Down Payment (HKD)
$19,400,000
Monthly Repayment (HKD)
$125,478
Loan Amount (HKD)
$29,100,000
+
Total Interest (HKD)
$8,543,315
=
Total Repayment (HKD)
$37,643,315
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $125,478 | $52,138 | $73,340 | $29,026,660 |
| 1 | 2 | $125,478 | $52,006 | $73,472 | $28,953,188 |
| 1 | 3 | $125,478 | $51,874 | $73,603 | $28,879,585 |
| 1 | 4 | $125,478 | $51,743 | $73,735 | $28,805,850 |
| 1 | 5 | $125,478 | $51,610 | $73,867 | $28,731,983 |
| 1 | 6 | $125,478 | $51,478 | $74,000 | $28,657,983 |
| 1 | 7 | $125,478 | $51,346 | $74,132 | $28,583,851 |
| 1 | 8 | $125,478 | $51,213 | $74,265 | $28,509,586 |
| 1 | 9 | $125,478 | $51,080 | $74,398 | $28,435,188 |
| 1 | 10 | $125,478 | $50,946 | $74,531 | $28,360,656 |
| 1 | 11 | $125,478 | $50,813 | $74,665 | $28,285,992 |
| 1 | 12 | $125,478 | $50,679 | $74,799 | $28,211,193 |
| 2 | 13 | $125,478 | $50,545 | $74,933 | $28,136,260 |
| 2 | 14 | $125,478 | $50,411 | $75,067 | $28,061,193 |
| 2 | 15 | $125,478 | $50,276 | $75,201 | $27,985,992 |
| 2 | 16 | $125,478 | $50,142 | $75,336 | $27,910,656 |
| 2 | 17 | $125,478 | $50,007 | $75,471 | $27,835,185 |
| 2 | 18 | $125,478 | $49,871 | $75,606 | $27,759,578 |
| 2 | 19 | $125,478 | $49,736 | $75,742 | $27,683,836 |
| 2 | 20 | $125,478 | $49,600 | $75,878 | $27,607,959 |
| 2 | 21 | $125,478 | $49,464 | $76,013 | $27,531,946 |
| 2 | 22 | $125,478 | $49,328 | $76,150 | $27,455,796 |
| 2 | 23 | $125,478 | $49,192 | $76,286 | $27,379,510 |
| 2 | 24 | $125,478 | $49,055 | $76,423 | $27,303,087 |
| 3 | 25 | $125,478 | $48,918 | $76,560 | $27,226,527 |
| 3 | 26 | $125,478 | $48,781 | $76,697 | $27,149,830 |
| 3 | 27 | $125,478 | $48,643 | $76,834 | $27,072,996 |
| 3 | 28 | $125,478 | $48,506 | $76,972 | $26,996,024 |
| 3 | 29 | $125,478 | $48,368 | $77,110 | $26,918,914 |
| 3 | 30 | $125,478 | $48,230 | $77,248 | $26,841,666 |
| 3 | 31 | $125,478 | $48,091 | $77,386 | $26,764,280 |
| 3 | 32 | $125,478 | $47,953 | $77,525 | $26,686,755 |
| 3 | 33 | $125,478 | $47,814 | $77,664 | $26,609,091 |
| 3 | 34 | $125,478 | $47,675 | $77,803 | $26,531,288 |
| 3 | 35 | $125,478 | $47,535 | $77,942 | $26,453,345 |
| 3 | 36 | $125,478 | $47,396 | $78,082 | $26,375,263 |
| 4 | 37 | $125,478 | $47,256 | $78,222 | $26,297,041 |
| 4 | 38 | $125,478 | $47,116 | $78,362 | $26,218,679 |
| 4 | 39 | $125,478 | $46,975 | $78,503 | $26,140,177 |
| 4 | 40 | $125,478 | $46,834 | $78,643 | $26,061,533 |
| 4 | 41 | $125,478 | $46,694 | $78,784 | $25,982,749 |
