Down Payment (HKD)
$52,000,000
Monthly Repayment (HKD)
$336,332
Loan Amount (HKD)
$78,000,000
+
Total Interest (HKD)
$22,899,608
=
Total Repayment (HKD)
$100,899,608
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $336,332 | $139,750 | $196,582 | $77,803,418 |
| 1 | 2 | $336,332 | $139,398 | $196,934 | $77,606,484 |
| 1 | 3 | $336,332 | $139,045 | $197,287 | $77,409,197 |
| 1 | 4 | $336,332 | $138,691 | $197,641 | $77,211,556 |
| 1 | 5 | $336,332 | $138,337 | $197,995 | $77,013,561 |
| 1 | 6 | $336,332 | $137,983 | $198,349 | $76,815,212 |
| 1 | 7 | $336,332 | $137,627 | $198,705 | $76,616,507 |
| 1 | 8 | $336,332 | $137,271 | $199,061 | $76,417,447 |
| 1 | 9 | $336,332 | $136,915 | $199,417 | $76,218,029 |
| 1 | 10 | $336,332 | $136,557 | $199,775 | $76,018,254 |
| 1 | 11 | $336,332 | $136,199 | $200,133 | $75,818,122 |
| 1 | 12 | $336,332 | $135,841 | $200,491 | $75,617,630 |
| 2 | 13 | $336,332 | $135,482 | $200,850 | $75,416,780 |
| 2 | 14 | $336,332 | $135,122 | $201,210 | $75,215,570 |
| 2 | 15 | $336,332 | $134,761 | $201,571 | $75,013,999 |
| 2 | 16 | $336,332 | $134,400 | $201,932 | $74,812,067 |
| 2 | 17 | $336,332 | $134,038 | $202,294 | $74,609,773 |
| 2 | 18 | $336,332 | $133,676 | $202,656 | $74,407,117 |
| 2 | 19 | $336,332 | $133,313 | $203,019 | $74,204,098 |
| 2 | 20 | $336,332 | $132,949 | $203,383 | $74,000,715 |
| 2 | 21 | $336,332 | $132,585 | $203,747 | $73,796,967 |
| 2 | 22 | $336,332 | $132,220 | $204,112 | $73,592,855 |
| 2 | 23 | $336,332 | $131,854 | $204,478 | $73,388,377 |
| 2 | 24 | $336,332 | $131,488 | $204,845 | $73,183,532 |
| 3 | 25 | $336,332 | $131,120 | $205,212 | $72,978,321 |
| 3 | 26 | $336,332 | $130,753 | $205,579 | $72,772,741 |
| 3 | 27 | $336,332 | $130,384 | $205,948 | $72,566,794 |
| 3 | 28 | $336,332 | $130,016 | $206,317 | $72,360,477 |
| 3 | 29 | $336,332 | $129,646 | $206,686 | $72,153,791 |
| 3 | 30 | $336,332 | $129,276 | $207,056 | $71,946,735 |
| 3 | 31 | $336,332 | $128,905 | $207,427 | $71,739,307 |
| 3 | 32 | $336,332 | $128,533 | $207,799 | $71,531,508 |
| 3 | 33 | $336,332 | $128,161 | $208,171 | $71,323,337 |
| 3 | 34 | $336,332 | $127,788 | $208,544 | $71,114,792 |
| 3 | 35 | $336,332 | $127,414 | $208,918 | $70,905,874 |
| 3 | 36 | $336,332 | $127,040 | $209,292 | $70,696,582 |
| 4 | 37 | $336,332 | $126,665 | $209,667 | $70,486,915 |
| 4 | 38 | $336,332 | $126,289 | $210,043 | $70,276,872 |
| 4 | 39 | $336,332 | $125,913 | $210,419 | $70,066,452 |
| 4 | 40 | $336,332 | $125,536 | $210,796 | $69,855,656 |
