Down Payment (HKD)
$7,440,000
Monthly Repayment (HKD)
$48,121
Loan Amount (HKD)
$11,160,000
+
Total Interest (HKD)
$3,276,405
=
Total Repayment (HKD)
$14,436,405
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $48,121 | $19,995 | $28,126 | $11,131,874 |
| 1 | 2 | $48,121 | $19,945 | $28,177 | $11,103,697 |
| 1 | 3 | $48,121 | $19,894 | $28,227 | $11,075,470 |
| 1 | 4 | $48,121 | $19,844 | $28,278 | $11,047,192 |
| 1 | 5 | $48,121 | $19,793 | $28,328 | $11,018,863 |
| 1 | 6 | $48,121 | $19,742 | $28,379 | $10,990,484 |
| 1 | 7 | $48,121 | $19,691 | $28,430 | $10,962,054 |
| 1 | 8 | $48,121 | $19,640 | $28,481 | $10,933,573 |
| 1 | 9 | $48,121 | $19,589 | $28,532 | $10,905,041 |
| 1 | 10 | $48,121 | $19,538 | $28,583 | $10,876,458 |
| 1 | 11 | $48,121 | $19,487 | $28,634 | $10,847,824 |
| 1 | 12 | $48,121 | $19,436 | $28,686 | $10,819,138 |
| 2 | 13 | $48,121 | $19,384 | $28,737 | $10,790,401 |
| 2 | 14 | $48,121 | $19,333 | $28,789 | $10,761,612 |
| 2 | 15 | $48,121 | $19,281 | $28,840 | $10,732,772 |
| 2 | 16 | $48,121 | $19,230 | $28,892 | $10,703,880 |
| 2 | 17 | $48,121 | $19,178 | $28,944 | $10,674,937 |
| 2 | 18 | $48,121 | $19,126 | $28,995 | $10,645,941 |
| 2 | 19 | $48,121 | $19,074 | $29,047 | $10,616,894 |
| 2 | 20 | $48,121 | $19,022 | $29,099 | $10,587,795 |
| 2 | 21 | $48,121 | $18,970 | $29,152 | $10,558,643 |
| 2 | 22 | $48,121 | $18,918 | $29,204 | $10,529,439 |
| 2 | 23 | $48,121 | $18,865 | $29,256 | $10,500,183 |
| 2 | 24 | $48,121 | $18,813 | $29,309 | $10,470,875 |
| 3 | 25 | $48,121 | $18,760 | $29,361 | $10,441,514 |
| 3 | 26 | $48,121 | $18,708 | $29,414 | $10,412,100 |
| 3 | 27 | $48,121 | $18,655 | $29,466 | $10,382,634 |
| 3 | 28 | $48,121 | $18,602 | $29,519 | $10,353,114 |
| 3 | 29 | $48,121 | $18,549 | $29,572 | $10,323,542 |
| 3 | 30 | $48,121 | $18,496 | $29,625 | $10,293,917 |
| 3 | 31 | $48,121 | $18,443 | $29,678 | $10,264,239 |
| 3 | 32 | $48,121 | $18,390 | $29,731 | $10,234,508 |
| 3 | 33 | $48,121 | $18,337 | $29,785 | $10,204,724 |
| 3 | 34 | $48,121 | $18,283 | $29,838 | $10,174,886 |
| 3 | 35 | $48,121 | $18,230 | $29,891 | $10,144,994 |
| 3 | 36 | $48,121 | $18,176 | $29,945 | $10,115,049 |
| 4 | 37 | $48,121 | $18,123 | $29,999 | $10,085,051 |
| 4 | 38 | $48,121 | $18,069 | $30,052 | $10,054,999 |
| 4 | 39 | $48,121 | $18,015 | $30,106 | $10,024,892 |
| 4 | 40 | $48,121 | $17,961 | $30,160 | $9,994,732 |