| 4 | 42 | $125,478 | $46,552 | $78,925 | $25,903,824 |
| 4 | 43 | $125,478 | $46,411 | $79,067 | $25,824,757 |
| 4 | 44 | $125,478 | $46,269 | $79,208 | $25,745,549 |
| 4 | 45 | $125,478 | $46,127 | $79,350 | $25,666,199 |
| 4 | 46 | $125,478 | $45,985 | $79,492 | $25,586,706 |
| 4 | 47 | $125,478 | $45,843 | $79,635 | $25,507,071 |
| 4 | 48 | $125,478 | $45,700 | $79,778 | $25,427,294 |
| 5 | 49 | $125,478 | $45,557 | $79,920 | $25,347,373 |
| 5 | 50 | $125,478 | $45,414 | $80,064 | $25,267,309 |
| 5 | 51 | $125,478 | $45,271 | $80,207 | $25,187,102 |
| 5 | 52 | $125,478 | $45,127 | $80,351 | $25,106,752 |
| 5 | 53 | $125,478 | $44,983 | $80,495 | $25,026,257 |
| 5 | 54 | $125,478 | $44,839 | $80,639 | $24,945,618 |
| 5 | 55 | $125,478 | $44,694 | $80,783 | $24,864,834 |
| 5 | 56 | $125,478 | $44,549 | $80,928 | $24,783,906 |
| 5 | 57 | $125,478 | $44,404 | $81,073 | $24,702,833 |
| 5 | 58 | $125,478 | $44,259 | $81,218 | $24,621,614 |
| 5 | 59 | $125,478 | $44,114 | $81,364 | $24,540,250 |
| 5 | 60 | $125,478 | $43,968 | $81,510 | $24,458,741 |
| 6 | 61 | $125,478 | $43,822 | $81,656 | $24,377,085 |
| 6 | 62 | $125,478 | $43,676 | $81,802 | $24,295,283 |
| 6 | 63 | $125,478 | $43,529 | $81,949 | $24,213,334 |
| 6 | 64 | $125,478 | $43,382 | $82,095 | $24,131,238 |
| 6 | 65 | $125,478 | $43,235 | $82,243 | $24,048,996 |
| 6 | 66 | $125,478 | $43,088 | $82,390 | $23,966,606 |
| 6 | 67 | $125,478 | $42,940 | $82,538 | $23,884,068 |
| 6 | 68 | $125,478 | $42,792 | $82,685 | $23,801,383 |
| 6 | 69 | $125,478 | $42,644 | $82,834 | $23,718,549 |
| 6 | 70 | $125,478 | $42,496 | $82,982 | $23,635,567 |
| 6 | 71 | $125,478 | $42,347 | $83,131 | $23,552,437 |
| 6 | 72 | $125,478 | $42,198 | $83,280 | $23,469,157 |
| 7 | 73 | $125,478 | $42,049 | $83,429 | $23,385,728 |
| 7 | 74 | $125,478 | $41,899 | $83,578 | $23,302,150 |
| 7 | 75 | $125,478 | $41,750 | $83,728 | $23,218,422 |
| 7 | 76 | $125,478 | $41,600 | $83,878 | $23,134,544 |
| 7 | 77 | $125,478 | $41,449 | $84,028 | $23,050,516 |
| 7 | 78 | $125,478 | $41,299 | $84,179 | $22,966,337 |
| 7 | 79 | $125,478 | $41,148 | $84,330 | $22,882,007 |
| 7 | 80 | $125,478 | $40,997 | $84,481 | $22,797,526 |
| 7 | 81 | $125,478 | $40,846 | $84,632 | $22,712,894 |
| 7 | 82 | $125,478 | $40,694 | $84,784 | $22,628,110 |
| 7 | 83 | $125,478 | $40,542 | $84,936 | $22,543,175 |
| 7 | 84 | $125,478 | $40,390 | $85,088 | $22,458,087 |
| 8 | 85 | $125,478 | $40,237 | $85,240 | $22,372,847 |
