Down Payment (HKD)
$5,600,000
Monthly Repayment (HKD)
$36,220
Loan Amount (HKD)
$8,400,000
+
Total Interest (HKD)
$2,466,112
=
Total Repayment (HKD)
$10,866,112
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $36,220 | $15,050 | $21,170 | $8,378,830 |
| 1 | 2 | $36,220 | $15,012 | $21,208 | $8,357,621 |
| 1 | 3 | $36,220 | $14,974 | $21,246 | $8,336,375 |
| 1 | 4 | $36,220 | $14,936 | $21,284 | $8,315,091 |
| 1 | 5 | $36,220 | $14,898 | $21,323 | $8,293,768 |
| 1 | 6 | $36,220 | $14,860 | $21,361 | $8,272,407 |
| 1 | 7 | $36,220 | $14,821 | $21,399 | $8,251,008 |
| 1 | 8 | $36,220 | $14,783 | $21,437 | $8,229,571 |
| 1 | 9 | $36,220 | $14,745 | $21,476 | $8,208,095 |
| 1 | 10 | $36,220 | $14,706 | $21,514 | $8,186,581 |
| 1 | 11 | $36,220 | $14,668 | $21,553 | $8,165,028 |
| 1 | 12 | $36,220 | $14,629 | $21,591 | $8,143,437 |
| 2 | 13 | $36,220 | $14,590 | $21,630 | $8,121,807 |
| 2 | 14 | $36,220 | $14,552 | $21,669 | $8,100,138 |
| 2 | 15 | $36,220 | $14,513 | $21,708 | $8,078,431 |
| 2 | 16 | $36,220 | $14,474 | $21,747 | $8,056,684 |
| 2 | 17 | $36,220 | $14,435 | $21,785 | $8,034,899 |
| 2 | 18 | $36,220 | $14,396 | $21,825 | $8,013,074 |
| 2 | 19 | $36,220 | $14,357 | $21,864 | $7,991,211 |
| 2 | 20 | $36,220 | $14,318 | $21,903 | $7,969,308 |
| 2 | 21 | $36,220 | $14,278 | $21,942 | $7,947,366 |
| 2 | 22 | $36,220 | $14,239 | $21,981 | $7,925,384 |
| 2 | 23 | $36,220 | $14,200 | $22,021 | $7,903,364 |
| 2 | 24 | $36,220 | $14,160 | $22,060 | $7,881,303 |
| 3 | 25 | $36,220 | $14,121 | $22,100 | $7,859,204 |
| 3 | 26 | $36,220 | $14,081 | $22,139 | $7,837,064 |
| 3 | 27 | $36,220 | $14,041 | $22,179 | $7,814,886 |
| 3 | 28 | $36,220 | $14,002 | $22,219 | $7,792,667 |
| 3 | 29 | $36,220 | $13,962 | $22,259 | $7,770,408 |
| 3 | 30 | $36,220 | $13,922 | $22,298 | $7,748,110 |
| 3 | 31 | $36,220 | $13,882 | $22,338 | $7,725,772 |
| 3 | 32 | $36,220 | $13,842 | $22,378 | $7,703,393 |
| 3 | 33 | $36,220 | $13,802 | $22,418 | $7,680,975 |
| 3 | 34 | $36,220 | $13,762 | $22,459 | $7,658,516 |
| 3 | 35 | $36,220 | $13,722 | $22,499 | $7,636,017 |
| 3 | 36 | $36,220 | $13,681 | $22,539 | $7,613,478 |
| 4 | 37 | $36,220 | $13,641 | $22,580 | $7,590,899 |
| 4 | 38 | $36,220 | $13,600 | $22,620 | $7,568,278 |
| 4 | 39 | $36,220 | $13,560 | $22,661 | $7,545,618 |
| 4 | 40 | $36,220 | $13,519 | $22,701 | $7,522,917 |
