Down Payment (HKD)
$4,200,000
Monthly Repayment (HKD)
$27,165
Loan Amount (HKD)
$6,300,000
+
Total Interest (HKD)
$1,849,584
=
Total Repayment (HKD)
$8,149,584
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $27,165 | $11,288 | $15,878 | $6,284,122 |
| 1 | 2 | $27,165 | $11,259 | $15,906 | $6,268,216 |
| 1 | 3 | $27,165 | $11,231 | $15,935 | $6,252,281 |
| 1 | 4 | $27,165 | $11,202 | $15,963 | $6,236,318 |
| 1 | 5 | $27,165 | $11,173 | $15,992 | $6,220,326 |
| 1 | 6 | $27,165 | $11,145 | $16,021 | $6,204,306 |
| 1 | 7 | $27,165 | $11,116 | $16,049 | $6,188,256 |
| 1 | 8 | $27,165 | $11,087 | $16,078 | $6,172,178 |
| 1 | 9 | $27,165 | $11,058 | $16,107 | $6,156,072 |
| 1 | 10 | $27,165 | $11,030 | $16,136 | $6,139,936 |
| 1 | 11 | $27,165 | $11,001 | $16,165 | $6,123,771 |
| 1 | 12 | $27,165 | $10,972 | $16,194 | $6,107,578 |
| 2 | 13 | $27,165 | $10,943 | $16,223 | $6,091,355 |
| 2 | 14 | $27,165 | $10,914 | $16,252 | $6,075,104 |
| 2 | 15 | $27,165 | $10,885 | $16,281 | $6,058,823 |
| 2 | 16 | $27,165 | $10,855 | $16,310 | $6,042,513 |
| 2 | 17 | $27,165 | $10,826 | $16,339 | $6,026,174 |
| 2 | 18 | $27,165 | $10,797 | $16,368 | $6,009,806 |
| 2 | 19 | $27,165 | $10,768 | $16,398 | $5,993,408 |
| 2 | 20 | $27,165 | $10,738 | $16,427 | $5,976,981 |
| 2 | 21 | $27,165 | $10,709 | $16,457 | $5,960,524 |
| 2 | 22 | $27,165 | $10,679 | $16,486 | $5,944,038 |
| 2 | 23 | $27,165 | $10,650 | $16,516 | $5,927,523 |
| 2 | 24 | $27,165 | $10,620 | $16,545 | $5,910,978 |
| 3 | 25 | $27,165 | $10,591 | $16,575 | $5,894,403 |
| 3 | 26 | $27,165 | $10,561 | $16,604 | $5,877,798 |
| 3 | 27 | $27,165 | $10,531 | $16,634 | $5,861,164 |
| 3 | 28 | $27,165 | $10,501 | $16,664 | $5,844,500 |
| 3 | 29 | $27,165 | $10,471 | $16,694 | $5,827,806 |
| 3 | 30 | $27,165 | $10,441 | $16,724 | $5,811,082 |
| 3 | 31 | $27,165 | $10,412 | $16,754 | $5,794,329 |
| 3 | 32 | $27,165 | $10,382 | $16,784 | $5,777,545 |
| 3 | 33 | $27,165 | $10,351 | $16,814 | $5,760,731 |
| 3 | 34 | $27,165 | $10,321 | $16,844 | $5,743,887 |
| 3 | 35 | $27,165 | $10,291 | $16,874 | $5,727,013 |
| 3 | 36 | $27,165 | $10,261 | $16,904 | $5,710,109 |
| 4 | 37 | $27,165 | $10,231 | $16,935 | $5,693,174 |
| 4 | 38 | $27,165 | $10,200 | $16,965 | $5,676,209 |
| 4 | 39 | $27,165 | $10,170 | $16,995 | $5,659,213 |
| 4 | 40 | $27,165 | $10,139 | $17,026 | $5,642,188 |
| 4 | 41 | $27,165 | $10,109 | $17,056 | $5,625,131 |
| 4 | 42 | $27,165 | $10,078 | $17,087 | $5,608,044 |
| 4 | 43 | $27,165 | $10,048 | $17,118 | $5,590,927 |
| 4 | 44 | $27,165 | $10,017 | $17,148 | $5,573,779 |
| 4 | 45 | $27,165 | $9,986 | $17,179 | $5,556,600 |
| 4 | 46 | $27,165 | $9,956 | $17,210 | $5,539,390 |
| 4 | 47 | $27,165 | $9,925 | $17,241 | $5,522,149 |
| 4 | 48 | $27,165 | $9,894 | $17,271 | $5,504,878 |
| 5 | 49 | $27,165 | $9,863 | $17,302 | $5,487,576 |
| 5 | 50 | $27,165 | $9,832 | $17,333 | $5,470,242 |