| 8 | 86 | $125,478 | $40,085 | $85,393 | $22,287,453 |
| 8 | 87 | $125,478 | $39,932 | $85,546 | $22,201,907 |
| 8 | 88 | $125,478 | $39,778 | $85,699 | $22,116,208 |
| 8 | 89 | $125,478 | $39,625 | $85,853 | $22,030,355 |
| 8 | 90 | $125,478 | $39,471 | $86,007 | $21,944,349 |
| 8 | 91 | $125,478 | $39,317 | $86,161 | $21,858,188 |
| 8 | 92 | $125,478 | $39,163 | $86,315 | $21,771,873 |
| 8 | 93 | $125,478 | $39,008 | $86,470 | $21,685,403 |
| 8 | 94 | $125,478 | $38,853 | $86,625 | $21,598,778 |
| 8 | 95 | $125,478 | $38,698 | $86,780 | $21,511,998 |
| 8 | 96 | $125,478 | $38,542 | $86,935 | $21,425,063 |
| 9 | 97 | $125,478 | $38,387 | $87,091 | $21,337,972 |
| 9 | 98 | $125,478 | $38,231 | $87,247 | $21,250,725 |
| 9 | 99 | $125,478 | $38,074 | $87,404 | $21,163,321 |
| 9 | 100 | $125,478 | $37,918 | $87,560 | $21,075,761 |
| 9 | 101 | $125,478 | $37,761 | $87,717 | $20,988,044 |
| 9 | 102 | $125,478 | $37,604 | $87,874 | $20,900,170 |
| 9 | 103 | $125,478 | $37,446 | $88,032 | $20,812,138 |
| 9 | 104 | $125,478 | $37,288 | $88,189 | $20,723,949 |
| 9 | 105 | $125,478 | $37,130 | $88,347 | $20,635,602 |
| 9 | 106 | $125,478 | $36,972 | $88,506 | $20,547,096 |
| 9 | 107 | $125,478 | $36,814 | $88,664 | $20,458,432 |
| 9 | 108 | $125,478 | $36,655 | $88,823 | $20,369,609 |
| 10 | 109 | $125,478 | $36,496 | $88,982 | $20,280,627 |
| 10 | 110 | $125,478 | $36,336 | $89,142 | $20,191,485 |
| 10 | 111 | $125,478 | $36,176 | $89,301 | $20,102,184 |
| 10 | 112 | $125,478 | $36,016 | $89,461 | $20,012,723 |
| 10 | 113 | $125,478 | $35,856 | $89,622 | $19,923,101 |
| 10 | 114 | $125,478 | $35,696 | $89,782 | $19,833,319 |
| 10 | 115 | $125,478 | $35,535 | $89,943 | $19,743,376 |
| 10 | 116 | $125,478 | $35,374 | $90,104 | $19,653,272 |
| 10 | 117 | $125,478 | $35,212 | $90,266 | $19,563,006 |
| 10 | 118 | $125,478 | $35,050 | $90,427 | $19,472,579 |
| 10 | 119 | $125,478 | $34,888 | $90,589 | $19,381,989 |
| 10 | 120 | $125,478 | $34,726 | $90,752 | $19,291,238 |
| 11 | 121 | $125,478 | $34,563 | $90,914 | $19,200,323 |
| 11 | 122 | $125,478 | $34,401 | $91,077 | $19,109,246 |
| 11 | 123 | $125,478 | $34,237 | $91,240 | $19,018,006 |
| 11 | 124 | $125,478 | $34,074 | $91,404 | $18,926,602 |
| 11 | 125 | $125,478 | $33,910 | $91,568 | $18,835,035 |
| 11 | 126 | $125,478 | $33,746 | $91,732 | $18,743,303 |
| 11 | 127 | $125,478 | $33,582 | $91,896 | $18,651,407 |
| 11 | 128 | $125,478 | $33,417 | $92,061 | $18,559,346 |