| 4 | 41 | $48,121 | $17,907 | $30,214 | $9,964,518 |
| 4 | 42 | $48,121 | $17,853 | $30,268 | $9,934,250 |
| 4 | 43 | $48,121 | $17,799 | $30,322 | $9,903,927 |
| 4 | 44 | $48,121 | $17,745 | $30,377 | $9,873,551 |
| 4 | 45 | $48,121 | $17,690 | $30,431 | $9,843,119 |
| 4 | 46 | $48,121 | $17,636 | $30,486 | $9,812,634 |
| 4 | 47 | $48,121 | $17,581 | $30,540 | $9,782,093 |
| 4 | 48 | $48,121 | $17,526 | $30,595 | $9,751,498 |
| 5 | 49 | $48,121 | $17,471 | $30,650 | $9,720,848 |
| 5 | 50 | $48,121 | $17,417 | $30,705 | $9,690,143 |
| 5 | 51 | $48,121 | $17,362 | $30,760 | $9,659,384 |
| 5 | 52 | $48,121 | $17,306 | $30,815 | $9,628,569 |
| 5 | 53 | $48,121 | $17,251 | $30,870 | $9,597,698 |
| 5 | 54 | $48,121 | $17,196 | $30,925 | $9,566,773 |
| 5 | 55 | $48,121 | $17,140 | $30,981 | $9,535,792 |
| 5 | 56 | $48,121 | $17,085 | $31,036 | $9,504,756 |
| 5 | 57 | $48,121 | $17,029 | $31,092 | $9,473,664 |
| 5 | 58 | $48,121 | $16,974 | $31,148 | $9,442,516 |
| 5 | 59 | $48,121 | $16,918 | $31,204 | $9,411,313 |
| 5 | 60 | $48,121 | $16,862 | $31,259 | $9,380,053 |
| 6 | 61 | $48,121 | $16,806 | $31,315 | $9,348,738 |
| 6 | 62 | $48,121 | $16,750 | $31,372 | $9,317,366 |
| 6 | 63 | $48,121 | $16,694 | $31,428 | $9,285,938 |
| 6 | 64 | $48,121 | $16,637 | $31,484 | $9,254,454 |
| 6 | 65 | $48,121 | $16,581 | $31,540 | $9,222,914 |
| 6 | 66 | $48,121 | $16,524 | $31,597 | $9,191,317 |
| 6 | 67 | $48,121 | $16,468 | $31,654 | $9,159,663 |
| 6 | 68 | $48,121 | $16,411 | $31,710 | $9,127,953 |
| 6 | 69 | $48,121 | $16,354 | $31,767 | $9,096,186 |
| 6 | 70 | $48,121 | $16,297 | $31,824 | $9,064,362 |
| 6 | 71 | $48,121 | $16,240 | $31,881 | $9,032,481 |
| 6 | 72 | $48,121 | $16,183 | $31,938 | $9,000,543 |
| 7 | 73 | $48,121 | $16,126 | $31,995 | $8,968,547 |
| 7 | 74 | $48,121 | $16,069 | $32,053 | $8,936,495 |
| 7 | 75 | $48,121 | $16,011 | $32,110 | $8,904,385 |
| 7 | 76 | $48,121 | $15,954 | $32,168 | $8,872,217 |
| 7 | 77 | $48,121 | $15,896 | $32,225 | $8,839,992 |
| 7 | 78 | $48,121 | $15,838 | $32,283 | $8,807,709 |
| 7 | 79 | $48,121 | $15,780 | $32,341 | $8,775,368 |
| 7 | 80 | $48,121 | $15,723 | $32,399 | $8,742,969 |
| 7 | 81 | $48,121 | $15,664 | $32,457 | $8,710,512 |
| 7 | 82 | $48,121 | $15,606 | $32,515 | $8,677,997 |
| 7 | 83 | $48,121 | $15,548 | $32,573 | $8,645,424 |
| 7 | 84 | $48,121 | $15,490 | $32,632 | $8,612,792 |
