Down Payment (HKD)
$7,472,000
Monthly Repayment (HKD)
$48,328
Loan Amount (HKD)
$11,208,000
+
Total Interest (HKD)
$3,290,498
=
Total Repayment (HKD)
$14,498,498
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $48,328 | $20,081 | $28,247 | $11,179,753 |
| 1 | 2 | $48,328 | $20,030 | $28,298 | $11,151,455 |
| 1 | 3 | $48,328 | $19,980 | $28,349 | $11,123,106 |
| 1 | 4 | $48,328 | $19,929 | $28,399 | $11,094,707 |
| 1 | 5 | $48,328 | $19,878 | $28,450 | $11,066,256 |
| 1 | 6 | $48,328 | $19,827 | $28,501 | $11,037,755 |
| 1 | 7 | $48,328 | $19,776 | $28,552 | $11,009,203 |
| 1 | 8 | $48,328 | $19,725 | $28,604 | $10,980,599 |
| 1 | 9 | $48,328 | $19,674 | $28,655 | $10,951,944 |
| 1 | 10 | $48,328 | $19,622 | $28,706 | $10,923,238 |
| 1 | 11 | $48,328 | $19,571 | $28,758 | $10,894,481 |
| 1 | 12 | $48,328 | $19,519 | $28,809 | $10,865,672 |
| 2 | 13 | $48,328 | $19,468 | $28,861 | $10,836,811 |
| 2 | 14 | $48,328 | $19,416 | $28,912 | $10,807,899 |
| 2 | 15 | $48,328 | $19,364 | $28,964 | $10,778,935 |
| 2 | 16 | $48,328 | $19,312 | $29,016 | $10,749,919 |
| 2 | 17 | $48,328 | $19,260 | $29,068 | $10,720,850 |
| 2 | 18 | $48,328 | $19,208 | $29,120 | $10,691,730 |
| 2 | 19 | $48,328 | $19,156 | $29,172 | $10,662,558 |
| 2 | 20 | $48,328 | $19,104 | $29,225 | $10,633,333 |
| 2 | 21 | $48,328 | $19,051 | $29,277 | $10,604,057 |
| 2 | 22 | $48,328 | $18,999 | $29,329 | $10,574,727 |
| 2 | 23 | $48,328 | $18,946 | $29,382 | $10,545,345 |
| 2 | 24 | $48,328 | $18,894 | $29,435 | $10,515,911 |
| 3 | 25 | $48,328 | $18,841 | $29,487 | $10,486,423 |
| 3 | 26 | $48,328 | $18,788 | $29,540 | $10,456,883 |
| 3 | 27 | $48,328 | $18,735 | $29,593 | $10,427,290 |
| 3 | 28 | $48,328 | $18,682 | $29,646 | $10,397,644 |
| 3 | 29 | $48,328 | $18,629 | $29,699 | $10,367,945 |
| 3 | 30 | $48,328 | $18,576 | $29,752 | $10,338,192 |
| 3 | 31 | $48,328 | $18,523 | $29,806 | $10,308,387 |
| 3 | 32 | $48,328 | $18,469 | $29,859 | $10,278,527 |
| 3 | 33 | $48,328 | $18,416 | $29,913 | $10,248,615 |
| 3 | 34 | $48,328 | $18,362 | $29,966 | $10,218,649 |
| 3 | 35 | $48,328 | $18,308 | $30,020 | $10,188,629 |
| 3 | 36 | $48,328 | $18,255 | $30,074 | $10,158,555 |
| 4 | 37 | $48,328 | $18,201 | $30,128 | $10,128,427 |
| 4 | 38 | $48,328 | $18,147 | $30,182 | $10,098,246 |
| 4 | 39 | $48,328 | $18,093 | $30,236 | $10,068,010 |
| 4 | 40 | $48,328 | $18,039 | $30,290 | $10,037,720 |