| 11 | 129 | $125,478 | $33,252 | $92,226 | $18,467,121 |
| 11 | 130 | $125,478 | $33,087 | $92,391 | $18,374,730 |
| 11 | 131 | $125,478 | $32,921 | $92,556 | $18,282,174 |
| 11 | 132 | $125,478 | $32,756 | $92,722 | $18,189,452 |
| 12 | 133 | $125,478 | $32,589 | $92,888 | $18,096,563 |
| 12 | 134 | $125,478 | $32,423 | $93,055 | $18,003,509 |
| 12 | 135 | $125,478 | $32,256 | $93,221 | $17,910,287 |
| 12 | 136 | $125,478 | $32,089 | $93,388 | $17,816,899 |
| 12 | 137 | $125,478 | $31,922 | $93,556 | $17,723,343 |
| 12 | 138 | $125,478 | $31,754 | $93,723 | $17,629,620 |
| 12 | 139 | $125,478 | $31,586 | $93,891 | $17,535,728 |
| 12 | 140 | $125,478 | $31,418 | $94,060 | $17,441,669 |
| 12 | 141 | $125,478 | $31,250 | $94,228 | $17,347,441 |
| 12 | 142 | $125,478 | $31,081 | $94,397 | $17,253,044 |
| 12 | 143 | $125,478 | $30,912 | $94,566 | $17,158,478 |
| 12 | 144 | $125,478 | $30,742 | $94,735 | $17,063,742 |
| 13 | 145 | $125,478 | $30,573 | $94,905 | $16,968,837 |
| 13 | 146 | $125,478 | $30,402 | $95,075 | $16,873,762 |
| 13 | 147 | $125,478 | $30,232 | $95,246 | $16,778,516 |
| 13 | 148 | $125,478 | $30,062 | $95,416 | $16,683,100 |
| 13 | 149 | $125,478 | $29,891 | $95,587 | $16,587,513 |
| 13 | 150 | $125,478 | $29,719 | $95,758 | $16,491,755 |
| 13 | 151 | $125,478 | $29,548 | $95,930 | $16,395,825 |
| 13 | 152 | $125,478 | $29,376 | $96,102 | $16,299,723 |
| 13 | 153 | $125,478 | $29,204 | $96,274 | $16,203,449 |
| 13 | 154 | $125,478 | $29,031 | $96,447 | $16,107,002 |
| 13 | 155 | $125,478 | $28,858 | $96,619 | $16,010,383 |
| 13 | 156 | $125,478 | $28,685 | $96,792 | $15,913,590 |
| 14 | 157 | $125,478 | $28,512 | $96,966 | $15,816,624 |
| 14 | 158 | $125,478 | $28,338 | $97,140 | $15,719,485 |
| 14 | 159 | $125,478 | $28,164 | $97,314 | $15,622,171 |
| 14 | 160 | $125,478 | $27,990 | $97,488 | $15,524,683 |
| 14 | 161 | $125,478 | $27,815 | $97,663 | $15,427,021 |
| 14 | 162 | $125,478 | $27,640 | $97,838 | $15,329,183 |
| 14 | 163 | $125,478 | $27,465 | $98,013 | $15,231,170 |
| 14 | 164 | $125,478 | $27,289 | $98,189 | $15,132,981 |
| 14 | 165 | $125,478 | $27,113 | $98,364 | $15,034,617 |
| 14 | 166 | $125,478 | $26,937 | $98,541 | $14,936,076 |
| 14 | 167 | $125,478 | $26,760 | $98,717 | $14,837,359 |
| 14 | 168 | $125,478 | $26,584 | $98,894 | $14,738,465 |
| 15 | 169 | $125,478 | $26,406 | $99,071 | $14,639,394 |
| 15 | 170 | $125,478 | $26,229 | $99,249 | $14,540,145 |
| 15 | 171 | $125,478 | $26,051 | $99,427 | $14,440,718 |