| 8 | 85 | $48,121 | $15,431 | $32,690 | $8,580,102 |
| 8 | 86 | $48,121 | $15,373 | $32,749 | $8,547,353 |
| 8 | 87 | $48,121 | $15,314 | $32,807 | $8,514,546 |
| 8 | 88 | $48,121 | $15,255 | $32,866 | $8,481,680 |
| 8 | 89 | $48,121 | $15,196 | $32,925 | $8,448,755 |
| 8 | 90 | $48,121 | $15,137 | $32,984 | $8,415,771 |
| 8 | 91 | $48,121 | $15,078 | $33,043 | $8,382,728 |
| 8 | 92 | $48,121 | $15,019 | $33,102 | $8,349,625 |
| 8 | 93 | $48,121 | $14,960 | $33,162 | $8,316,464 |
| 8 | 94 | $48,121 | $14,900 | $33,221 | $8,283,243 |
| 8 | 95 | $48,121 | $14,841 | $33,281 | $8,249,962 |
| 8 | 96 | $48,121 | $14,781 | $33,340 | $8,216,622 |
| 9 | 97 | $48,121 | $14,721 | $33,400 | $8,183,222 |
| 9 | 98 | $48,121 | $14,662 | $33,460 | $8,149,762 |
| 9 | 99 | $48,121 | $14,602 | $33,520 | $8,116,243 |
| 9 | 100 | $48,121 | $14,542 | $33,580 | $8,082,663 |
| 9 | 101 | $48,121 | $14,481 | $33,640 | $8,049,023 |
| 9 | 102 | $48,121 | $14,421 | $33,700 | $8,015,323 |
| 9 | 103 | $48,121 | $14,361 | $33,761 | $7,981,562 |
| 9 | 104 | $48,121 | $14,300 | $33,821 | $7,947,741 |
| 9 | 105 | $48,121 | $14,240 | $33,882 | $7,913,860 |
| 9 | 106 | $48,121 | $14,179 | $33,942 | $7,879,917 |
| 9 | 107 | $48,121 | $14,118 | $34,003 | $7,845,914 |
| 9 | 108 | $48,121 | $14,057 | $34,064 | $7,811,850 |
| 10 | 109 | $48,121 | $13,996 | $34,125 | $7,777,725 |
| 10 | 110 | $48,121 | $13,935 | $34,186 | $7,743,539 |
| 10 | 111 | $48,121 | $13,874 | $34,248 | $7,709,291 |
| 10 | 112 | $48,121 | $13,812 | $34,309 | $7,674,982 |
| 10 | 113 | $48,121 | $13,751 | $34,370 | $7,640,612 |
| 10 | 114 | $48,121 | $13,689 | $34,432 | $7,606,180 |
| 10 | 115 | $48,121 | $13,628 | $34,494 | $7,571,686 |
| 10 | 116 | $48,121 | $13,566 | $34,555 | $7,537,131 |
| 10 | 117 | $48,121 | $13,504 | $34,617 | $7,502,514 |
| 10 | 118 | $48,121 | $13,442 | $34,679 | $7,467,834 |
| 10 | 119 | $48,121 | $13,380 | $34,741 | $7,433,093 |
| 10 | 120 | $48,121 | $13,318 | $34,804 | $7,398,289 |
| 11 | 121 | $48,121 | $13,255 | $34,866 | $7,363,423 |
| 11 | 122 | $48,121 | $13,193 | $34,929 | $7,328,494 |
| 11 | 123 | $48,121 | $13,130 | $34,991 | $7,293,503 |
| 11 | 124 | $48,121 | $13,068 | $35,054 | $7,258,450 |
| 11 | 125 | $48,121 | $13,005 | $35,117 | $7,223,333 |
| 11 | 126 | $48,121 | $12,942 | $35,180 | $7,188,153 |
| 11 | 127 | $48,121 | $12,879 | $35,243 | $7,152,911 |
