Down Payment (HKD)
$4,520,000
Monthly Repayment (HKD)
$29,235
Loan Amount (HKD)
$6,780,000
+
Total Interest (HKD)
$1,990,504
=
Total Repayment (HKD)
$8,770,504
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $29,235 | $12,148 | $17,088 | $6,762,912 |
| 1 | 2 | $29,235 | $12,117 | $17,118 | $6,745,794 |
| 1 | 3 | $29,235 | $12,086 | $17,149 | $6,728,646 |
| 1 | 4 | $29,235 | $12,055 | $17,180 | $6,711,466 |
| 1 | 5 | $29,235 | $12,025 | $17,210 | $6,694,256 |
| 1 | 6 | $29,235 | $11,994 | $17,241 | $6,677,015 |
| 1 | 7 | $29,235 | $11,963 | $17,272 | $6,659,743 |
| 1 | 8 | $29,235 | $11,932 | $17,303 | $6,642,440 |
| 1 | 9 | $29,235 | $11,901 | $17,334 | $6,625,106 |
| 1 | 10 | $29,235 | $11,870 | $17,365 | $6,607,741 |
| 1 | 11 | $29,235 | $11,839 | $17,396 | $6,590,344 |
| 1 | 12 | $29,235 | $11,808 | $17,427 | $6,572,917 |
| 2 | 13 | $29,235 | $11,776 | $17,459 | $6,555,459 |
| 2 | 14 | $29,235 | $11,745 | $17,490 | $6,537,969 |
| 2 | 15 | $29,235 | $11,714 | $17,521 | $6,520,448 |
| 2 | 16 | $29,235 | $11,682 | $17,553 | $6,502,895 |
| 2 | 17 | $29,235 | $11,651 | $17,584 | $6,485,311 |
| 2 | 18 | $29,235 | $11,620 | $17,615 | $6,467,696 |
| 2 | 19 | $29,235 | $11,588 | $17,647 | $6,450,049 |
| 2 | 20 | $29,235 | $11,556 | $17,679 | $6,432,370 |
| 2 | 21 | $29,235 | $11,525 | $17,710 | $6,414,659 |
| 2 | 22 | $29,235 | $11,493 | $17,742 | $6,396,917 |
| 2 | 23 | $29,235 | $11,461 | $17,774 | $6,379,144 |
| 2 | 24 | $29,235 | $11,429 | $17,806 | $6,361,338 |
| 3 | 25 | $29,235 | $11,397 | $17,838 | $6,343,500 |
| 3 | 26 | $29,235 | $11,365 | $17,870 | $6,325,631 |
| 3 | 27 | $29,235 | $11,333 | $17,902 | $6,307,729 |
| 3 | 28 | $29,235 | $11,301 | $17,934 | $6,289,795 |
| 3 | 29 | $29,235 | $11,269 | $17,966 | $6,271,830 |
| 3 | 30 | $29,235 | $11,237 | $17,998 | $6,253,832 |
| 3 | 31 | $29,235 | $11,205 | $18,030 | $6,235,801 |
| 3 | 32 | $29,235 | $11,172 | $18,063 | $6,217,739 |
| 3 | 33 | $29,235 | $11,140 | $18,095 | $6,199,644 |
| 3 | 34 | $29,235 | $11,108 | $18,127 | $6,181,517 |
| 3 | 35 | $29,235 | $11,075 | $18,160 | $6,163,357 |
| 3 | 36 | $29,235 | $11,043 | $18,192 | $6,145,164 |
| 4 | 37 | $29,235 | $11,010 | $18,225 | $6,126,940 |
| 4 | 38 | $29,235 | $10,977 | $18,258 | $6,108,682 |
| 4 | 39 | $29,235 | $10,945 | $18,290 | $6,090,392 |
| 4 | 40 | $29,235 | $10,912 | $18,323 | $6,072,069 |