| 15 | 172 | $125,478 | $25,873 | $99,605 | $14,341,113 |
| 15 | 173 | $125,478 | $25,694 | $99,783 | $14,241,330 |
| 15 | 174 | $125,478 | $25,516 | $99,962 | $14,141,368 |
| 15 | 175 | $125,478 | $25,337 | $100,141 | $14,041,227 |
| 15 | 176 | $125,478 | $25,157 | $100,321 | $13,940,907 |
| 15 | 177 | $125,478 | $24,977 | $100,500 | $13,840,406 |
| 15 | 178 | $125,478 | $24,797 | $100,680 | $13,739,726 |
| 15 | 179 | $125,478 | $24,617 | $100,861 | $13,638,865 |
| 15 | 180 | $125,478 | $24,436 | $101,041 | $13,537,824 |
| 16 | 181 | $125,478 | $24,255 | $101,222 | $13,436,601 |
| 16 | 182 | $125,478 | $24,074 | $101,404 | $13,335,198 |
| 16 | 183 | $125,478 | $23,892 | $101,585 | $13,233,612 |
| 16 | 184 | $125,478 | $23,710 | $101,767 | $13,131,845 |
| 16 | 185 | $125,478 | $23,528 | $101,950 | $13,029,895 |
| 16 | 186 | $125,478 | $23,345 | $102,132 | $12,927,762 |
| 16 | 187 | $125,478 | $23,162 | $102,315 | $12,825,447 |
| 16 | 188 | $125,478 | $22,979 | $102,499 | $12,722,948 |
| 16 | 189 | $125,478 | $22,795 | $102,682 | $12,620,266 |
| 16 | 190 | $125,478 | $22,611 | $102,866 | $12,517,399 |
| 16 | 191 | $125,478 | $22,427 | $103,051 | $12,414,349 |
| 16 | 192 | $125,478 | $22,242 | $103,235 | $12,311,113 |
| 17 | 193 | $125,478 | $22,057 | $103,420 | $12,207,693 |
| 17 | 194 | $125,478 | $21,872 | $103,606 | $12,104,087 |
| 17 | 195 | $125,478 | $21,686 | $103,791 | $12,000,296 |
| 17 | 196 | $125,478 | $21,501 | $103,977 | $11,896,319 |
| 17 | 197 | $125,478 | $21,314 | $104,163 | $11,792,155 |
| 17 | 198 | $125,478 | $21,128 | $104,350 | $11,687,805 |
| 17 | 199 | $125,478 | $20,941 | $104,537 | $11,583,268 |
| 17 | 200 | $125,478 | $20,753 | $104,724 | $11,478,544 |
| 17 | 201 | $125,478 | $20,566 | $104,912 | $11,373,632 |
| 17 | 202 | $125,478 | $20,378 | $105,100 | $11,268,532 |
| 17 | 203 | $125,478 | $20,189 | $105,288 | $11,163,244 |
| 17 | 204 | $125,478 | $20,001 | $105,477 | $11,057,767 |
| 18 | 205 | $125,478 | $19,812 | $105,666 | $10,952,101 |
| 18 | 206 | $125,478 | $19,623 | $105,855 | $10,846,246 |
| 18 | 207 | $125,478 | $19,433 | $106,045 | $10,740,201 |
| 18 | 208 | $125,478 | $19,243 | $106,235 | $10,633,966 |
| 18 | 209 | $125,478 | $19,053 | $106,425 | $10,527,541 |
| 18 | 210 | $125,478 | $18,862 | $106,616 | $10,420,925 |
| 18 | 211 | $125,478 | $18,671 | $106,807 | $10,314,118 |
| 18 | 212 | $125,478 | $18,479 | $106,998 | $10,207,120 |
| 18 | 213 | $125,478 | $18,288 | $107,190 | $10,099,930 |