| 4 | 41 | $336,332 | $125,158 | $211,174 | $69,644,482 |
| 4 | 42 | $336,332 | $124,780 | $211,552 | $69,432,930 |
| 4 | 43 | $336,332 | $124,401 | $211,931 | $69,220,999 |
| 4 | 44 | $336,332 | $124,021 | $212,311 | $69,008,687 |
| 4 | 45 | $336,332 | $123,641 | $212,691 | $68,795,996 |
| 4 | 46 | $336,332 | $123,259 | $213,073 | $68,582,923 |
| 4 | 47 | $336,332 | $122,878 | $213,454 | $68,369,469 |
| 4 | 48 | $336,332 | $122,495 | $213,837 | $68,155,632 |
| 5 | 49 | $336,332 | $122,112 | $214,220 | $67,941,413 |
| 5 | 50 | $336,332 | $121,728 | $214,604 | $67,726,809 |
| 5 | 51 | $336,332 | $121,344 | $214,988 | $67,511,821 |
| 5 | 52 | $336,332 | $120,959 | $215,373 | $67,296,447 |
| 5 | 53 | $336,332 | $120,573 | $215,759 | $67,080,688 |
| 5 | 54 | $336,332 | $120,186 | $216,146 | $66,864,542 |
| 5 | 55 | $336,332 | $119,799 | $216,533 | $66,648,009 |
| 5 | 56 | $336,332 | $119,411 | $216,921 | $66,431,088 |
| 5 | 57 | $336,332 | $119,022 | $217,310 | $66,213,779 |
| 5 | 58 | $336,332 | $118,633 | $217,699 | $65,996,080 |
| 5 | 59 | $336,332 | $118,243 | $218,089 | $65,777,991 |
| 5 | 60 | $336,332 | $117,852 | $218,480 | $65,559,511 |
| 6 | 61 | $336,332 | $117,461 | $218,871 | $65,340,640 |
| 6 | 62 | $336,332 | $117,069 | $219,263 | $65,121,376 |
| 6 | 63 | $336,332 | $116,676 | $219,656 | $64,901,720 |
| 6 | 64 | $336,332 | $116,282 | $220,050 | $64,681,670 |
| 6 | 65 | $336,332 | $115,888 | $220,444 | $64,461,226 |
| 6 | 66 | $336,332 | $115,493 | $220,839 | $64,240,387 |
| 6 | 67 | $336,332 | $115,097 | $221,235 | $64,019,152 |
| 6 | 68 | $336,332 | $114,701 | $221,631 | $63,797,521 |
| 6 | 69 | $336,332 | $114,304 | $222,028 | $63,575,493 |
| 6 | 70 | $336,332 | $113,906 | $222,426 | $63,353,067 |
| 6 | 71 | $336,332 | $113,508 | $222,824 | $63,130,243 |
| 6 | 72 | $336,332 | $113,108 | $223,224 | $62,907,019 |
| 7 | 73 | $336,332 | $112,708 | $223,624 | $62,683,396 |
| 7 | 74 | $336,332 | $112,308 | $224,024 | $62,459,371 |
| 7 | 75 | $336,332 | $111,906 | $224,426 | $62,234,946 |
| 7 | 76 | $336,332 | $111,504 | $224,828 | $62,010,118 |
| 7 | 77 | $336,332 | $111,101 | $225,231 | $61,784,887 |
| 7 | 78 | $336,332 | $110,698 | $225,634 | $61,559,253 |
| 7 | 79 | $336,332 | $110,294 | $226,038 | $61,333,215 |
| 7 | 80 | $336,332 | $109,889 | $226,443 | $61,106,772 |
| 7 | 81 | $336,332 | $109,483 | $226,849 | $60,879,923 |
| 7 | 82 | $336,332 | $109,077 | $227,255 | $60,652,667 |
| 7 | 83 | $336,332 | $108,669 | $227,663 | $60,425,004 |
| 7 | 84 | $336,332 | $108,261 | $228,071 | $60,196,934 |