| 4 | 41 | $48,328 | $17,984 | $30,344 | $10,007,376 |
| 4 | 42 | $48,328 | $17,930 | $30,398 | $9,976,978 |
| 4 | 43 | $48,328 | $17,875 | $30,453 | $9,946,525 |
| 4 | 44 | $48,328 | $17,821 | $30,507 | $9,916,018 |
| 4 | 45 | $48,328 | $17,766 | $30,562 | $9,885,455 |
| 4 | 46 | $48,328 | $17,711 | $30,617 | $9,854,839 |
| 4 | 47 | $48,328 | $17,657 | $30,672 | $9,824,167 |
| 4 | 48 | $48,328 | $17,602 | $30,727 | $9,793,440 |
| 5 | 49 | $48,328 | $17,547 | $30,782 | $9,762,658 |
| 5 | 50 | $48,328 | $17,491 | $30,837 | $9,731,821 |
| 5 | 51 | $48,328 | $17,436 | $30,892 | $9,700,929 |
| 5 | 52 | $48,328 | $17,381 | $30,947 | $9,669,982 |
| 5 | 53 | $48,328 | $17,325 | $31,003 | $9,638,979 |
| 5 | 54 | $48,328 | $17,270 | $31,058 | $9,607,920 |
| 5 | 55 | $48,328 | $17,214 | $31,114 | $9,576,806 |
| 5 | 56 | $48,328 | $17,158 | $31,170 | $9,545,636 |
| 5 | 57 | $48,328 | $17,103 | $31,226 | $9,514,411 |
| 5 | 58 | $48,328 | $17,047 | $31,282 | $9,483,129 |
| 5 | 59 | $48,328 | $16,991 | $31,338 | $9,451,791 |
| 5 | 60 | $48,328 | $16,934 | $31,394 | $9,420,397 |
| 6 | 61 | $48,328 | $16,878 | $31,450 | $9,388,947 |
| 6 | 62 | $48,328 | $16,822 | $31,506 | $9,357,441 |
| 6 | 63 | $48,328 | $16,765 | $31,563 | $9,325,878 |
| 6 | 64 | $48,328 | $16,709 | $31,619 | $9,294,258 |
| 6 | 65 | $48,328 | $16,652 | $31,676 | $9,262,582 |
| 6 | 66 | $48,328 | $16,595 | $31,733 | $9,230,849 |
| 6 | 67 | $48,328 | $16,539 | $31,790 | $9,199,060 |
| 6 | 68 | $48,328 | $16,482 | $31,847 | $9,167,213 |
| 6 | 69 | $48,328 | $16,425 | $31,904 | $9,135,309 |
| 6 | 70 | $48,328 | $16,367 | $31,961 | $9,103,348 |
| 6 | 71 | $48,328 | $16,310 | $32,018 | $9,071,330 |
| 6 | 72 | $48,328 | $16,253 | $32,076 | $9,039,255 |
| 7 | 73 | $48,328 | $16,195 | $32,133 | $9,007,122 |
| 7 | 74 | $48,328 | $16,138 | $32,191 | $8,974,931 |
| 7 | 75 | $48,328 | $16,080 | $32,248 | $8,942,683 |
| 7 | 76 | $48,328 | $16,022 | $32,306 | $8,910,377 |
| 7 | 77 | $48,328 | $15,964 | $32,364 | $8,878,013 |
| 7 | 78 | $48,328 | $15,906 | $32,422 | $8,845,591 |
| 7 | 79 | $48,328 | $15,848 | $32,480 | $8,813,111 |
| 7 | 80 | $48,328 | $15,790 | $32,538 | $8,780,573 |
| 7 | 81 | $48,328 | $15,732 | $32,596 | $8,747,977 |
| 7 | 82 | $48,328 | $15,673 | $32,655 | $8,715,322 |
| 7 | 83 | $48,328 | $15,615 | $32,713 | $8,682,608 |
| 7 | 84 | $48,328 | $15,556 | $32,772 | $8,649,836 |