| 18 | 214 | $125,478 | $18,096 | $107,382 | $9,992,548 |
| 18 | 215 | $125,478 | $17,903 | $107,574 | $9,884,973 |
| 18 | 216 | $125,478 | $17,711 | $107,767 | $9,777,206 |
| 19 | 217 | $125,478 | $17,517 | $107,960 | $9,669,246 |
| 19 | 218 | $125,478 | $17,324 | $108,154 | $9,561,092 |
| 19 | 219 | $125,478 | $17,130 | $108,347 | $9,452,745 |
| 19 | 220 | $125,478 | $16,936 | $108,542 | $9,344,203 |
| 19 | 221 | $125,478 | $16,742 | $108,736 | $9,235,467 |
| 19 | 222 | $125,478 | $16,547 | $108,931 | $9,126,536 |
| 19 | 223 | $125,478 | $16,352 | $109,126 | $9,017,410 |
| 19 | 224 | $125,478 | $16,156 | $109,322 | $8,908,089 |
| 19 | 225 | $125,478 | $15,960 | $109,517 | $8,798,572 |
| 19 | 226 | $125,478 | $15,764 | $109,714 | $8,688,858 |
| 19 | 227 | $125,478 | $15,568 | $109,910 | $8,578,948 |
| 19 | 228 | $125,478 | $15,371 | $110,107 | $8,468,841 |
| 20 | 229 | $125,478 | $15,173 | $110,304 | $8,358,536 |
| 20 | 230 | $125,478 | $14,976 | $110,502 | $8,248,034 |
| 20 | 231 | $125,478 | $14,778 | $110,700 | $8,137,334 |
| 20 | 232 | $125,478 | $14,579 | $110,898 | $8,026,436 |
| 20 | 233 | $125,478 | $14,381 | $111,097 | $7,915,339 |
| 20 | 234 | $125,478 | $14,182 | $111,296 | $7,804,043 |
| 20 | 235 | $125,478 | $13,982 | $111,495 | $7,692,547 |
| 20 | 236 | $125,478 | $13,782 | $111,695 | $7,580,852 |
| 20 | 237 | $125,478 | $13,582 | $111,895 | $7,468,957 |
| 20 | 238 | $125,478 | $13,382 | $112,096 | $7,356,861 |
| 20 | 239 | $125,478 | $13,181 | $112,297 | $7,244,564 |
| 20 | 240 | $125,478 | $12,980 | $112,498 | $7,132,066 |
| 21 | 241 | $125,478 | $12,778 | $112,699 | $7,019,367 |
| 21 | 242 | $125,478 | $12,576 | $112,901 | $6,906,466 |
| 21 | 243 | $125,478 | $12,374 | $113,104 | $6,793,362 |
| 21 | 244 | $125,478 | $12,171 | $113,306 | $6,680,056 |
| 21 | 245 | $125,478 | $11,968 | $113,509 | $6,566,546 |
| 21 | 246 | $125,478 | $11,765 | $113,713 | $6,452,834 |
| 21 | 247 | $125,478 | $11,561 | $113,916 | $6,338,917 |
| 21 | 248 | $125,478 | $11,357 | $114,120 | $6,224,797 |
| 21 | 249 | $125,478 | $11,153 | $114,325 | $6,110,472 |
| 21 | 250 | $125,478 | $10,948 | $114,530 | $5,995,942 |
| 21 | 251 | $125,478 | $10,743 | $114,735 | $5,881,207 |
| 21 | 252 | $125,478 | $10,537 | $114,941 | $5,766,267 |
| 22 | 253 | $125,478 | $10,331 | $115,146 | $5,651,120 |
| 22 | 254 | $125,478 | $10,125 | $115,353 | $5,535,767 |
| 22 | 255 | $125,478 | $9,918 | $115,559 | $5,420,208 |
| 22 | 256 | $125,478 | $9,711 | $115,767 | $5,304,441 |