| 8 | 85 | $336,332 | $107,853 | $228,479 | $59,968,455 |
| 8 | 86 | $336,332 | $107,443 | $228,889 | $59,739,566 |
| 8 | 87 | $336,332 | $107,033 | $229,299 | $59,510,267 |
| 8 | 88 | $336,332 | $106,623 | $229,709 | $59,280,558 |
| 8 | 89 | $336,332 | $106,211 | $230,121 | $59,050,437 |
| 8 | 90 | $336,332 | $105,799 | $230,533 | $58,819,904 |
| 8 | 91 | $336,332 | $105,386 | $230,946 | $58,588,957 |
| 8 | 92 | $336,332 | $104,972 | $231,360 | $58,357,597 |
| 8 | 93 | $336,332 | $104,557 | $231,775 | $58,125,822 |
| 8 | 94 | $336,332 | $104,142 | $232,190 | $57,893,633 |
| 8 | 95 | $336,332 | $103,726 | $232,606 | $57,661,027 |
| 8 | 96 | $336,332 | $103,309 | $233,023 | $57,428,004 |
| 9 | 97 | $336,332 | $102,892 | $233,440 | $57,194,564 |
| 9 | 98 | $336,332 | $102,474 | $233,858 | $56,960,705 |
| 9 | 99 | $336,332 | $102,055 | $234,277 | $56,726,428 |
| 9 | 100 | $336,332 | $101,635 | $234,697 | $56,491,731 |
| 9 | 101 | $336,332 | $101,214 | $235,118 | $56,256,613 |
| 9 | 102 | $336,332 | $100,793 | $235,539 | $56,021,074 |
| 9 | 103 | $336,332 | $100,371 | $235,961 | $55,785,113 |
| 9 | 104 | $336,332 | $99,948 | $236,384 | $55,548,729 |
| 9 | 105 | $336,332 | $99,525 | $236,807 | $55,311,922 |
| 9 | 106 | $336,332 | $99,101 | $237,231 | $55,074,691 |
| 9 | 107 | $336,332 | $98,675 | $237,657 | $54,837,034 |
| 9 | 108 | $336,332 | $98,250 | $238,082 | $54,598,952 |
| 10 | 109 | $336,332 | $97,823 | $238,509 | $54,360,443 |
| 10 | 110 | $336,332 | $97,396 | $238,936 | $54,121,507 |
| 10 | 111 | $336,332 | $96,968 | $239,364 | $53,882,142 |
| 10 | 112 | $336,332 | $96,539 | $239,793 | $53,642,349 |
| 10 | 113 | $336,332 | $96,109 | $240,223 | $53,402,126 |
| 10 | 114 | $336,332 | $95,679 | $240,653 | $53,161,473 |
| 10 | 115 | $336,332 | $95,248 | $241,084 | $52,920,389 |
| 10 | 116 | $336,332 | $94,816 | $241,516 | $52,678,872 |
| 10 | 117 | $336,332 | $94,383 | $241,949 | $52,436,923 |
| 10 | 118 | $336,332 | $93,949 | $242,383 | $52,194,541 |
| 10 | 119 | $336,332 | $93,515 | $242,817 | $51,951,724 |
| 10 | 120 | $336,332 | $93,080 | $243,252 | $51,708,472 |
| 11 | 121 | $336,332 | $92,644 | $243,688 | $51,464,784 |
| 11 | 122 | $336,332 | $92,208 | $244,124 | $51,220,660 |
| 11 | 123 | $336,332 | $91,770 | $244,562 | $50,976,099 |
| 11 | 124 | $336,332 | $91,332 | $245,000 | $50,731,099 |
| 11 | 125 | $336,332 | $90,893 | $245,439 | $50,485,660 |
| 11 | 126 | $336,332 | $90,453 | $245,879 | $50,239,781 |
| 11 | 127 | $336,332 | $90,013 | $246,319 | $49,993,462 |