| 4 | 41 | $29,235 | $10,879 | $18,356 | $6,053,713 |
| 4 | 42 | $29,235 | $10,846 | $18,389 | $6,035,324 |
| 4 | 43 | $29,235 | $10,813 | $18,422 | $6,016,902 |
| 4 | 44 | $29,235 | $10,780 | $18,455 | $5,998,447 |
| 4 | 45 | $29,235 | $10,747 | $18,488 | $5,979,960 |
| 4 | 46 | $29,235 | $10,714 | $18,521 | $5,961,439 |
| 4 | 47 | $29,235 | $10,681 | $18,554 | $5,942,885 |
| 4 | 48 | $29,235 | $10,648 | $18,587 | $5,924,297 |
| 5 | 49 | $29,235 | $10,614 | $18,621 | $5,905,677 |
| 5 | 50 | $29,235 | $10,581 | $18,654 | $5,887,023 |
| 5 | 51 | $29,235 | $10,548 | $18,687 | $5,868,335 |
| 5 | 52 | $29,235 | $10,514 | $18,721 | $5,849,614 |
| 5 | 53 | $29,235 | $10,481 | $18,754 | $5,830,860 |
| 5 | 54 | $29,235 | $10,447 | $18,788 | $5,812,072 |
| 5 | 55 | $29,235 | $10,413 | $18,822 | $5,793,250 |
| 5 | 56 | $29,235 | $10,380 | $18,855 | $5,774,395 |
| 5 | 57 | $29,235 | $10,346 | $18,889 | $5,755,505 |
| 5 | 58 | $29,235 | $10,312 | $18,923 | $5,736,582 |
| 5 | 59 | $29,235 | $10,278 | $18,957 | $5,717,625 |
| 5 | 60 | $29,235 | $10,244 | $18,991 | $5,698,634 |
| 6 | 61 | $29,235 | $10,210 | $19,025 | $5,679,609 |
| 6 | 62 | $29,235 | $10,176 | $19,059 | $5,660,550 |
| 6 | 63 | $29,235 | $10,142 | $19,093 | $5,641,457 |
| 6 | 64 | $29,235 | $10,108 | $19,127 | $5,622,330 |
| 6 | 65 | $29,235 | $10,073 | $19,162 | $5,603,168 |
| 6 | 66 | $29,235 | $10,039 | $19,196 | $5,583,972 |
| 6 | 67 | $29,235 | $10,005 | $19,230 | $5,564,742 |
| 6 | 68 | $29,235 | $9,970 | $19,265 | $5,545,477 |
| 6 | 69 | $29,235 | $9,936 | $19,299 | $5,526,177 |
| 6 | 70 | $29,235 | $9,901 | $19,334 | $5,506,844 |
| 6 | 71 | $29,235 | $9,866 | $19,369 | $5,487,475 |
| 6 | 72 | $29,235 | $9,832 | $19,403 | $5,468,072 |
| 7 | 73 | $29,235 | $9,797 | $19,438 | $5,448,634 |
| 7 | 74 | $29,235 | $9,762 | $19,473 | $5,429,161 |
| 7 | 75 | $29,235 | $9,727 | $19,508 | $5,409,653 |
| 7 | 76 | $29,235 | $9,692 | $19,543 | $5,390,110 |
| 7 | 77 | $29,235 | $9,657 | $19,578 | $5,370,533 |
| 7 | 78 | $29,235 | $9,622 | $19,613 | $5,350,920 |
| 7 | 79 | $29,235 | $9,587 | $19,648 | $5,331,272 |
| 7 | 80 | $29,235 | $9,552 | $19,683 | $5,311,589 |
| 7 | 81 | $29,235 | $9,517 | $19,718 | $5,291,870 |
| 7 | 82 | $29,235 | $9,481 | $19,754 | $5,272,116 |
| 7 | 83 | $29,235 | $9,446 | $19,789 | $5,252,327 |
| 7 | 84 | $29,235 | $9,410 | $19,825 | $5,232,503 |