| 8 | 85 | $48,328 | $15,498 | $32,831 | $8,617,006 |
| 8 | 86 | $48,328 | $15,439 | $32,890 | $8,584,116 |
| 8 | 87 | $48,328 | $15,380 | $32,948 | $8,551,168 |
| 8 | 88 | $48,328 | $15,321 | $33,007 | $8,518,160 |
| 8 | 89 | $48,328 | $15,262 | $33,067 | $8,485,094 |
| 8 | 90 | $48,328 | $15,202 | $33,126 | $8,451,968 |
| 8 | 91 | $48,328 | $15,143 | $33,185 | $8,418,782 |
| 8 | 92 | $48,328 | $15,084 | $33,245 | $8,385,538 |
| 8 | 93 | $48,328 | $15,024 | $33,304 | $8,352,234 |
| 8 | 94 | $48,328 | $14,964 | $33,364 | $8,318,870 |
| 8 | 95 | $48,328 | $14,905 | $33,424 | $8,285,446 |
| 8 | 96 | $48,328 | $14,845 | $33,484 | $8,251,962 |
| 9 | 97 | $48,328 | $14,785 | $33,544 | $8,218,419 |
| 9 | 98 | $48,328 | $14,725 | $33,604 | $8,184,815 |
| 9 | 99 | $48,328 | $14,664 | $33,664 | $8,151,151 |
| 9 | 100 | $48,328 | $14,604 | $33,724 | $8,117,427 |
| 9 | 101 | $48,328 | $14,544 | $33,785 | $8,083,643 |
| 9 | 102 | $48,328 | $14,483 | $33,845 | $8,049,797 |
| 9 | 103 | $48,328 | $14,423 | $33,906 | $8,015,892 |
| 9 | 104 | $48,328 | $14,362 | $33,967 | $7,981,925 |
| 9 | 105 | $48,328 | $14,301 | $34,027 | $7,947,898 |
| 9 | 106 | $48,328 | $14,240 | $34,088 | $7,913,809 |
| 9 | 107 | $48,328 | $14,179 | $34,149 | $7,879,660 |
| 9 | 108 | $48,328 | $14,118 | $34,211 | $7,845,449 |
| 10 | 109 | $48,328 | $14,056 | $34,272 | $7,811,177 |
| 10 | 110 | $48,328 | $13,995 | $34,333 | $7,776,844 |
| 10 | 111 | $48,328 | $13,934 | $34,395 | $7,742,449 |
| 10 | 112 | $48,328 | $13,872 | $34,456 | $7,707,993 |
| 10 | 113 | $48,328 | $13,810 | $34,518 | $7,673,475 |
| 10 | 114 | $48,328 | $13,748 | $34,580 | $7,638,895 |
| 10 | 115 | $48,328 | $13,686 | $34,642 | $7,604,253 |
| 10 | 116 | $48,328 | $13,624 | $34,704 | $7,569,549 |
| 10 | 117 | $48,328 | $13,562 | $34,766 | $7,534,783 |
| 10 | 118 | $48,328 | $13,500 | $34,829 | $7,499,954 |
| 10 | 119 | $48,328 | $13,437 | $34,891 | $7,465,063 |
| 10 | 120 | $48,328 | $13,375 | $34,953 | $7,430,110 |
| 11 | 121 | $48,328 | $13,312 | $35,016 | $7,395,094 |
| 11 | 122 | $48,328 | $13,250 | $35,079 | $7,360,015 |
| 11 | 123 | $48,328 | $13,187 | $35,142 | $7,324,873 |
| 11 | 124 | $48,328 | $13,124 | $35,205 | $7,289,669 |
| 11 | 125 | $48,328 | $13,061 | $35,268 | $7,254,401 |
| 11 | 126 | $48,328 | $12,997 | $35,331 | $7,219,070 |
| 11 | 127 | $48,328 | $12,934 | $35,394 | $7,183,676 |