| 11 | 128 | $336,332 | $89,572 | $246,760 | $49,746,702 |
| 11 | 129 | $336,332 | $89,130 | $247,203 | $49,499,499 |
| 11 | 130 | $336,332 | $88,687 | $247,645 | $49,251,854 |
| 11 | 131 | $336,332 | $88,243 | $248,089 | $49,003,765 |
| 11 | 132 | $336,332 | $87,798 | $248,534 | $48,755,231 |
| 12 | 133 | $336,332 | $87,353 | $248,979 | $48,506,252 |
| 12 | 134 | $336,332 | $86,907 | $249,425 | $48,256,827 |
| 12 | 135 | $336,332 | $86,460 | $249,872 | $48,006,955 |
| 12 | 136 | $336,332 | $86,012 | $250,320 | $47,756,636 |
| 12 | 137 | $336,332 | $85,564 | $250,768 | $47,505,868 |
| 12 | 138 | $336,332 | $85,115 | $251,217 | $47,254,650 |
| 12 | 139 | $336,332 | $84,665 | $251,667 | $47,002,983 |
| 12 | 140 | $336,332 | $84,214 | $252,118 | $46,750,865 |
| 12 | 141 | $336,332 | $83,762 | $252,570 | $46,498,295 |
| 12 | 142 | $336,332 | $83,309 | $253,023 | $46,245,272 |
| 12 | 143 | $336,332 | $82,856 | $253,476 | $45,991,796 |
| 12 | 144 | $336,332 | $82,402 | $253,930 | $45,737,866 |
| 13 | 145 | $336,332 | $81,947 | $254,385 | $45,483,481 |
| 13 | 146 | $336,332 | $81,491 | $254,841 | $45,228,640 |
| 13 | 147 | $336,332 | $81,035 | $255,297 | $44,973,343 |
| 13 | 148 | $336,332 | $80,577 | $255,755 | $44,717,588 |
| 13 | 149 | $336,332 | $80,119 | $256,213 | $44,461,375 |
| 13 | 150 | $336,332 | $79,660 | $256,672 | $44,204,703 |
| 13 | 151 | $336,332 | $79,200 | $257,132 | $43,947,571 |
| 13 | 152 | $336,332 | $78,739 | $257,593 | $43,689,978 |
| 13 | 153 | $336,332 | $78,278 | $258,054 | $43,431,924 |
| 13 | 154 | $336,332 | $77,816 | $258,516 | $43,173,408 |
| 13 | 155 | $336,332 | $77,352 | $258,980 | $42,914,428 |
| 13 | 156 | $336,332 | $76,888 | $259,444 | $42,654,984 |
| 14 | 157 | $336,332 | $76,424 | $259,909 | $42,395,076 |
| 14 | 158 | $336,332 | $75,958 | $260,374 | $42,134,702 |
| 14 | 159 | $336,332 | $75,491 | $260,841 | $41,873,861 |
| 14 | 160 | $336,332 | $75,024 | $261,308 | $41,612,553 |
| 14 | 161 | $336,332 | $74,556 | $261,776 | $41,350,777 |
| 14 | 162 | $336,332 | $74,087 | $262,245 | $41,088,532 |
| 14 | 163 | $336,332 | $73,617 | $262,715 | $40,825,816 |
| 14 | 164 | $336,332 | $73,146 | $263,186 | $40,562,631 |
| 14 | 165 | $336,332 | $72,675 | $263,657 | $40,298,973 |
| 14 | 166 | $336,332 | $72,202 | $264,130 | $40,034,844 |
| 14 | 167 | $336,332 | $71,729 | $264,603 | $39,770,241 |
| 14 | 168 | $336,332 | $71,255 | $265,077 | $39,505,164 |
| 15 | 169 | $336,332 | $70,780 | $265,552 | $39,239,612 |
| 15 | 170 | $336,332 | $70,304 | $266,028 | $38,973,584 |