| 4 | 41 | $36,220 | $13,479 | $22,742 | $7,500,175 |
| 4 | 42 | $36,220 | $13,438 | $22,783 | $7,477,392 |
| 4 | 43 | $36,220 | $13,397 | $22,823 | $7,454,569 |
| 4 | 44 | $36,220 | $13,356 | $22,864 | $7,431,705 |
| 4 | 45 | $36,220 | $13,315 | $22,905 | $7,408,800 |
| 4 | 46 | $36,220 | $13,274 | $22,946 | $7,385,853 |
| 4 | 47 | $36,220 | $13,233 | $22,987 | $7,362,866 |
| 4 | 48 | $36,220 | $13,192 | $23,029 | $7,339,837 |
| 5 | 49 | $36,220 | $13,151 | $23,070 | $7,316,768 |
| 5 | 50 | $36,220 | $13,109 | $23,111 | $7,293,656 |
| 5 | 51 | $36,220 | $13,068 | $23,153 | $7,270,504 |
| 5 | 52 | $36,220 | $13,026 | $23,194 | $7,247,310 |
| 5 | 53 | $36,220 | $12,985 | $23,236 | $7,224,074 |
| 5 | 54 | $36,220 | $12,943 | $23,277 | $7,200,797 |
| 5 | 55 | $36,220 | $12,901 | $23,319 | $7,177,478 |
| 5 | 56 | $36,220 | $12,860 | $23,361 | $7,154,117 |
| 5 | 57 | $36,220 | $12,818 | $23,403 | $7,130,715 |
| 5 | 58 | $36,220 | $12,776 | $23,445 | $7,107,270 |
| 5 | 59 | $36,220 | $12,734 | $23,487 | $7,083,784 |
| 5 | 60 | $36,220 | $12,692 | $23,529 | $7,060,255 |
| 6 | 61 | $36,220 | $12,650 | $23,571 | $7,036,684 |
| 6 | 62 | $36,220 | $12,607 | $23,613 | $7,013,071 |
| 6 | 63 | $36,220 | $12,565 | $23,655 | $6,989,416 |
| 6 | 64 | $36,220 | $12,523 | $23,698 | $6,965,718 |
| 6 | 65 | $36,220 | $12,480 | $23,740 | $6,941,978 |
| 6 | 66 | $36,220 | $12,438 | $23,783 | $6,918,196 |
| 6 | 67 | $36,220 | $12,395 | $23,825 | $6,894,370 |
| 6 | 68 | $36,220 | $12,352 | $23,868 | $6,870,502 |
| 6 | 69 | $36,220 | $12,310 | $23,911 | $6,846,592 |
| 6 | 70 | $36,220 | $12,267 | $23,954 | $6,822,638 |
| 6 | 71 | $36,220 | $12,224 | $23,996 | $6,798,642 |
| 6 | 72 | $36,220 | $12,181 | $24,039 | $6,774,602 |
| 7 | 73 | $36,220 | $12,138 | $24,083 | $6,750,520 |
| 7 | 74 | $36,220 | $12,095 | $24,126 | $6,726,394 |
| 7 | 75 | $36,220 | $12,051 | $24,169 | $6,702,225 |
| 7 | 76 | $36,220 | $12,008 | $24,212 | $6,678,013 |
| 7 | 77 | $36,220 | $11,965 | $24,256 | $6,653,757 |
| 7 | 78 | $36,220 | $11,921 | $24,299 | $6,629,458 |
| 7 | 79 | $36,220 | $11,878 | $24,343 | $6,605,115 |
| 7 | 80 | $36,220 | $11,834 | $24,386 | $6,580,729 |
| 7 | 81 | $36,220 | $11,790 | $24,430 | $6,556,299 |
| 7 | 82 | $36,220 | $11,747 | $24,474 | $6,531,826 |
| 7 | 83 | $36,220 | $11,703 | $24,518 | $6,507,308 |
| 7 | 84 | $36,220 | $11,659 | $24,561 | $6,482,747 |