| 11 | 128 | $48,328 | $12,871 | $35,458 | $7,148,218 |
| 11 | 129 | $48,328 | $12,807 | $35,521 | $7,112,697 |
| 11 | 130 | $48,328 | $12,744 | $35,585 | $7,077,113 |
| 11 | 131 | $48,328 | $12,680 | $35,648 | $7,041,464 |
| 11 | 132 | $48,328 | $12,616 | $35,712 | $7,005,752 |
| 12 | 133 | $48,328 | $12,552 | $35,776 | $6,969,975 |
| 12 | 134 | $48,328 | $12,488 | $35,840 | $6,934,135 |
| 12 | 135 | $48,328 | $12,424 | $35,905 | $6,898,230 |
| 12 | 136 | $48,328 | $12,359 | $35,969 | $6,862,261 |
| 12 | 137 | $48,328 | $12,295 | $36,033 | $6,826,228 |
| 12 | 138 | $48,328 | $12,230 | $36,098 | $6,790,130 |
| 12 | 139 | $48,328 | $12,166 | $36,163 | $6,753,967 |
| 12 | 140 | $48,328 | $12,101 | $36,227 | $6,717,740 |
| 12 | 141 | $48,328 | $12,036 | $36,292 | $6,681,447 |
| 12 | 142 | $48,328 | $11,971 | $36,357 | $6,645,090 |
| 12 | 143 | $48,328 | $11,906 | $36,423 | $6,608,667 |
| 12 | 144 | $48,328 | $11,841 | $36,488 | $6,572,180 |
| 13 | 145 | $48,328 | $11,775 | $36,553 | $6,535,626 |
| 13 | 146 | $48,328 | $11,710 | $36,619 | $6,499,008 |
| 13 | 147 | $48,328 | $11,644 | $36,684 | $6,462,323 |
| 13 | 148 | $48,328 | $11,578 | $36,750 | $6,425,573 |
| 13 | 149 | $48,328 | $11,512 | $36,816 | $6,388,758 |
| 13 | 150 | $48,328 | $11,447 | $36,882 | $6,351,876 |
| 13 | 151 | $48,328 | $11,380 | $36,948 | $6,314,928 |
| 13 | 152 | $48,328 | $11,314 | $37,014 | $6,277,914 |
| 13 | 153 | $48,328 | $11,248 | $37,080 | $6,240,833 |
| 13 | 154 | $48,328 | $11,181 | $37,147 | $6,203,687 |
| 13 | 155 | $48,328 | $11,115 | $37,213 | $6,166,473 |
| 13 | 156 | $48,328 | $11,048 | $37,280 | $6,129,193 |
| 14 | 157 | $48,328 | $10,981 | $37,347 | $6,091,846 |
| 14 | 158 | $48,328 | $10,915 | $37,414 | $6,054,433 |
| 14 | 159 | $48,328 | $10,848 | $37,481 | $6,016,952 |
| 14 | 160 | $48,328 | $10,780 | $37,548 | $5,979,404 |
| 14 | 161 | $48,328 | $10,713 | $37,615 | $5,941,789 |
| 14 | 162 | $48,328 | $10,646 | $37,683 | $5,904,106 |
| 14 | 163 | $48,328 | $10,578 | $37,750 | $5,866,356 |
| 14 | 164 | $48,328 | $10,511 | $37,818 | $5,828,538 |
| 14 | 165 | $48,328 | $10,443 | $37,886 | $5,790,652 |
| 14 | 166 | $48,328 | $10,375 | $37,953 | $5,752,699 |
| 14 | 167 | $48,328 | $10,307 | $38,021 | $5,714,678 |
| 14 | 168 | $48,328 | $10,239 | $38,090 | $5,676,588 |
| 15 | 169 | $48,328 | $10,171 | $38,158 | $5,638,430 |