| 15 | 171 | $336,332 | $69,828 | $266,504 | $38,707,080 |
| 15 | 172 | $336,332 | $69,350 | $266,982 | $38,440,098 |
| 15 | 173 | $336,332 | $68,872 | $267,460 | $38,172,638 |
| 15 | 174 | $336,332 | $68,393 | $267,939 | $37,904,698 |
| 15 | 175 | $336,332 | $67,913 | $268,419 | $37,636,279 |
| 15 | 176 | $336,332 | $67,432 | $268,900 | $37,367,379 |
| 15 | 177 | $336,332 | $66,950 | $269,382 | $37,097,996 |
| 15 | 178 | $336,332 | $66,467 | $269,865 | $36,828,132 |
| 15 | 179 | $336,332 | $65,984 | $270,348 | $36,557,783 |
| 15 | 180 | $336,332 | $65,499 | $270,833 | $36,286,951 |
| 16 | 181 | $336,332 | $65,014 | $271,318 | $36,015,633 |
| 16 | 182 | $336,332 | $64,528 | $271,804 | $35,743,829 |
| 16 | 183 | $336,332 | $64,041 | $272,291 | $35,471,538 |
| 16 | 184 | $336,332 | $63,553 | $272,779 | $35,198,759 |
| 16 | 185 | $336,332 | $63,064 | $273,268 | $34,925,491 |
| 16 | 186 | $336,332 | $62,575 | $273,757 | $34,651,734 |
| 16 | 187 | $336,332 | $62,084 | $274,248 | $34,377,486 |
| 16 | 188 | $336,332 | $61,593 | $274,739 | $34,102,747 |
| 16 | 189 | $336,332 | $61,101 | $275,231 | $33,827,516 |
| 16 | 190 | $336,332 | $60,608 | $275,724 | $33,551,792 |
| 16 | 191 | $336,332 | $60,114 | $276,218 | $33,275,573 |
| 16 | 192 | $336,332 | $59,619 | $276,713 | $32,998,860 |
| 17 | 193 | $336,332 | $59,123 | $277,209 | $32,721,651 |
| 17 | 194 | $336,332 | $58,626 | $277,706 | $32,443,945 |
| 17 | 195 | $336,332 | $58,129 | $278,203 | $32,165,742 |
| 17 | 196 | $336,332 | $57,630 | $278,702 | $31,887,040 |
| 17 | 197 | $336,332 | $57,131 | $279,201 | $31,607,839 |
| 17 | 198 | $336,332 | $56,631 | $279,701 | $31,328,138 |
| 17 | 199 | $336,332 | $56,130 | $280,202 | $31,047,935 |
| 17 | 200 | $336,332 | $55,628 | $280,704 | $30,767,231 |
| 17 | 201 | $336,332 | $55,125 | $281,207 | $30,486,023 |
| 17 | 202 | $336,332 | $54,621 | $281,711 | $30,204,312 |
| 17 | 203 | $336,332 | $54,116 | $282,216 | $29,922,096 |
| 17 | 204 | $336,332 | $53,610 | $282,722 | $29,639,375 |
| 18 | 205 | $336,332 | $53,104 | $283,228 | $29,356,147 |
| 18 | 206 | $336,332 | $52,596 | $283,736 | $29,072,411 |
| 18 | 207 | $336,332 | $52,088 | $284,244 | $28,788,167 |
| 18 | 208 | $336,332 | $51,579 | $284,753 | $28,503,414 |
| 18 | 209 | $336,332 | $51,069 | $285,263 | $28,218,150 |
| 18 | 210 | $336,332 | $50,558 | $285,775 | $27,932,376 |
| 18 | 211 | $336,332 | $50,046 | $286,287 | $27,646,089 |
| 18 | 212 | $336,332 | $49,533 | $286,799 | $27,359,290 |
| 18 | 213 | $336,332 | $49,019 | $287,313 | $27,071,977 |