| 11 | 128 | $48,121 | $12,816 | $35,306 | $7,117,605 |
| 11 | 129 | $48,121 | $12,752 | $35,369 | $7,082,236 |
| 11 | 130 | $48,121 | $12,689 | $35,432 | $7,046,804 |
| 11 | 131 | $48,121 | $12,626 | $35,496 | $7,011,308 |
| 11 | 132 | $48,121 | $12,562 | $35,559 | $6,975,748 |
| 12 | 133 | $48,121 | $12,498 | $35,623 | $6,940,125 |
| 12 | 134 | $48,121 | $12,434 | $35,687 | $6,904,438 |
| 12 | 135 | $48,121 | $12,370 | $35,751 | $6,868,687 |
| 12 | 136 | $48,121 | $12,306 | $35,815 | $6,832,873 |
| 12 | 137 | $48,121 | $12,242 | $35,879 | $6,796,993 |
| 12 | 138 | $48,121 | $12,178 | $35,943 | $6,761,050 |
| 12 | 139 | $48,121 | $12,114 | $36,008 | $6,725,042 |
| 12 | 140 | $48,121 | $12,049 | $36,072 | $6,688,970 |
| 12 | 141 | $48,121 | $11,984 | $36,137 | $6,652,833 |
| 12 | 142 | $48,121 | $11,920 | $36,202 | $6,616,631 |
| 12 | 143 | $48,121 | $11,855 | $36,267 | $6,580,365 |
| 12 | 144 | $48,121 | $11,790 | $36,332 | $6,544,033 |
| 13 | 145 | $48,121 | $11,725 | $36,397 | $6,507,637 |
| 13 | 146 | $48,121 | $11,660 | $36,462 | $6,471,175 |
| 13 | 147 | $48,121 | $11,594 | $36,527 | $6,434,648 |
| 13 | 148 | $48,121 | $11,529 | $36,593 | $6,398,055 |
| 13 | 149 | $48,121 | $11,463 | $36,658 | $6,361,397 |
| 13 | 150 | $48,121 | $11,398 | $36,724 | $6,324,673 |
| 13 | 151 | $48,121 | $11,332 | $36,790 | $6,287,883 |
| 13 | 152 | $48,121 | $11,266 | $36,856 | $6,251,028 |
| 13 | 153 | $48,121 | $11,200 | $36,922 | $6,214,106 |
| 13 | 154 | $48,121 | $11,134 | $36,988 | $6,177,118 |
| 13 | 155 | $48,121 | $11,067 | $37,054 | $6,140,064 |
| 13 | 156 | $48,121 | $11,001 | $37,120 | $6,102,944 |
| 14 | 157 | $48,121 | $10,934 | $37,187 | $6,065,757 |
| 14 | 158 | $48,121 | $10,868 | $37,254 | $6,028,503 |
| 14 | 159 | $48,121 | $10,801 | $37,320 | $5,991,183 |
| 14 | 160 | $48,121 | $10,734 | $37,387 | $5,953,796 |
| 14 | 161 | $48,121 | $10,667 | $37,454 | $5,916,342 |
| 14 | 162 | $48,121 | $10,600 | $37,521 | $5,878,821 |
| 14 | 163 | $48,121 | $10,533 | $37,588 | $5,841,232 |
| 14 | 164 | $48,121 | $10,466 | $37,656 | $5,803,576 |
| 14 | 165 | $48,121 | $10,398 | $37,723 | $5,765,853 |
| 14 | 166 | $48,121 | $10,330 | $37,791 | $5,728,062 |
| 14 | 167 | $48,121 | $10,263 | $37,859 | $5,690,204 |
| 14 | 168 | $48,121 | $10,195 | $37,926 | $5,652,277 |
| 15 | 169 | $48,121 | $10,127 | $37,994 | $5,614,283 |