| 5 | 51 | $27,165 | $9,801 | $17,364 | $5,452,878 |
| 5 | 52 | $27,165 | $9,770 | $17,396 | $5,435,482 |
| 5 | 53 | $27,165 | $9,739 | $17,427 | $5,418,056 |
| 5 | 54 | $27,165 | $9,707 | $17,458 | $5,400,598 |
| 5 | 55 | $27,165 | $9,676 | $17,489 | $5,383,108 |
| 5 | 56 | $27,165 | $9,645 | $17,521 | $5,365,588 |
| 5 | 57 | $27,165 | $9,613 | $17,552 | $5,348,036 |
| 5 | 58 | $27,165 | $9,582 | $17,583 | $5,330,453 |
| 5 | 59 | $27,165 | $9,550 | $17,615 | $5,312,838 |
| 5 | 60 | $27,165 | $9,519 | $17,646 | $5,295,191 |
| 6 | 61 | $27,165 | $9,487 | $17,678 | $5,277,513 |
| 6 | 62 | $27,165 | $9,456 | $17,710 | $5,259,803 |
| 6 | 63 | $27,165 | $9,424 | $17,741 | $5,242,062 |
| 6 | 64 | $27,165 | $9,392 | $17,773 | $5,224,289 |
| 6 | 65 | $27,165 | $9,360 | $17,805 | $5,206,484 |
| 6 | 66 | $27,165 | $9,328 | $17,837 | $5,188,647 |
| 6 | 67 | $27,165 | $9,296 | $17,869 | $5,170,778 |
| 6 | 68 | $27,165 | $9,264 | $17,901 | $5,152,877 |
| 6 | 69 | $27,165 | $9,232 | $17,933 | $5,134,944 |
| 6 | 70 | $27,165 | $9,200 | $17,965 | $5,116,979 |
| 6 | 71 | $27,165 | $9,168 | $17,997 | $5,098,981 |
| 6 | 72 | $27,165 | $9,136 | $18,030 | $5,080,952 |
| 7 | 73 | $27,165 | $9,103 | $18,062 | $5,062,890 |
| 7 | 74 | $27,165 | $9,071 | $18,094 | $5,044,795 |
| 7 | 75 | $27,165 | $9,039 | $18,127 | $5,026,669 |
| 7 | 76 | $27,165 | $9,006 | $18,159 | $5,008,510 |
| 7 | 77 | $27,165 | $8,974 | $18,192 | $4,990,318 |
| 7 | 78 | $27,165 | $8,941 | $18,224 | $4,972,094 |
| 7 | 79 | $27,165 | $8,908 | $18,257 | $4,953,837 |
| 7 | 80 | $27,165 | $8,876 | $18,290 | $4,935,547 |
| 7 | 81 | $27,165 | $8,843 | $18,322 | $4,917,225 |
| 7 | 82 | $27,165 | $8,810 | $18,355 | $4,898,869 |
| 7 | 83 | $27,165 | $8,777 | $18,388 | $4,880,481 |
| 7 | 84 | $27,165 | $8,744 | $18,421 | $4,862,060 |
| 8 | 85 | $27,165 | $8,711 | $18,454 | $4,843,606 |
| 8 | 86 | $27,165 | $8,678 | $18,487 | $4,825,119 |
| 8 | 87 | $27,165 | $8,645 | $18,520 | $4,806,599 |
| 8 | 88 | $27,165 | $8,612 | $18,553 | $4,788,045 |
| 8 | 89 | $27,165 | $8,579 | $18,587 | $4,769,458 |
| 8 | 90 | $27,165 | $8,545 | $18,620 | $4,750,838 |
| 8 | 91 | $27,165 | $8,512 | $18,653 | $4,732,185 |
| 8 | 92 | $27,165 | $8,478 | $18,687 | $4,713,498 |
| 8 | 93 | $27,165 | $8,445 | $18,720 | $4,694,778 |
| 8 | 94 | $27,165 | $8,411 | $18,754 | $4,676,024 |
| 8 | 95 | $27,165 | $8,378 | $18,787 | $4,657,237 |
| 8 | 96 | $27,165 | $8,344 | $18,821 | $4,638,416 |
| 9 | 97 | $27,165 | $8,310 | $18,855 | $4,619,561 |
| 9 | 98 | $27,165 | $8,277 | $18,889 | $4,600,672 |
| 9 | 99 | $27,165 | $8,243 | $18,922 | $4,581,750 |
| 9 | 100 | $27,165 | $8,209 | $18,956 | $4,562,794 |
| 9 | 101 | $27,165 | $8,175 | $18,990 | $4,543,803 |
| 9 | 102 | $27,165 | $8,141 | $19,024 | $4,524,779 |
| 9 | 103 | $27,165 | $8,107 | $19,058 | $4,505,721 |
| 9 | 104 | $27,165 | $8,073 | $19,093 | $4,486,628 |
| 9 | 105 | $27,165 | $8,039 | $19,127 | $4,467,501 |