| 8 | 85 | $29,235 | $9,375 | $19,860 | $5,212,643 |
| 8 | 86 | $29,235 | $9,339 | $19,896 | $5,192,747 |
| 8 | 87 | $29,235 | $9,304 | $19,931 | $5,172,816 |
| 8 | 88 | $29,235 | $9,268 | $19,967 | $5,152,848 |
| 8 | 89 | $29,235 | $9,232 | $20,003 | $5,132,846 |
| 8 | 90 | $29,235 | $9,196 | $20,039 | $5,112,807 |
| 8 | 91 | $29,235 | $9,160 | $20,075 | $5,092,732 |
| 8 | 92 | $29,235 | $9,124 | $20,111 | $5,072,622 |
| 8 | 93 | $29,235 | $9,088 | $20,147 | $5,052,475 |
| 8 | 94 | $29,235 | $9,052 | $20,183 | $5,032,293 |
| 8 | 95 | $29,235 | $9,016 | $20,219 | $5,012,074 |
| 8 | 96 | $29,235 | $8,980 | $20,255 | $4,991,819 |
| 9 | 97 | $29,235 | $8,944 | $20,291 | $4,971,527 |
| 9 | 98 | $29,235 | $8,907 | $20,328 | $4,951,200 |
| 9 | 99 | $29,235 | $8,871 | $20,364 | $4,930,836 |
| 9 | 100 | $29,235 | $8,834 | $20,401 | $4,910,435 |
| 9 | 101 | $29,235 | $8,798 | $20,437 | $4,889,998 |
| 9 | 102 | $29,235 | $8,761 | $20,474 | $4,869,524 |
| 9 | 103 | $29,235 | $8,725 | $20,510 | $4,849,014 |
| 9 | 104 | $29,235 | $8,688 | $20,547 | $4,828,466 |
| 9 | 105 | $29,235 | $8,651 | $20,584 | $4,807,882 |
| 9 | 106 | $29,235 | $8,614 | $20,621 | $4,787,262 |
| 9 | 107 | $29,235 | $8,577 | $20,658 | $4,766,604 |
| 9 | 108 | $29,235 | $8,540 | $20,695 | $4,745,909 |
| 10 | 109 | $29,235 | $8,503 | $20,732 | $4,725,177 |
| 10 | 110 | $29,235 | $8,466 | $20,769 | $4,704,408 |
| 10 | 111 | $29,235 | $8,429 | $20,806 | $4,683,602 |
| 10 | 112 | $29,235 | $8,391 | $20,844 | $4,662,758 |
| 10 | 113 | $29,235 | $8,354 | $20,881 | $4,641,877 |
| 10 | 114 | $29,235 | $8,317 | $20,918 | $4,620,959 |
| 10 | 115 | $29,235 | $8,279 | $20,956 | $4,600,003 |
| 10 | 116 | $29,235 | $8,242 | $20,993 | $4,579,010 |
| 10 | 117 | $29,235 | $8,204 | $21,031 | $4,557,979 |
| 10 | 118 | $29,235 | $8,166 | $21,069 | $4,536,910 |
| 10 | 119 | $29,235 | $8,129 | $21,106 | $4,515,804 |
| 10 | 120 | $29,235 | $8,091 | $21,144 | $4,494,660 |
| 11 | 121 | $29,235 | $8,053 | $21,182 | $4,473,477 |
| 11 | 122 | $29,235 | $8,015 | $21,220 | $4,452,257 |
| 11 | 123 | $29,235 | $7,977 | $21,258 | $4,430,999 |
| 11 | 124 | $29,235 | $7,939 | $21,296 | $4,409,703 |
| 11 | 125 | $29,235 | $7,901 | $21,334 | $4,388,369 |
| 11 | 126 | $29,235 | $7,862 | $21,373 | $4,366,996 |
| 11 | 127 | $29,235 | $7,824 | $21,411 | $4,345,586 |