| 8 | 85 | $36,220 | $11,615 | $24,605 | $6,458,141 |
| 8 | 86 | $36,220 | $11,571 | $24,650 | $6,433,492 |
| 8 | 87 | $36,220 | $11,527 | $24,694 | $6,408,798 |
| 8 | 88 | $36,220 | $11,482 | $24,738 | $6,384,060 |
| 8 | 89 | $36,220 | $11,438 | $24,782 | $6,359,278 |
| 8 | 90 | $36,220 | $11,394 | $24,827 | $6,334,451 |
| 8 | 91 | $36,220 | $11,349 | $24,871 | $6,309,580 |
| 8 | 92 | $36,220 | $11,305 | $24,916 | $6,284,664 |
| 8 | 93 | $36,220 | $11,260 | $24,960 | $6,259,704 |
| 8 | 94 | $36,220 | $11,215 | $25,005 | $6,234,699 |
| 8 | 95 | $36,220 | $11,171 | $25,050 | $6,209,649 |
| 8 | 96 | $36,220 | $11,126 | $25,095 | $6,184,554 |
| 9 | 97 | $36,220 | $11,081 | $25,140 | $6,159,415 |
| 9 | 98 | $36,220 | $11,036 | $25,185 | $6,134,230 |
| 9 | 99 | $36,220 | $10,990 | $25,230 | $6,109,000 |
| 9 | 100 | $36,220 | $10,945 | $25,275 | $6,083,725 |
| 9 | 101 | $36,220 | $10,900 | $25,320 | $6,058,404 |
| 9 | 102 | $36,220 | $10,855 | $25,366 | $6,033,039 |
| 9 | 103 | $36,220 | $10,809 | $25,411 | $6,007,628 |
| 9 | 104 | $36,220 | $10,764 | $25,457 | $5,982,171 |
| 9 | 105 | $36,220 | $10,718 | $25,502 | $5,956,669 |
| 9 | 106 | $36,220 | $10,672 | $25,548 | $5,931,121 |
| 9 | 107 | $36,220 | $10,627 | $25,594 | $5,905,527 |
| 9 | 108 | $36,220 | $10,581 | $25,640 | $5,879,887 |
| 10 | 109 | $36,220 | $10,535 | $25,686 | $5,854,202 |
| 10 | 110 | $36,220 | $10,489 | $25,732 | $5,828,470 |
| 10 | 111 | $36,220 | $10,443 | $25,778 | $5,802,692 |
| 10 | 112 | $36,220 | $10,396 | $25,824 | $5,776,868 |
| 10 | 113 | $36,220 | $10,350 | $25,870 | $5,750,998 |
| 10 | 114 | $36,220 | $10,304 | $25,917 | $5,725,082 |
| 10 | 115 | $36,220 | $10,257 | $25,963 | $5,699,119 |
| 10 | 116 | $36,220 | $10,211 | $26,009 | $5,673,109 |
| 10 | 117 | $36,220 | $10,164 | $26,056 | $5,647,053 |
| 10 | 118 | $36,220 | $10,118 | $26,103 | $5,620,951 |
| 10 | 119 | $36,220 | $10,071 | $26,150 | $5,594,801 |
| 10 | 120 | $36,220 | $10,024 | $26,196 | $5,568,605 |
| 11 | 121 | $36,220 | $9,977 | $26,243 | $5,542,361 |
| 11 | 122 | $36,220 | $9,930 | $26,290 | $5,516,071 |
| 11 | 123 | $36,220 | $9,883 | $26,337 | $5,489,734 |
| 11 | 124 | $36,220 | $9,836 | $26,385 | $5,463,349 |
| 11 | 125 | $36,220 | $9,789 | $26,432 | $5,436,917 |
| 11 | 126 | $36,220 | $9,741 | $26,479 | $5,410,438 |
| 11 | 127 | $36,220 | $9,694 | $26,527 | $5,383,911 |