| 9 | 106 | $27,165 | $8,004 | $19,161 | $4,448,340 |
| 9 | 107 | $27,165 | $7,970 | $19,195 | $4,429,145 |
| 9 | 108 | $27,165 | $7,936 | $19,230 | $4,409,915 |
| 10 | 109 | $27,165 | $7,901 | $19,264 | $4,390,651 |
| 10 | 110 | $27,165 | $7,867 | $19,299 | $4,371,352 |
| 10 | 111 | $27,165 | $7,832 | $19,333 | $4,352,019 |
| 10 | 112 | $27,165 | $7,797 | $19,368 | $4,332,651 |
| 10 | 113 | $27,165 | $7,763 | $19,403 | $4,313,249 |
| 10 | 114 | $27,165 | $7,728 | $19,437 | $4,293,811 |
| 10 | 115 | $27,165 | $7,693 | $19,472 | $4,274,339 |
| 10 | 116 | $27,165 | $7,658 | $19,507 | $4,254,832 |
| 10 | 117 | $27,165 | $7,623 | $19,542 | $4,235,290 |
| 10 | 118 | $27,165 | $7,588 | $19,577 | $4,215,713 |
| 10 | 119 | $27,165 | $7,553 | $19,612 | $4,196,101 |
| 10 | 120 | $27,165 | $7,518 | $19,647 | $4,176,454 |
| 11 | 121 | $27,165 | $7,483 | $19,682 | $4,156,771 |
| 11 | 122 | $27,165 | $7,448 | $19,718 | $4,137,053 |
| 11 | 123 | $27,165 | $7,412 | $19,753 | $4,117,300 |
| 11 | 124 | $27,165 | $7,377 | $19,788 | $4,097,512 |
| 11 | 125 | $27,165 | $7,341 | $19,824 | $4,077,688 |
| 11 | 126 | $27,165 | $7,306 | $19,859 | $4,057,828 |
| 11 | 127 | $27,165 | $7,270 | $19,895 | $4,037,933 |
| 11 | 128 | $27,165 | $7,235 | $19,931 | $4,018,003 |
| 11 | 129 | $27,165 | $7,199 | $19,966 | $3,998,036 |
| 11 | 130 | $27,165 | $7,163 | $20,002 | $3,978,034 |
| 11 | 131 | $27,165 | $7,127 | $20,038 | $3,957,996 |
| 11 | 132 | $27,165 | $7,091 | $20,074 | $3,937,923 |
| 12 | 133 | $27,165 | $7,055 | $20,110 | $3,917,813 |
| 12 | 134 | $27,165 | $7,019 | $20,146 | $3,897,667 |
| 12 | 135 | $27,165 | $6,983 | $20,182 | $3,877,485 |
| 12 | 136 | $27,165 | $6,947 | $20,218 | $3,857,267 |
| 12 | 137 | $27,165 | $6,911 | $20,254 | $3,837,012 |
| 12 | 138 | $27,165 | $6,875 | $20,291 | $3,816,722 |
| 12 | 139 | $27,165 | $6,838 | $20,327 | $3,796,395 |
| 12 | 140 | $27,165 | $6,802 | $20,363 | $3,776,031 |
| 12 | 141 | $27,165 | $6,765 | $20,400 | $3,755,631 |
| 12 | 142 | $27,165 | $6,729 | $20,436 | $3,735,195 |
| 12 | 143 | $27,165 | $6,692 | $20,473 | $3,714,722 |
| 12 | 144 | $27,165 | $6,656 | $20,510 | $3,694,212 |
| 13 | 145 | $27,165 | $6,619 | $20,546 | $3,673,666 |
| 13 | 146 | $27,165 | $6,582 | $20,583 | $3,653,082 |
| 13 | 147 | $27,165 | $6,545 | $20,620 | $3,632,462 |
| 13 | 148 | $27,165 | $6,508 | $20,657 | $3,611,805 |
| 13 | 149 | $27,165 | $6,471 | $20,694 | $3,591,111 |
| 13 | 150 | $27,165 | $6,434 | $20,731 | $3,570,380 |
| 13 | 151 | $27,165 | $6,397 | $20,768 | $3,549,612 |
| 13 | 152 | $27,165 | $6,360 | $20,806 | $3,528,806 |
| 13 | 153 | $27,165 | $6,322 | $20,843 | $3,507,963 |
| 13 | 154 | $27,165 | $6,285 | $20,880 | $3,487,083 |
| 13 | 155 | $27,165 | $6,248 | $20,918 | $3,466,165 |
| 13 | 156 | $27,165 | $6,210 | $20,955 | $3,445,210 |
| 14 | 157 | $27,165 | $6,173 | $20,993 | $3,424,218 |
| 14 | 158 | $27,165 | $6,135 | $21,030 | $3,403,187 |