| 18 | 214 | $336,332 | $48,504 | $287,828 | $26,784,148 |
| 18 | 215 | $336,332 | $47,988 | $288,344 | $26,495,805 |
| 18 | 216 | $336,332 | $47,472 | $288,860 | $26,206,944 |
| 19 | 217 | $336,332 | $46,954 | $289,378 | $25,917,566 |
| 19 | 218 | $336,332 | $46,436 | $289,896 | $25,627,670 |
| 19 | 219 | $336,332 | $45,916 | $290,416 | $25,337,254 |
| 19 | 220 | $336,332 | $45,396 | $290,936 | $25,046,318 |
| 19 | 221 | $336,332 | $44,875 | $291,457 | $24,754,861 |
| 19 | 222 | $336,332 | $44,352 | $291,980 | $24,462,881 |
| 19 | 223 | $336,332 | $43,829 | $292,503 | $24,170,379 |
| 19 | 224 | $336,332 | $43,305 | $293,027 | $23,877,352 |
| 19 | 225 | $336,332 | $42,780 | $293,552 | $23,583,800 |
| 19 | 226 | $336,332 | $42,254 | $294,078 | $23,289,722 |
| 19 | 227 | $336,332 | $41,727 | $294,605 | $22,995,118 |
| 19 | 228 | $336,332 | $41,200 | $295,132 | $22,699,985 |
| 20 | 229 | $336,332 | $40,671 | $295,661 | $22,404,324 |
| 20 | 230 | $336,332 | $40,141 | $296,191 | $22,108,133 |
| 20 | 231 | $336,332 | $39,610 | $296,722 | $21,811,411 |
| 20 | 232 | $336,332 | $39,079 | $297,253 | $21,514,158 |
| 20 | 233 | $336,332 | $38,546 | $297,786 | $21,216,372 |
| 20 | 234 | $336,332 | $38,013 | $298,319 | $20,918,053 |
| 20 | 235 | $336,332 | $37,478 | $298,854 | $20,619,199 |
| 20 | 236 | $336,332 | $36,943 | $299,389 | $20,319,810 |
| 20 | 237 | $336,332 | $36,406 | $299,926 | $20,019,884 |
| 20 | 238 | $336,332 | $35,869 | $300,463 | $19,719,421 |
| 20 | 239 | $336,332 | $35,331 | $301,001 | $19,418,420 |
| 20 | 240 | $336,332 | $34,791 | $301,541 | $19,116,879 |
| 21 | 241 | $336,332 | $34,251 | $302,081 | $18,814,798 |
| 21 | 242 | $336,332 | $33,710 | $302,622 | $18,512,176 |
| 21 | 243 | $336,332 | $33,168 | $303,164 | $18,209,011 |
| 21 | 244 | $336,332 | $32,624 | $303,708 | $17,905,304 |
| 21 | 245 | $336,332 | $32,080 | $304,252 | $17,601,052 |
| 21 | 246 | $336,332 | $31,535 | $304,797 | $17,296,255 |
| 21 | 247 | $336,332 | $30,989 | $305,343 | $16,990,913 |
| 21 | 248 | $336,332 | $30,442 | $305,890 | $16,685,023 |
| 21 | 249 | $336,332 | $29,894 | $306,438 | $16,378,585 |
| 21 | 250 | $336,332 | $29,345 | $306,987 | $16,071,597 |
| 21 | 251 | $336,332 | $28,795 | $307,537 | $15,764,060 |
| 21 | 252 | $336,332 | $28,244 | $308,088 | $15,455,972 |
| 22 | 253 | $336,332 | $27,692 | $308,640 | $15,147,332 |
| 22 | 254 | $336,332 | $27,139 | $309,193 | $14,838,139 |
| 22 | 255 | $336,332 | $26,585 | $309,747 | $14,528,392 |
| 22 | 256 | $336,332 | $26,030 | $310,302 | $14,218,090 |