| 15 | 170 | $48,121 | $10,059 | $38,062 | $5,576,220 |
| 15 | 171 | $48,121 | $9,991 | $38,131 | $5,538,090 |
| 15 | 172 | $48,121 | $9,922 | $38,199 | $5,499,891 |
| 15 | 173 | $48,121 | $9,854 | $38,267 | $5,461,624 |
| 15 | 174 | $48,121 | $9,785 | $38,336 | $5,423,288 |
| 15 | 175 | $48,121 | $9,717 | $38,405 | $5,384,883 |
| 15 | 176 | $48,121 | $9,648 | $38,473 | $5,346,410 |
| 15 | 177 | $48,121 | $9,579 | $38,542 | $5,307,867 |
| 15 | 178 | $48,121 | $9,510 | $38,611 | $5,269,256 |
| 15 | 179 | $48,121 | $9,441 | $38,681 | $5,230,575 |
| 15 | 180 | $48,121 | $9,371 | $38,750 | $5,191,825 |
| 16 | 181 | $48,121 | $9,302 | $38,819 | $5,153,006 |
| 16 | 182 | $48,121 | $9,232 | $38,889 | $5,114,117 |
| 16 | 183 | $48,121 | $9,163 | $38,959 | $5,075,158 |
| 16 | 184 | $48,121 | $9,093 | $39,028 | $5,036,130 |
| 16 | 185 | $48,121 | $9,023 | $39,098 | $4,997,032 |
| 16 | 186 | $48,121 | $8,953 | $39,168 | $4,957,863 |
| 16 | 187 | $48,121 | $8,883 | $39,239 | $4,918,625 |
| 16 | 188 | $48,121 | $8,813 | $39,309 | $4,879,316 |
| 16 | 189 | $48,121 | $8,742 | $39,379 | $4,839,937 |
| 16 | 190 | $48,121 | $8,672 | $39,450 | $4,800,487 |
| 16 | 191 | $48,121 | $8,601 | $39,520 | $4,760,967 |
| 16 | 192 | $48,121 | $8,530 | $39,591 | $4,721,375 |
| 17 | 193 | $48,121 | $8,459 | $39,662 | $4,681,713 |
| 17 | 194 | $48,121 | $8,388 | $39,733 | $4,641,980 |
| 17 | 195 | $48,121 | $8,317 | $39,804 | $4,602,175 |
| 17 | 196 | $48,121 | $8,246 | $39,876 | $4,562,300 |
| 17 | 197 | $48,121 | $8,174 | $39,947 | $4,522,352 |
| 17 | 198 | $48,121 | $8,103 | $40,019 | $4,482,334 |
| 17 | 199 | $48,121 | $8,031 | $40,091 | $4,442,243 |
| 17 | 200 | $48,121 | $7,959 | $40,162 | $4,402,081 |
| 17 | 201 | $48,121 | $7,887 | $40,234 | $4,361,846 |
| 17 | 202 | $48,121 | $7,815 | $40,306 | $4,321,540 |
| 17 | 203 | $48,121 | $7,743 | $40,379 | $4,281,161 |
| 17 | 204 | $48,121 | $7,670 | $40,451 | $4,240,711 |
| 18 | 205 | $48,121 | $7,598 | $40,523 | $4,200,187 |
| 18 | 206 | $48,121 | $7,525 | $40,596 | $4,159,591 |
| 18 | 207 | $48,121 | $7,453 | $40,669 | $4,118,922 |
| 18 | 208 | $48,121 | $7,380 | $40,742 | $4,078,181 |
| 18 | 209 | $48,121 | $7,307 | $40,815 | $4,037,366 |
| 18 | 210 | $48,121 | $7,234 | $40,888 | $3,996,478 |
| 18 | 211 | $48,121 | $7,160 | $40,961 | $3,955,517 |
| 18 | 212 | $48,121 | $7,087 | $41,034 | $3,914,483 |