| 11 | 128 | $36,220 | $9,646 | $26,574 | $5,357,337 |
| 11 | 129 | $36,220 | $9,599 | $26,622 | $5,330,715 |
| 11 | 130 | $36,220 | $9,551 | $26,670 | $5,304,046 |
| 11 | 131 | $36,220 | $9,503 | $26,717 | $5,277,329 |
| 11 | 132 | $36,220 | $9,455 | $26,765 | $5,250,563 |
| 12 | 133 | $36,220 | $9,407 | $26,813 | $5,223,750 |
| 12 | 134 | $36,220 | $9,359 | $26,861 | $5,196,889 |
| 12 | 135 | $36,220 | $9,311 | $26,909 | $5,169,980 |
| 12 | 136 | $36,220 | $9,263 | $26,957 | $5,143,022 |
| 12 | 137 | $36,220 | $9,215 | $27,006 | $5,116,017 |
| 12 | 138 | $36,220 | $9,166 | $27,054 | $5,088,962 |
| 12 | 139 | $36,220 | $9,118 | $27,103 | $5,061,860 |
| 12 | 140 | $36,220 | $9,069 | $27,151 | $5,034,708 |
| 12 | 141 | $36,220 | $9,021 | $27,200 | $5,007,509 |
| 12 | 142 | $36,220 | $8,972 | $27,249 | $4,980,260 |
| 12 | 143 | $36,220 | $8,923 | $27,297 | $4,952,963 |
| 12 | 144 | $36,220 | $8,874 | $27,346 | $4,925,616 |
| 13 | 145 | $36,220 | $8,825 | $27,395 | $4,898,221 |
| 13 | 146 | $36,220 | $8,776 | $27,444 | $4,870,777 |
| 13 | 147 | $36,220 | $8,727 | $27,494 | $4,843,283 |
| 13 | 148 | $36,220 | $8,678 | $27,543 | $4,815,740 |
| 13 | 149 | $36,220 | $8,628 | $27,592 | $4,788,148 |
| 13 | 150 | $36,220 | $8,579 | $27,642 | $4,760,506 |
| 13 | 151 | $36,220 | $8,529 | $27,691 | $4,732,815 |
| 13 | 152 | $36,220 | $8,480 | $27,741 | $4,705,075 |
| 13 | 153 | $36,220 | $8,430 | $27,790 | $4,677,284 |
| 13 | 154 | $36,220 | $8,380 | $27,840 | $4,649,444 |
| 13 | 155 | $36,220 | $8,330 | $27,890 | $4,621,554 |
| 13 | 156 | $36,220 | $8,280 | $27,940 | $4,593,614 |
| 14 | 157 | $36,220 | $8,230 | $27,990 | $4,565,624 |
| 14 | 158 | $36,220 | $8,180 | $28,040 | $4,537,583 |
| 14 | 159 | $36,220 | $8,130 | $28,091 | $4,509,493 |
| 14 | 160 | $36,220 | $8,080 | $28,141 | $4,481,352 |
| 14 | 161 | $36,220 | $8,029 | $28,191 | $4,453,161 |
| 14 | 162 | $36,220 | $7,979 | $28,242 | $4,424,919 |
| 14 | 163 | $36,220 | $7,928 | $28,292 | $4,396,626 |
| 14 | 164 | $36,220 | $7,877 | $28,343 | $4,368,283 |
| 14 | 165 | $36,220 | $7,827 | $28,394 | $4,339,889 |
| 14 | 166 | $36,220 | $7,776 | $28,445 | $4,311,445 |
| 14 | 167 | $36,220 | $7,725 | $28,496 | $4,282,949 |
| 14 | 168 | $36,220 | $7,674 | $28,547 | $4,254,402 |
| 15 | 169 | $36,220 | $7,622 | $28,598 | $4,225,804 |
| 15 | 170 | $36,220 | $7,571 | $28,649 | $4,197,155 |
