271 | $27,631 | $1,445 | $26,186 | $780,156 |
| 23 | 272 | $27,631 | $1,398 | $26,233 | $753,923 |
| 23 | 273 | $27,631 | $1,351 | $26,280 | $727,643 |
| 23 | 274 | $27,631 | $1,304 | $26,327 | $701,316 |
| 23 | 275 | $27,631 | $1,257 | $26,374 | $674,941 |
| 23 | 276 | $27,631 | $1,209 | $26,422 | $648,519 |
| 24 | 277 | $27,631 | $1,162 | $26,469 | $622,050 |
| 24 | 278 | $27,631 | $1,115 | $26,516 | $595,534 |
| 24 | 279 | $27,631 | $1,067 | $26,564 | $568,970 |
| 24 | 280 | $27,631 | $1,019 | $26,612 | $542,358 |
| 24 | 281 | $27,631 | $972 | $26,659 | $515,699 |
| 24 | 282 | $27,631 | $924 | $26,707 | $488,992 |
| 24 | 283 | $27,631 | $876 | $26,755 | $462,237 |
| 24 | 284 | $27,631 | $828 | $26,803 | $435,435 |
| 24 | 285 | $27,631 | $780 | $26,851 | $408,584 |
| 24 | 286 | $27,631 | $732 | $26,899 | $381,685 |
| 24 | 287 | $27,631 | $684 | $26,947 | $354,738 |
| 24 | 288 | $27,631 | $636 | $26,995 | $327,742 |
| 25 | 289 | $27,631 | $587 | $27,044 | $300,699 |
| 25 | 290 | $27,631 | $539 | $27,092 | $273,606 |
| 25 | 291 | $27,631 | $490 | $27,141 | $246,466 |
| 25 | 292 | $27,631 | $442 | $27,189 | $219,276 |
| 25 | 293 | $27,631 | $393 | $27,238 | $192,038 |
| 25 | 294 | $27,631 | $344 | $27,287 | $164,751 |
| 25 | 295 | $27,631 | $295 | $27,336 | $137,415 |
| 25 | 296 | $27,631 | $246 | $27,385 | $110,031 |
| 25 | 297 | $27,631 | $197 | $27,434 | $82,597 |
| 25 | 298 | $27,631 | $148 | $27,483 | $55,114 |
| 25 | 299 | $27,631 | $99 | $27,532 | $27,582 |
| 25 | 300 | $27,631 | $49 | $27,582 | $0 |