| 18 | 213 | $48,121 | $7,013 | $41,108 | $3,873,375 |
| 18 | 214 | $48,121 | $6,940 | $41,182 | $3,832,194 |
| 18 | 215 | $48,121 | $6,866 | $41,255 | $3,790,938 |
| 18 | 216 | $48,121 | $6,792 | $41,329 | $3,749,609 |
| 19 | 217 | $48,121 | $6,718 | $41,403 | $3,708,206 |
| 19 | 218 | $48,121 | $6,644 | $41,477 | $3,666,728 |
| 19 | 219 | $48,121 | $6,570 | $41,552 | $3,625,176 |
| 19 | 220 | $48,121 | $6,495 | $41,626 | $3,583,550 |
| 19 | 221 | $48,121 | $6,421 | $41,701 | $3,541,849 |
| 19 | 222 | $48,121 | $6,346 | $41,776 | $3,500,074 |
| 19 | 223 | $48,121 | $6,271 | $41,850 | $3,458,223 |
| 19 | 224 | $48,121 | $6,196 | $41,925 | $3,416,298 |
| 19 | 225 | $48,121 | $6,121 | $42,000 | $3,374,298 |
| 19 | 226 | $48,121 | $6,046 | $42,076 | $3,332,222 |
| 19 | 227 | $48,121 | $5,970 | $42,151 | $3,290,071 |
| 19 | 228 | $48,121 | $5,895 | $42,227 | $3,247,844 |
| 20 | 229 | $48,121 | $5,819 | $42,302 | $3,205,542 |
| 20 | 230 | $48,121 | $5,743 | $42,378 | $3,163,164 |
| 20 | 231 | $48,121 | $5,667 | $42,454 | $3,120,710 |
| 20 | 232 | $48,121 | $5,591 | $42,530 | $3,078,180 |
| 20 | 233 | $48,121 | $5,515 | $42,606 | $3,035,573 |
| 20 | 234 | $48,121 | $5,439 | $42,683 | $2,992,891 |
| 20 | 235 | $48,121 | $5,362 | $42,759 | $2,950,132 |
| 20 | 236 | $48,121 | $5,286 | $42,836 | $2,907,296 |
| 20 | 237 | $48,121 | $5,209 | $42,912 | $2,864,383 |
| 20 | 238 | $48,121 | $5,132 | $42,989 | $2,821,394 |
| 20 | 239 | $48,121 | $5,055 | $43,066 | $2,778,328 |
| 20 | 240 | $48,121 | $4,978 | $43,144 | $2,735,184 |
| 21 | 241 | $48,121 | $4,901 | $43,221 | $2,691,963 |
| 21 | 242 | $48,121 | $4,823 | $43,298 | $2,648,665 |
| 21 | 243 | $48,121 | $4,746 | $43,376 | $2,605,289 |
| 21 | 244 | $48,121 | $4,668 | $43,454 | $2,561,836 |
| 21 | 245 | $48,121 | $4,590 | $43,531 | $2,518,304 |
| 21 | 246 | $48,121 | $4,512 | $43,609 | $2,474,695 |
| 21 | 247 | $48,121 | $4,434 | $43,688 | $2,431,007 |
| 21 | 248 | $48,121 | $4,356 | $43,766 | $2,387,242 |
| 21 | 249 | $48,121 | $4,277 | $43,844 | $2,343,397 |
| 21 | 250 | $48,121 | $4,199 | $43,923 | $2,299,475 |
| 21 | 251 | $48,121 | $4,120 | $44,001 | $2,255,473 |
| 21 | 252 | $48,121 | $4,041 | $44,080 | $2,211,393 |
| 22 | 253 | $48,121 | $3,962 | $44,159 | $2,167,234 |
| 22 | 254 | $48,121 | $3,883 | $44,238 | $2,122,995 |
| 22 | 255 | $48,121 | $3,804 | $44,318 | $2,078,678 |