| 11 | 128 | $29,235 | $7,786 | $21,449 | $4,324,136 |
| 11 | 129 | $29,235 | $7,747 | $21,488 | $4,302,649 |
| 11 | 130 | $29,235 | $7,709 | $21,526 | $4,281,123 |
| 11 | 131 | $29,235 | $7,670 | $21,565 | $4,259,558 |
| 11 | 132 | $29,235 | $7,632 | $21,603 | $4,237,955 |
| 12 | 133 | $29,235 | $7,593 | $21,642 | $4,216,313 |
| 12 | 134 | $29,235 | $7,554 | $21,681 | $4,194,632 |
| 12 | 135 | $29,235 | $7,515 | $21,720 | $4,172,912 |
| 12 | 136 | $29,235 | $7,476 | $21,759 | $4,151,154 |
| 12 | 137 | $29,235 | $7,437 | $21,798 | $4,129,356 |
| 12 | 138 | $29,235 | $7,398 | $21,837 | $4,107,520 |
| 12 | 139 | $29,235 | $7,359 | $21,876 | $4,085,644 |
| 12 | 140 | $29,235 | $7,320 | $21,915 | $4,063,729 |
| 12 | 141 | $29,235 | $7,281 | $21,954 | $4,041,775 |
| 12 | 142 | $29,235 | $7,242 | $21,994 | $4,019,781 |
| 12 | 143 | $29,235 | $7,202 | $22,033 | $3,997,748 |
| 12 | 144 | $29,235 | $7,163 | $22,072 | $3,975,676 |
| 13 | 145 | $29,235 | $7,123 | $22,112 | $3,953,564 |
| 13 | 146 | $29,235 | $7,083 | $22,152 | $3,931,413 |
| 13 | 147 | $29,235 | $7,044 | $22,191 | $3,909,221 |
| 13 | 148 | $29,235 | $7,004 | $22,231 | $3,886,990 |
| 13 | 149 | $29,235 | $6,964 | $22,271 | $3,864,720 |
| 13 | 150 | $29,235 | $6,924 | $22,311 | $3,842,409 |
| 13 | 151 | $29,235 | $6,884 | $22,351 | $3,820,058 |
| 13 | 152 | $29,235 | $6,844 | $22,391 | $3,797,667 |
| 13 | 153 | $29,235 | $6,804 | $22,431 | $3,775,236 |
| 13 | 154 | $29,235 | $6,764 | $22,471 | $3,752,765 |
| 13 | 155 | $29,235 | $6,724 | $22,511 | $3,730,254 |
| 13 | 156 | $29,235 | $6,683 | $22,552 | $3,707,702 |
| 14 | 157 | $29,235 | $6,643 | $22,592 | $3,685,110 |
| 14 | 158 | $29,235 | $6,602 | $22,633 | $3,662,478 |
| 14 | 159 | $29,235 | $6,562 | $22,673 | $3,639,805 |
| 14 | 160 | $29,235 | $6,521 | $22,714 | $3,617,091 |
| 14 | 161 | $29,235 | $6,481 | $22,754 | $3,594,337 |
| 14 | 162 | $29,235 | $6,440 | $22,795 | $3,571,542 |
| 14 | 163 | $29,235 | $6,399 | $22,836 | $3,548,706 |
| 14 | 164 | $29,235 | $6,358 | $22,877 | $3,525,829 |
| 14 | 165 | $29,235 | $6,317 | $22,918 | $3,502,911 |
| 14 | 166 | $29,235 | $6,276 | $22,959 | $3,479,952 |
| 14 | 167 | $29,235 | $6,235 | $23,000 | $3,456,952 |
| 14 | 168 | $29,235 | $6,194 | $23,041 | $3,433,910 |
| 15 | 169 | $29,235 | $6,152 | $23,083 | $3,410,828 |
| 15 | 170 | $29,235 | $6,111 | $23,124 | $3,387,704 |