| 15 | 170 | $48,328 | $10,102 | $38,226 | $5,600,204 |
| 15 | 171 | $48,328 | $10,034 | $38,295 | $5,561,910 |
| 15 | 172 | $48,328 | $9,965 | $38,363 | $5,523,546 |
| 15 | 173 | $48,328 | $9,896 | $38,432 | $5,485,114 |
| 15 | 174 | $48,328 | $9,827 | $38,501 | $5,446,614 |
| 15 | 175 | $48,328 | $9,759 | $38,570 | $5,408,044 |
| 15 | 176 | $48,328 | $9,689 | $38,639 | $5,369,405 |
| 15 | 177 | $48,328 | $9,620 | $38,708 | $5,330,697 |
| 15 | 178 | $48,328 | $9,551 | $38,777 | $5,291,919 |
| 15 | 179 | $48,328 | $9,481 | $38,847 | $5,253,072 |
| 15 | 180 | $48,328 | $9,412 | $38,917 | $5,214,156 |
| 16 | 181 | $48,328 | $9,342 | $38,986 | $5,175,169 |
| 16 | 182 | $48,328 | $9,272 | $39,056 | $5,136,113 |
| 16 | 183 | $48,328 | $9,202 | $39,126 | $5,096,987 |
| 16 | 184 | $48,328 | $9,132 | $39,196 | $5,057,791 |
| 16 | 185 | $48,328 | $9,062 | $39,266 | $5,018,524 |
| 16 | 186 | $48,328 | $8,992 | $39,337 | $4,979,188 |
| 16 | 187 | $48,328 | $8,921 | $39,407 | $4,939,780 |
| 16 | 188 | $48,328 | $8,850 | $39,478 | $4,900,302 |
| 16 | 189 | $48,328 | $8,780 | $39,549 | $4,860,754 |
| 16 | 190 | $48,328 | $8,709 | $39,619 | $4,821,134 |
| 16 | 191 | $48,328 | $8,638 | $39,690 | $4,781,444 |
| 16 | 192 | $48,328 | $8,567 | $39,762 | $4,741,682 |
| 17 | 193 | $48,328 | $8,496 | $39,833 | $4,701,850 |
| 17 | 194 | $48,328 | $8,424 | $39,904 | $4,661,945 |
| 17 | 195 | $48,328 | $8,353 | $39,976 | $4,621,970 |
| 17 | 196 | $48,328 | $8,281 | $40,047 | $4,581,922 |
| 17 | 197 | $48,328 | $8,209 | $40,119 | $4,541,803 |
| 17 | 198 | $48,328 | $8,137 | $40,191 | $4,501,612 |
| 17 | 199 | $48,328 | $8,065 | $40,263 | $4,461,349 |
| 17 | 200 | $48,328 | $7,993 | $40,335 | $4,421,014 |
| 17 | 201 | $48,328 | $7,921 | $40,407 | $4,380,607 |
| 17 | 202 | $48,328 | $7,849 | $40,480 | $4,340,127 |
| 17 | 203 | $48,328 | $7,776 | $40,552 | $4,299,575 |
| 17 | 204 | $48,328 | $7,703 | $40,625 | $4,258,950 |
| 18 | 205 | $48,328 | $7,631 | $40,698 | $4,218,252 |
| 18 | 206 | $48,328 | $7,558 | $40,771 | $4,177,482 |
| 18 | 207 | $48,328 | $7,485 | $40,844 | $4,136,638 |
| 18 | 208 | $48,328 | $7,411 | $40,917 | $4,095,721 |
| 18 | 209 | $48,328 | $7,338 | $40,990 | $4,054,731 |
| 18 | 210 | $48,328 | $7,265 | $41,064 | $4,013,668 |
| 18 | 211 | $48,328 | $7,191 | $41,137 | $3,972,530 |
| 18 | 212 | $48,328 | $7,117 | $41,211 | $3,931,319 |