| 22 | 256 | $48,121 | $3,724 | $44,397 | $2,034,281 |
| 22 | 257 | $48,121 | $3,645 | $44,477 | $1,989,804 |
| 22 | 258 | $48,121 | $3,565 | $44,556 | $1,945,248 |
| 22 | 259 | $48,121 | $3,485 | $44,636 | $1,900,612 |
| 22 | 260 | $48,121 | $3,405 | $44,716 | $1,855,895 |
| 22 | 261 | $48,121 | $3,325 | $44,796 | $1,811,099 |
| 22 | 262 | $48,121 | $3,245 | $44,876 | $1,766,223 |
| 22 | 263 | $48,121 | $3,164 | $44,957 | $1,721,266 |
| 22 | 264 | $48,121 | $3,084 | $45,037 | $1,676,229 |
| 23 | 265 | $48,121 | $3,003 | $45,118 | $1,631,110 |
| 23 | 266 | $48,121 | $2,922 | $45,199 | $1,585,911 |
| 23 | 267 | $48,121 | $2,841 | $45,280 | $1,540,632 |
| 23 | 268 | $48,121 | $2,760 | $45,361 | $1,495,271 |
| 23 | 269 | $48,121 | $2,679 | $45,442 | $1,449,828 |
| 23 | 270 | $48,121 | $2,598 | $45,524 | $1,404,304 |
| 23 | 271 | $48,121 | $2,516 | $45,605 | $1,358,699 |
| 23 | 272 | $48,121 | $2,434 | $45,687 | $1,313,012 |
| 23 | 273 | $48,121 | $2,352 | $45,769 | $1,267,243 |
| 23 | 274 | $48,121 | $2,270 | $45,851 | $1,221,392 |
| 23 | 275 | $48,121 | $2,188 | $45,933 | $1,175,459 |
| 23 | 276 | $48,121 | $2,106 | $46,015 | $1,129,444 |
| 24 | 277 | $48,121 | $2,024 | $46,098 | $1,083,346 |
| 24 | 278 | $48,121 | $1,941 | $46,180 | $1,037,166 |
| 24 | 279 | $48,121 | $1,858 | $46,263 | $990,903 |
| 24 | 280 | $48,121 | $1,775 | $46,346 | $944,557 |
| 24 | 281 | $48,121 | $1,692 | $46,429 | $898,128 |
| 24 | 282 | $48,121 | $1,609 | $46,512 | $851,616 |
| 24 | 283 | $48,121 | $1,526 | $46,596 | $805,020 |
| 24 | 284 | $48,121 | $1,442 | $46,679 | $758,341 |
| 24 | 285 | $48,121 | $1,359 | $46,763 | $711,578 |
| 24 | 286 | $48,121 | $1,275 | $46,846 | $664,732 |
| 24 | 287 | $48,121 | $1,191 | $46,930 | $617,802 |
| 24 | 288 | $48,121 | $1,107 | $47,014 | $570,787 |
| 25 | 289 | $48,121 | $1,023 | $47,099 | $523,688 |
| 25 | 290 | $48,121 | $938 | $47,183 | $476,505 |
| 25 | 291 | $48,121 | $854 | $47,268 | $429,238 |
| 25 | 292 | $48,121 | $769 | $47,352 | $381,885 |
| 25 | 293 | $48,121 | $684 | $47,437 | $334,448 |
| 25 | 294 | $48,121 | $599 | $47,522 | $286,926 |
| 25 | 295 | $48,121 | $514 | $47,607 | $239,319 |
| 25 | 296 | $48,121 | $429 | $47,693 | $191,626 |
| 25 | 297 | $48,121 | $343 | $47,778 | $143,848 |
| 25 | 298 | $48,121 | $258 | $47,864 | $95,985 |
| 25 | 299 | $48,121 | $172 | $47,949 | $48,035 |
| 25 | 300 | $48,121 | $86 | $48,035 | $0 |