| 15 | 171 | $29,235 | $6,070 | $23,165 | $3,364,538 |
| 15 | 172 | $29,235 | $6,028 | $23,207 | $3,341,332 |
| 15 | 173 | $29,235 | $5,987 | $23,248 | $3,318,083 |
| 15 | 174 | $29,235 | $5,945 | $23,290 | $3,294,793 |
| 15 | 175 | $29,235 | $5,903 | $23,332 | $3,271,461 |
| 15 | 176 | $29,235 | $5,861 | $23,374 | $3,248,088 |
| 15 | 177 | $29,235 | $5,819 | $23,416 | $3,224,672 |
| 15 | 178 | $29,235 | $5,778 | $23,457 | $3,201,215 |
| 15 | 179 | $29,235 | $5,736 | $23,500 | $3,177,715 |
| 15 | 180 | $29,235 | $5,693 | $23,542 | $3,154,173 |
| 16 | 181 | $29,235 | $5,651 | $23,584 | $3,130,590 |
| 16 | 182 | $29,235 | $5,609 | $23,626 | $3,106,964 |
| 16 | 183 | $29,235 | $5,567 | $23,668 | $3,083,295 |
| 16 | 184 | $29,235 | $5,524 | $23,711 | $3,059,584 |
| 16 | 185 | $29,235 | $5,482 | $23,753 | $3,035,831 |
| 16 | 186 | $29,235 | $5,439 | $23,796 | $3,012,035 |
| 16 | 187 | $29,235 | $5,397 | $23,838 | $2,988,197 |
| 16 | 188 | $29,235 | $5,354 | $23,881 | $2,964,316 |
| 16 | 189 | $29,235 | $5,311 | $23,924 | $2,940,392 |
| 16 | 190 | $29,235 | $5,268 | $23,967 | $2,916,425 |
| 16 | 191 | $29,235 | $5,225 | $24,010 | $2,892,415 |
| 16 | 192 | $29,235 | $5,182 | $24,053 | $2,868,362 |
| 17 | 193 | $29,235 | $5,139 | $24,096 | $2,844,267 |
| 17 | 194 | $29,235 | $5,096 | $24,139 | $2,820,128 |
| 17 | 195 | $29,235 | $5,053 | $24,182 | $2,795,945 |
| 17 | 196 | $29,235 | $5,009 | $24,226 | $2,771,720 |
| 17 | 197 | $29,235 | $4,966 | $24,269 | $2,747,451 |
| 17 | 198 | $29,235 | $4,923 | $24,312 | $2,723,138 |
| 17 | 199 | $29,235 | $4,879 | $24,356 | $2,698,782 |
| 17 | 200 | $29,235 | $4,835 | $24,400 | $2,674,382 |
| 17 | 201 | $29,235 | $4,792 | $24,443 | $2,649,939 |
| 17 | 202 | $29,235 | $4,748 | $24,487 | $2,625,452 |
| 17 | 203 | $29,235 | $4,704 | $24,531 | $2,600,921 |
| 17 | 204 | $29,235 | $4,660 | $24,575 | $2,576,346 |
| 18 | 205 | $29,235 | $4,616 | $24,619 | $2,551,727 |
| 18 | 206 | $29,235 | $4,572 | $24,663 | $2,527,063 |
| 18 | 207 | $29,235 | $4,528 | $24,707 | $2,502,356 |
| 18 | 208 | $29,235 | $4,483 | $24,752 | $2,477,604 |
| 18 | 209 | $29,235 | $4,439 | $24,796 | $2,452,808 |
| 18 | 210 | $29,235 | $4,395 | $24,840 | $2,427,968 |
| 18 | 211 | $29,235 | $4,350 | $24,885 | $2,403,083 |
| 18 | 212 | $29,235 | $4,306 | $24,929 | $2,378,154 |