| 18 | 213 | $48,328 | $7,044 | $41,285 | $3,890,035 |
| 18 | 214 | $48,328 | $6,970 | $41,359 | $3,848,676 |
| 18 | 215 | $48,328 | $6,896 | $41,433 | $3,807,243 |
| 18 | 216 | $48,328 | $6,821 | $41,507 | $3,765,736 |
| 19 | 217 | $48,328 | $6,747 | $41,581 | $3,724,155 |
| 19 | 218 | $48,328 | $6,672 | $41,656 | $3,682,499 |
| 19 | 219 | $48,328 | $6,598 | $41,731 | $3,640,769 |
| 19 | 220 | $48,328 | $6,523 | $41,805 | $3,598,963 |
| 19 | 221 | $48,328 | $6,448 | $41,880 | $3,557,083 |
| 19 | 222 | $48,328 | $6,373 | $41,955 | $3,515,128 |
| 19 | 223 | $48,328 | $6,298 | $42,030 | $3,473,097 |
| 19 | 224 | $48,328 | $6,223 | $42,106 | $3,430,992 |
| 19 | 225 | $48,328 | $6,147 | $42,181 | $3,388,811 |
| 19 | 226 | $48,328 | $6,072 | $42,257 | $3,346,554 |
| 19 | 227 | $48,328 | $5,996 | $42,332 | $3,304,222 |
| 19 | 228 | $48,328 | $5,920 | $42,408 | $3,261,813 |
| 20 | 229 | $48,328 | $5,844 | $42,484 | $3,219,329 |
| 20 | 230 | $48,328 | $5,768 | $42,560 | $3,176,769 |
| 20 | 231 | $48,328 | $5,692 | $42,637 | $3,134,132 |
| 20 | 232 | $48,328 | $5,615 | $42,713 | $3,091,419 |
| 20 | 233 | $48,328 | $5,539 | $42,790 | $3,048,630 |
| 20 | 234 | $48,328 | $5,462 | $42,866 | $3,005,763 |
| 20 | 235 | $48,328 | $5,385 | $42,943 | $2,962,820 |
| 20 | 236 | $48,328 | $5,308 | $43,020 | $2,919,800 |
| 20 | 237 | $48,328 | $5,231 | $43,097 | $2,876,703 |
| 20 | 238 | $48,328 | $5,154 | $43,174 | $2,833,529 |
| 20 | 239 | $48,328 | $5,077 | $43,252 | $2,790,278 |
| 20 | 240 | $48,328 | $4,999 | $43,329 | $2,746,948 |
| 21 | 241 | $48,328 | $4,922 | $43,407 | $2,703,542 |
| 21 | 242 | $48,328 | $4,844 | $43,484 | $2,660,057 |
| 21 | 243 | $48,328 | $4,766 | $43,562 | $2,616,495 |
| 21 | 244 | $48,328 | $4,688 | $43,640 | $2,572,854 |
| 21 | 245 | $48,328 | $4,610 | $43,719 | $2,529,136 |
| 21 | 246 | $48,328 | $4,531 | $43,797 | $2,485,339 |
| 21 | 247 | $48,328 | $4,453 | $43,875 | $2,441,463 |
| 21 | 248 | $48,328 | $4,374 | $43,954 | $2,397,509 |
| 21 | 249 | $48,328 | $4,296 | $44,033 | $2,353,477 |
| 21 | 250 | $48,328 | $4,217 | $44,112 | $2,309,365 |
| 21 | 251 | $48,328 | $4,138 | $44,191 | $2,265,174 |
| 21 | 252 | $48,328 | $4,058 | $44,270 | $2,220,904 |
| 22 | 253 | $48,328 | $3,979 | $44,349 | $2,176,555 |
| 22 | 254 | $48,328 | $3,900 | $44,429 | $2,132,126 |
| 22 | 255 | $48,328 | $3,820 | $44,508 | $2,087,618 |