| 22 | 257 | $336,332 | $25,474 | $310,858 | $13,907,232 |
| 22 | 258 | $336,332 | $24,917 | $311,415 | $13,595,817 |
| 22 | 259 | $336,332 | $24,359 | $311,973 | $13,283,844 |
| 22 | 260 | $336,332 | $23,800 | $312,532 | $12,971,313 |
| 22 | 261 | $336,332 | $23,240 | $313,092 | $12,658,221 |
| 22 | 262 | $336,332 | $22,679 | $313,653 | $12,344,568 |
| 22 | 263 | $336,332 | $22,117 | $314,215 | $12,030,353 |
| 22 | 264 | $336,332 | $21,554 | $314,778 | $11,715,576 |
| 23 | 265 | $336,332 | $20,990 | $315,342 | $11,400,234 |
| 23 | 266 | $336,332 | $20,425 | $315,907 | $11,084,328 |
| 23 | 267 | $336,332 | $19,859 | $316,473 | $10,767,855 |
| 23 | 268 | $336,332 | $19,292 | $317,040 | $10,450,815 |
| 23 | 269 | $336,332 | $18,724 | $317,608 | $10,133,208 |
| 23 | 270 | $336,332 | $18,155 | $318,177 | $9,815,031 |
| 23 | 271 | $336,332 | $17,585 | $318,747 | $9,496,284 |
| 23 | 272 | $336,332 | $17,014 | $319,318 | $9,176,966 |
| 23 | 273 | $336,332 | $16,442 | $319,890 | $8,857,076 |
| 23 | 274 | $336,332 | $15,869 | $320,463 | $8,536,613 |
| 23 | 275 | $336,332 | $15,295 | $321,037 | $8,215,576 |
| 23 | 276 | $336,332 | $14,720 | $321,612 | $7,893,964 |
| 24 | 277 | $336,332 | $14,143 | $322,189 | $7,571,775 |
| 24 | 278 | $336,332 | $13,566 | $322,766 | $7,249,009 |
| 24 | 279 | $336,332 | $12,988 | $323,344 | $6,925,665 |
| 24 | 280 | $336,332 | $12,408 | $323,924 | $6,601,741 |
| 24 | 281 | $336,332 | $11,828 | $324,504 | $6,277,237 |
| 24 | 282 | $336,332 | $11,247 | $325,085 | $5,952,152 |
| 24 | 283 | $336,332 | $10,664 | $325,668 | $5,626,484 |
| 24 | 284 | $336,332 | $10,081 | $326,251 | $5,300,233 |
| 24 | 285 | $336,332 | $9,496 | $326,836 | $4,973,397 |
| 24 | 286 | $336,332 | $8,911 | $327,421 | $4,645,976 |
| 24 | 287 | $336,332 | $8,324 | $328,008 | $4,317,968 |
| 24 | 288 | $336,332 | $7,736 | $328,596 | $3,989,372 |
| 25 | 289 | $336,332 | $7,148 | $329,184 | $3,660,188 |
| 25 | 290 | $336,332 | $6,558 | $329,774 | $3,330,414 |
| 25 | 291 | $336,332 | $5,967 | $330,365 | $3,000,049 |
| 25 | 292 | $336,332 | $5,375 | $330,957 | $2,669,092 |
| 25 | 293 | $336,332 | $4,782 | $331,550 | $2,337,542 |
| 25 | 294 | $336,332 | $4,188 | $332,144 | $2,005,398 |
| 25 | 295 | $336,332 | $3,593 | $332,739 | $1,672,659 |
| 25 | 296 | $336,332 | $2,997 | $333,335 | $1,339,324 |
| 25 | 297 | $336,332 | $2,400 | $333,932 | $1,005,391 |
| 25 | 298 | $336,332 | $1,801 | $334,531 | $670,861 |
| 25 | 299 | $336,332 | $1,202 | $335,130 | $335,731 |
| 25 | 300 | $336,332 | $602 | $335,731 | $0 |