| 18 | 213 | $29,235 | $4,261 | $24,974 | $2,353,180 |
| 18 | 214 | $29,235 | $4,216 | $25,019 | $2,328,161 |
| 18 | 215 | $29,235 | $4,171 | $25,064 | $2,303,097 |
| 18 | 216 | $29,235 | $4,126 | $25,109 | $2,277,988 |
| 19 | 217 | $29,235 | $4,081 | $25,154 | $2,252,835 |
| 19 | 218 | $29,235 | $4,036 | $25,199 | $2,227,636 |
| 19 | 219 | $29,235 | $3,991 | $25,244 | $2,202,392 |
| 19 | 220 | $29,235 | $3,946 | $25,289 | $2,177,103 |
| 19 | 221 | $29,235 | $3,901 | $25,334 | $2,151,769 |
| 19 | 222 | $29,235 | $3,855 | $25,380 | $2,126,389 |
| 19 | 223 | $29,235 | $3,810 | $25,425 | $2,100,964 |
| 19 | 224 | $29,235 | $3,764 | $25,471 | $2,075,493 |
| 19 | 225 | $29,235 | $3,719 | $25,516 | $2,049,976 |
| 19 | 226 | $29,235 | $3,673 | $25,562 | $2,024,414 |
| 19 | 227 | $29,235 | $3,627 | $25,608 | $1,998,806 |
| 19 | 228 | $29,235 | $3,581 | $25,654 | $1,973,153 |
| 20 | 229 | $29,235 | $3,535 | $25,700 | $1,947,453 |
| 20 | 230 | $29,235 | $3,489 | $25,746 | $1,921,707 |
| 20 | 231 | $29,235 | $3,443 | $25,792 | $1,895,915 |
| 20 | 232 | $29,235 | $3,397 | $25,838 | $1,870,077 |
| 20 | 233 | $29,235 | $3,351 | $25,884 | $1,844,192 |
| 20 | 234 | $29,235 | $3,304 | $25,931 | $1,818,262 |
| 20 | 235 | $29,235 | $3,258 | $25,977 | $1,792,284 |
| 20 | 236 | $29,235 | $3,211 | $26,024 | $1,766,260 |
| 20 | 237 | $29,235 | $3,165 | $26,070 | $1,740,190 |
| 20 | 238 | $29,235 | $3,118 | $26,117 | $1,714,073 |
| 20 | 239 | $29,235 | $3,071 | $26,164 | $1,687,909 |
| 20 | 240 | $29,235 | $3,024 | $26,211 | $1,661,698 |
| 21 | 241 | $29,235 | $2,977 | $26,258 | $1,635,440 |
| 21 | 242 | $29,235 | $2,930 | $26,305 | $1,609,135 |
| 21 | 243 | $29,235 | $2,883 | $26,352 | $1,582,783 |
| 21 | 244 | $29,235 | $2,836 | $26,399 | $1,556,384 |
| 21 | 245 | $29,235 | $2,789 | $26,446 | $1,529,938 |
| 21 | 246 | $29,235 | $2,741 | $26,494 | $1,503,444 |
| 21 | 247 | $29,235 | $2,694 | $26,541 | $1,476,902 |
| 21 | 248 | $29,235 | $2,646 | $26,589 | $1,450,313 |
| 21 | 249 | $29,235 | $2,598 | $26,637 | $1,423,677 |
| 21 | 250 | $29,235 | $2,551 | $26,684 | $1,396,993 |
| 21 | 251 | $29,235 | $2,503 | $26,732 | $1,370,261 |
| 21 | 252 | $29,235 | $2,455 | $26,780 | $1,343,481 |
| 22 | 253 | $29,235 | $2,407 | $26,828 | $1,316,653 |
| 22 | 254 | $29,235 | $2,359 | $26,876 | $1,289,777 |
| 22 | 255 | $29,235 | $2,311 | $26,924 | $1,262,853 |