| 15 | 171 | $36,220 | $7,520 | $28,700 | $4,168,455 |
| 15 | 172 | $36,220 | $7,468 | $28,752 | $4,139,703 |
| 15 | 173 | $36,220 | $7,417 | $28,803 | $4,110,899 |
| 15 | 174 | $36,220 | $7,365 | $28,855 | $4,082,044 |
| 15 | 175 | $36,220 | $7,314 | $28,907 | $4,053,138 |
| 15 | 176 | $36,220 | $7,262 | $28,959 | $4,024,179 |
| 15 | 177 | $36,220 | $7,210 | $29,010 | $3,995,169 |
| 15 | 178 | $36,220 | $7,158 | $29,062 | $3,966,106 |
| 15 | 179 | $36,220 | $7,106 | $29,114 | $3,936,992 |
| 15 | 180 | $36,220 | $7,054 | $29,167 | $3,907,825 |
| 16 | 181 | $36,220 | $7,002 | $29,219 | $3,878,607 |
| 16 | 182 | $36,220 | $6,949 | $29,271 | $3,849,335 |
| 16 | 183 | $36,220 | $6,897 | $29,324 | $3,820,012 |
| 16 | 184 | $36,220 | $6,844 | $29,376 | $3,790,636 |
| 16 | 185 | $36,220 | $6,792 | $29,429 | $3,761,207 |
| 16 | 186 | $36,220 | $6,739 | $29,482 | $3,731,725 |
| 16 | 187 | $36,220 | $6,686 | $29,534 | $3,702,191 |
| 16 | 188 | $36,220 | $6,633 | $29,587 | $3,672,604 |
| 16 | 189 | $36,220 | $6,580 | $29,640 | $3,642,963 |
| 16 | 190 | $36,220 | $6,527 | $29,693 | $3,613,270 |
| 16 | 191 | $36,220 | $6,474 | $29,747 | $3,583,523 |
| 16 | 192 | $36,220 | $6,420 | $29,800 | $3,553,723 |
| 17 | 193 | $36,220 | $6,367 | $29,853 | $3,523,870 |
| 17 | 194 | $36,220 | $6,314 | $29,907 | $3,493,963 |
| 17 | 195 | $36,220 | $6,260 | $29,960 | $3,464,003 |
| 17 | 196 | $36,220 | $6,206 | $30,014 | $3,433,989 |
| 17 | 197 | $36,220 | $6,153 | $30,068 | $3,403,921 |
| 17 | 198 | $36,220 | $6,099 | $30,122 | $3,373,799 |
| 17 | 199 | $36,220 | $6,045 | $30,176 | $3,343,624 |
| 17 | 200 | $36,220 | $5,991 | $30,230 | $3,313,394 |
| 17 | 201 | $36,220 | $5,936 | $30,284 | $3,283,110 |
| 17 | 202 | $36,220 | $5,882 | $30,338 | $3,252,772 |
| 17 | 203 | $36,220 | $5,828 | $30,392 | $3,222,380 |
| 17 | 204 | $36,220 | $5,773 | $30,447 | $3,191,933 |
| 18 | 205 | $36,220 | $5,719 | $30,501 | $3,161,431 |
| 18 | 206 | $36,220 | $5,664 | $30,556 | $3,130,875 |
| 18 | 207 | $36,220 | $5,609 | $30,611 | $3,100,264 |
| 18 | 208 | $36,220 | $5,555 | $30,666 | $3,069,598 |
| 18 | 209 | $36,220 | $5,500 | $30,721 | $3,038,878 |
| 18 | 210 | $36,220 | $5,445 | $30,776 | $3,008,102 |
| 18 | 211 | $36,220 | $5,390 | $30,831 | $2,977,271 |
| 18 | 212 | $36,220 | $5,334 | $30,886 | $2,946,385 |