| 22 | 256 | $48,328 | $3,740 | $44,588 | $2,043,030 |
| 22 | 257 | $48,328 | $3,660 | $44,668 | $1,998,362 |
| 22 | 258 | $48,328 | $3,580 | $44,748 | $1,953,614 |
| 22 | 259 | $48,328 | $3,500 | $44,828 | $1,908,786 |
| 22 | 260 | $48,328 | $3,420 | $44,908 | $1,863,878 |
| 22 | 261 | $48,328 | $3,339 | $44,989 | $1,818,889 |
| 22 | 262 | $48,328 | $3,259 | $45,069 | $1,773,819 |
| 22 | 263 | $48,328 | $3,178 | $45,150 | $1,728,669 |
| 22 | 264 | $48,328 | $3,097 | $45,231 | $1,683,438 |
| 23 | 265 | $48,328 | $3,016 | $45,312 | $1,638,126 |
| 23 | 266 | $48,328 | $2,935 | $45,393 | $1,592,733 |
| 23 | 267 | $48,328 | $2,854 | $45,475 | $1,547,258 |
| 23 | 268 | $48,328 | $2,772 | $45,556 | $1,501,702 |
| 23 | 269 | $48,328 | $2,691 | $45,638 | $1,456,064 |
| 23 | 270 | $48,328 | $2,609 | $45,720 | $1,410,344 |
| 23 | 271 | $48,328 | $2,527 | $45,801 | $1,364,543 |
| 23 | 272 | $48,328 | $2,445 | $45,884 | $1,318,659 |
| 23 | 273 | $48,328 | $2,363 | $45,966 | $1,272,694 |
| 23 | 274 | $48,328 | $2,280 | $46,048 | $1,226,646 |
| 23 | 275 | $48,328 | $2,198 | $46,131 | $1,180,515 |
| 23 | 276 | $48,328 | $2,115 | $46,213 | $1,134,302 |
| 24 | 277 | $48,328 | $2,032 | $46,296 | $1,088,006 |
| 24 | 278 | $48,328 | $1,949 | $46,379 | $1,041,627 |
| 24 | 279 | $48,328 | $1,866 | $46,462 | $995,165 |
| 24 | 280 | $48,328 | $1,783 | $46,545 | $948,619 |
| 24 | 281 | $48,328 | $1,700 | $46,629 | $901,991 |
| 24 | 282 | $48,328 | $1,616 | $46,712 | $855,278 |
| 24 | 283 | $48,328 | $1,532 | $46,796 | $808,483 |
| 24 | 284 | $48,328 | $1,449 | $46,880 | $761,603 |
| 24 | 285 | $48,328 | $1,365 | $46,964 | $714,639 |
| 24 | 286 | $48,328 | $1,280 | $47,048 | $667,591 |
| 24 | 287 | $48,328 | $1,196 | $47,132 | $620,459 |
| 24 | 288 | $48,328 | $1,112 | $47,217 | $573,242 |
| 25 | 289 | $48,328 | $1,027 | $47,301 | $525,941 |
| 25 | 290 | $48,328 | $942 | $47,386 | $478,555 |
| 25 | 291 | $48,328 | $857 | $47,471 | $431,084 |
| 25 | 292 | $48,328 | $772 | $47,556 | $383,528 |
| 25 | 293 | $48,328 | $687 | $47,641 | $335,887 |
| 25 | 294 | $48,328 | $602 | $47,727 | $288,160 |
| 25 | 295 | $48,328 | $516 | $47,812 | $240,348 |
| 25 | 296 | $48,328 | $431 | $47,898 | $192,451 |
| 25 | 297 | $48,328 | $345 | $47,984 | $144,467 |
| 25 | 298 | $48,328 | $259 | $48,069 | $96,398 |
| 25 | 299 | $48,328 | $173 | $48,156 | $48,242 |
| 25 | 300 | $48,328 | $86 | $48,242 | $0 |