| 22 | 257 | $125,478 | $9,504 | $115,974 | $5,188,467 |
| 22 | 258 | $125,478 | $9,296 | $116,182 | $5,072,286 |
| 22 | 259 | $125,478 | $9,088 | $116,390 | $4,955,896 |
| 22 | 260 | $125,478 | $8,879 | $116,598 | $4,839,297 |
| 22 | 261 | $125,478 | $8,670 | $116,807 | $4,722,490 |
| 22 | 262 | $125,478 | $8,461 | $117,017 | $4,605,474 |
| 22 | 263 | $125,478 | $8,251 | $117,226 | $4,488,247 |
| 22 | 264 | $125,478 | $8,041 | $117,436 | $4,370,811 |
| 23 | 265 | $125,478 | $7,831 | $117,647 | $4,253,164 |
| 23 | 266 | $125,478 | $7,620 | $117,857 | $4,135,307 |
| 23 | 267 | $125,478 | $7,409 | $118,069 | $4,017,238 |
| 23 | 268 | $125,478 | $7,198 | $118,280 | $3,898,958 |
| 23 | 269 | $125,478 | $6,986 | $118,492 | $3,780,466 |
| 23 | 270 | $125,478 | $6,773 | $118,704 | $3,661,762 |
| 23 | 271 | $125,478 | $6,561 | $118,917 | $3,542,845 |
| 23 | 272 | $125,478 | $6,348 | $119,130 | $3,423,714 |
| 23 | 273 | $125,478 | $6,134 | $119,344 | $3,304,371 |
| 23 | 274 | $125,478 | $5,920 | $119,557 | $3,184,813 |
| 23 | 275 | $125,478 | $5,706 | $119,772 | $3,065,042 |
| 23 | 276 | $125,478 | $5,492 | $119,986 | $2,945,056 |
| 24 | 277 | $125,478 | $5,277 | $120,201 | $2,824,855 |
| 24 | 278 | $125,478 | $5,061 | $120,417 | $2,704,438 |
| 24 | 279 | $125,478 | $4,845 | $120,632 | $2,583,806 |
| 24 | 280 | $125,478 | $4,629 | $120,848 | $2,462,957 |
| 24 | 281 | $125,478 | $4,413 | $121,065 | $2,341,892 |
| 24 | 282 | $125,478 | $4,196 | $121,282 | $2,220,611 |
| 24 | 283 | $125,478 | $3,979 | $121,499 | $2,099,111 |
| 24 | 284 | $125,478 | $3,761 | $121,717 | $1,977,395 |
| 24 | 285 | $125,478 | $3,543 | $121,935 | $1,855,460 |
| 24 | 286 | $125,478 | $3,324 | $122,153 | $1,733,306 |
| 24 | 287 | $125,478 | $3,106 | $122,372 | $1,610,934 |
| 24 | 288 | $125,478 | $2,886 | $122,591 | $1,488,343 |
| 25 | 289 | $125,478 | $2,667 | $122,811 | $1,365,532 |
| 25 | 290 | $125,478 | $2,447 | $123,031 | $1,242,500 |
| 25 | 291 | $125,478 | $2,226 | $123,252 | $1,119,249 |
| 25 | 292 | $125,478 | $2,005 | $123,472 | $995,777 |
| 25 | 293 | $125,478 | $1,784 | $123,694 | $872,083 |
| 25 | 294 | $125,478 | $1,562 | $123,915 | $748,168 |
| 25 | 295 | $125,478 | $1,340 | $124,137 | $624,030 |
| 25 | 296 | $125,478 | $1,118 | $124,360 | $499,671 |
| 25 | 297 | $125,478 | $895 | $124,582 | $375,088 |
| 25 | 298 | $125,478 | $672 | $124,806 | $250,283 |
| 25 | 299 | $125,478 | $448 | $125,029 | $125,253 |
| 25 | 300 | $125,478 | $224 | $125,253 | $0 |