| 22 | 256 | $29,235 | $2,263 | $26,972 | $1,235,880 |
| 22 | 257 | $29,235 | $2,214 | $27,021 | $1,208,859 |
| 22 | 258 | $29,235 | $2,166 | $27,069 | $1,181,790 |
| 22 | 259 | $29,235 | $2,117 | $27,118 | $1,154,673 |
| 22 | 260 | $29,235 | $2,069 | $27,166 | $1,127,506 |
| 22 | 261 | $29,235 | $2,020 | $27,215 | $1,100,292 |
| 22 | 262 | $29,235 | $1,971 | $27,264 | $1,073,028 |
| 22 | 263 | $29,235 | $1,923 | $27,313 | $1,045,715 |
| 22 | 264 | $29,235 | $1,874 | $27,361 | $1,018,354 |
| 23 | 265 | $29,235 | $1,825 | $27,410 | $990,943 |
| 23 | 266 | $29,235 | $1,775 | $27,460 | $963,484 |
| 23 | 267 | $29,235 | $1,726 | $27,509 | $935,975 |
| 23 | 268 | $29,235 | $1,677 | $27,558 | $908,417 |
| 23 | 269 | $29,235 | $1,628 | $27,607 | $880,810 |
| 23 | 270 | $29,235 | $1,578 | $27,657 | $853,153 |
| 23 | 271 | $29,235 | $1,529 | $27,706 | $825,446 |
| 23 | 272 | $29,235 | $1,479 | $27,756 | $797,690 |
| 23 | 273 | $29,235 | $1,429 | $27,806 | $769,884 |
| 23 | 274 | $29,235 | $1,379 | $27,856 | $742,029 |
| 23 | 275 | $29,235 | $1,329 | $27,906 | $714,123 |
| 23 | 276 | $29,235 | $1,279 | $27,956 | $686,168 |
| 24 | 277 | $29,235 | $1,229 | $28,006 | $658,162 |
| 24 | 278 | $29,235 | $1,179 | $28,056 | $630,106 |
| 24 | 279 | $29,235 | $1,129 | $28,106 | $602,000 |
| 24 | 280 | $29,235 | $1,079 | $28,156 | $573,844 |
| 24 | 281 | $29,235 | $1,028 | $28,207 | $545,637 |
| 24 | 282 | $29,235 | $978 | $28,257 | $517,379 |
| 24 | 283 | $29,235 | $927 | $28,308 | $489,071 |
| 24 | 284 | $29,235 | $876 | $28,359 | $460,713 |
| 24 | 285 | $29,235 | $825 | $28,410 | $432,303 |
| 24 | 286 | $29,235 | $775 | $28,460 | $403,843 |
| 24 | 287 | $29,235 | $724 | $28,511 | $375,331 |
| 24 | 288 | $29,235 | $672 | $28,563 | $346,769 |
| 25 | 289 | $29,235 | $621 | $28,614 | $318,155 |
| 25 | 290 | $29,235 | $570 | $28,665 | $289,490 |
| 25 | 291 | $29,235 | $519 | $28,716 | $260,773 |
| 25 | 292 | $29,235 | $467 | $28,768 | $232,006 |
| 25 | 293 | $29,235 | $416 | $28,819 | $203,186 |
| 25 | 294 | $29,235 | $364 | $28,871 | $174,315 |
| 25 | 295 | $29,235 | $312 | $28,923 | $145,393 |
| 25 | 296 | $29,235 | $260 | $28,975 | $116,418 |
| 25 | 297 | $29,235 | $209 | $29,026 | $87,392 |
| 25 | 298 | $29,235 | $157 | $29,078 | $58,313 |
| 25 | 299 | $29,235 | $104 | $29,131 | $29,183 |
| 25 | 300 | $29,235 | $52 | $29,183 | $0 |