| 18 | 213 | $36,220 | $5,279 | $30,941 | $2,915,444 |
| 18 | 214 | $36,220 | $5,224 | $30,997 | $2,884,447 |
| 18 | 215 | $36,220 | $5,168 | $31,052 | $2,853,394 |
| 18 | 216 | $36,220 | $5,112 | $31,108 | $2,822,286 |
| 19 | 217 | $36,220 | $5,057 | $31,164 | $2,791,123 |
| 19 | 218 | $36,220 | $5,001 | $31,220 | $2,759,903 |
| 19 | 219 | $36,220 | $4,945 | $31,276 | $2,728,627 |
| 19 | 220 | $36,220 | $4,889 | $31,332 | $2,697,296 |
| 19 | 221 | $36,220 | $4,833 | $31,388 | $2,665,908 |
| 19 | 222 | $36,220 | $4,776 | $31,444 | $2,634,464 |
| 19 | 223 | $36,220 | $4,720 | $31,500 | $2,602,964 |
| 19 | 224 | $36,220 | $4,664 | $31,557 | $2,571,407 |
| 19 | 225 | $36,220 | $4,607 | $31,613 | $2,539,794 |
| 19 | 226 | $36,220 | $4,550 | $31,670 | $2,508,124 |
| 19 | 227 | $36,220 | $4,494 | $31,727 | $2,476,397 |
| 19 | 228 | $36,220 | $4,437 | $31,783 | $2,444,614 |
| 20 | 229 | $36,220 | $4,380 | $31,840 | $2,412,773 |
| 20 | 230 | $36,220 | $4,323 | $31,897 | $2,380,876 |
| 20 | 231 | $36,220 | $4,266 | $31,955 | $2,348,921 |
| 20 | 232 | $36,220 | $4,208 | $32,012 | $2,316,909 |
| 20 | 233 | $36,220 | $4,151 | $32,069 | $2,284,840 |
| 20 | 234 | $36,220 | $4,094 | $32,127 | $2,252,713 |
| 20 | 235 | $36,220 | $4,036 | $32,184 | $2,220,529 |
| 20 | 236 | $36,220 | $3,978 | $32,242 | $2,188,287 |
| 20 | 237 | $36,220 | $3,921 | $32,300 | $2,155,988 |
| 20 | 238 | $36,220 | $3,863 | $32,358 | $2,123,630 |
| 20 | 239 | $36,220 | $3,805 | $32,416 | $2,091,214 |
| 20 | 240 | $36,220 | $3,747 | $32,474 | $2,058,741 |
| 21 | 241 | $36,220 | $3,689 | $32,532 | $2,026,209 |
| 21 | 242 | $36,220 | $3,630 | $32,590 | $1,993,619 |
| 21 | 243 | $36,220 | $3,572 | $32,648 | $1,960,970 |
| 21 | 244 | $36,220 | $3,513 | $32,707 | $1,928,263 |
| 21 | 245 | $36,220 | $3,455 | $32,766 | $1,895,498 |
| 21 | 246 | $36,220 | $3,396 | $32,824 | $1,862,674 |
| 21 | 247 | $36,220 | $3,337 | $32,883 | $1,829,791 |
| 21 | 248 | $36,220 | $3,278 | $32,942 | $1,796,849 |
| 21 | 249 | $36,220 | $3,219 | $33,001 | $1,763,848 |
| 21 | 250 | $36,220 | $3,160 | $33,060 | $1,730,787 |
| 21 | 251 | $36,220 | $3,101 | $33,119 | $1,697,668 |
| 21 | 252 | $36,220 | $3,042 | $33,179 | $1,664,489 |
| 22 | 253 | $36,220 | $2,982 | $33,238 | $1,631,251 |
| 22 | 254 | $36,220 | $2,923 | $33,298 | $1,597,953 |
| 22 | 255 | $36,220 | $2,863 | $33,357 | $1,564,596 |
| 22 | 256 | $36,220 | $2,803 | $33,417 | $1,531,179 |
| 22 | 257 | $36,220 | $2,743 | $33,477 | $1,497,702 |
| 22 | 258 | $36,220 | $2,683 | $33,537 | $1,464,165 |
| 22 | 259 | $36,220 | $2,623 | $33,597 | $1,430,568 |
| 22 | 260 | $36,220 | $2,563 | $33,657 | $1,396,911 |
| 22 | 261 | $36,220 | $2,503 | $33,718 | $1,363,193 |
| 22 | 262 | $36,220 | $2,442 | $33,778 | $1,329,415 |
| 22 | 263 | $36,220 | $2,382 | $33,839 | $1,295,577 |
| 22 | 264 | $36,220 | $2,321 | $33,899 | $1,261,677 |
| 23 | 265 | $36,220 | $2,261 | $33,960 | $1,227,718 |
| 23 | 266 | $36,220 | $2,200 | $34,021 | $1,193,697 |
| 23 | 267 | $36,220 | $2,139 | $34,082 | $1,159,615 |
| 23 | 268 | $36,220 | $2,078 | $34,143 | $1,125,472 |
| 23 | 269 | $36,220 | $2,016 | $34,204 | $1,091,269 |
| 23 | 270 | $36,220 | $1,955 | $34,265 | $1,057,003 |
| 23 | 271 | $36,220 | $1,894 | $34,327 | $1,022,677 |
| 23 | 272 | $36,220 | $1,832 | $34,388 | $988,289 |
| 23 | 273 | $36,220 | $1,771 | $34,450 | $953,839 |
| 23 | 274 | $36,220 | $1,709 | $34,511 | $919,328 |
| 23 | 275 | $36,220 | $1,647 | $34,573 | $884,754 |
| 23 | 276 | $36,220 | $1,585 | $34,635 | $850,119 |
| 24 | 277 | $36,220 | $1,523 | $34,697 | $815,422 |
| 24 | 278 | $36,220 | $1,461 | $34,759 | $780,663 |
| 24 | 279 | $36,220 | $1,399 | $34,822 | $745,841 |
| 24 | 280 | $36,220 | $1,336 | $34,884 | $710,957 |
| 24 | 281 | $36,220 | $1,274 | $34,947 | $676,010 |
| 24 | 282 | $36,220 | $1,211 | $35,009 | $641,001 |
| 24 | 283 | $36,220 | $1,148 | $35,072 | $605,929 |
| 24 | 284 | $36,220 | $1,086 | $35,135 | $570,794 |
| 24 | 285 | $36,220 | $1,023 | $35,198 | $535,597 |
| 24 | 286 | $36,220 | $960 | $35,261 | $500,336 |
| 24 | 287 | $36,220 | $896 | $35,324 | $465,012 |
| 24 | 288 | $36,220 | $833 | $35,387 | $429,625 |
| 25 | 289 | $36,220 | $770 | $35,451 | $394,174 |
| 25 | 290 | $36,220 | $706 | $35,514 | $358,660 |
| 25 | 291 | $36,220 | $643 | $35,578 | $323,082 |
| 25 | 292 | $36,220 | $579 | $35,642 | $287,441 |
| 25 | 293 | $36,220 | $515 | $35,705 | $251,735 |
| 25 | 294 | $36,220 | $451 | $35,769 | $215,966 |
| 25 | 295 | $36,220 | $387 | $35,833 | $180,132 |
| 25 | 296 | $36,220 | $323 | $35,898 | $144,235 |
| 25 | 297 | $36,220 | $258 | $35,962 | $108,273 |
| 25 | 298 | $36,220 | $194 | $36,026 | $72,247 |
| 25 | 299 | $36,220 | $129 | $36,091 | $36,156 |
| 25 | 300 | $36,220 | $65 | $36,156 | $0 |