| 14 | 159 | $27,165 | $6,097 | $21,068 | $3,382,120 |
| 14 | 160 | $27,165 | $6,060 | $21,106 | $3,361,014 |
| 14 | 161 | $27,165 | $6,022 | $21,143 | $3,339,870 |
| 14 | 162 | $27,165 | $5,984 | $21,181 | $3,318,689 |
| 14 | 163 | $27,165 | $5,946 | $21,219 | $3,297,470 |
| 14 | 164 | $27,165 | $5,908 | $21,257 | $3,276,212 |
| 14 | 165 | $27,165 | $5,870 | $21,295 | $3,254,917 |
| 14 | 166 | $27,165 | $5,832 | $21,334 | $3,233,584 |
| 14 | 167 | $27,165 | $5,794 | $21,372 | $3,212,212 |
| 14 | 168 | $27,165 | $5,755 | $21,410 | $3,190,802 |
| 15 | 169 | $27,165 | $5,717 | $21,448 | $3,169,353 |
| 15 | 170 | $27,165 | $5,678 | $21,487 | $3,147,866 |
| 15 | 171 | $27,165 | $5,640 | $21,525 | $3,126,341 |
| 15 | 172 | $27,165 | $5,601 | $21,564 | $3,104,777 |
| 15 | 173 | $27,165 | $5,563 | $21,603 | $3,083,175 |
| 15 | 174 | $27,165 | $5,524 | $21,641 | $3,061,533 |
| 15 | 175 | $27,165 | $5,485 | $21,680 | $3,039,853 |
| 15 | 176 | $27,165 | $5,446 | $21,719 | $3,018,134 |
| 15 | 177 | $27,165 | $5,407 | $21,758 | $2,996,377 |
| 15 | 178 | $27,165 | $5,369 | $21,797 | $2,974,580 |
| 15 | 179 | $27,165 | $5,329 | $21,836 | $2,952,744 |
| 15 | 180 | $27,165 | $5,290 | $21,875 | $2,930,869 |
| 16 | 181 | $27,165 | $5,251 | $21,914 | $2,908,955 |
| 16 | 182 | $27,165 | $5,212 | $21,953 | $2,887,002 |
| 16 | 183 | $27,165 | $5,173 | $21,993 | $2,865,009 |
| 16 | 184 | $27,165 | $5,133 | $22,032 | $2,842,977 |
| 16 | 185 | $27,165 | $5,094 | $22,072 | $2,820,905 |
| 16 | 186 | $27,165 | $5,054 | $22,111 | $2,798,794 |
| 16 | 187 | $27,165 | $5,015 | $22,151 | $2,776,643 |
| 16 | 188 | $27,165 | $4,975 | $22,190 | $2,754,453 |
| 16 | 189 | $27,165 | $4,935 | $22,230 | $2,732,222 |
| 16 | 190 | $27,165 | $4,895 | $22,270 | $2,709,952 |
| 16 | 191 | $27,165 | $4,855 | $22,310 | $2,687,642 |
| 16 | 192 | $27,165 | $4,815 | $22,350 | $2,665,293 |
| 17 | 193 | $27,165 | $4,775 | $22,390 | $2,642,903 |
| 17 | 194 | $27,165 | $4,735 | $22,430 | $2,620,472 |
| 17 | 195 | $27,165 | $4,695 | $22,470 | $2,598,002 |
| 17 | 196 | $27,165 | $4,655 | $22,511 | $2,575,492 |
| 17 | 197 | $27,165 | $4,614 | $22,551 | $2,552,941 |
| 17 | 198 | $27,165 | $4,574 | $22,591 | $2,530,350 |
| 17 | 199 | $27,165 | $4,534 | $22,632 | $2,507,718 |
| 17 | 200 | $27,165 | $4,493 | $22,672 | $2,485,046 |
| 17 | 201 | $27,165 | $4,452 | $22,713 | $2,462,333 |
| 17 | 202 | $27,165 | $4,412 | $22,754 | $2,439,579 |
| 17 | 203 | $27,165 | $4,371 | $22,794 | $2,416,785 |
| 17 | 204 | $27,165 | $4,330 | $22,835 | $2,393,949 |
| 18 | 205 | $27,165 | $4,289 | $22,876 | $2,371,073 |
| 18 | 206 | $27,165 | $4,248 | $22,917 | $2,348,156 |
| 18 | 207 | $27,165 | $4,207 | $22,958 | $2,325,198 |
| 18 | 208 | $27,165 | $4,166 | $22,999 | $2,302,199 |
| 18 | 209 | $27,165 | $4,125 | $23,041 | $2,279,158 |
| 18 | 210 | $27,165 | $4,083 | $23,082 | $2,256,077 |
| 18 | 211 | $27,165 | $4,042 | $23,123 | $2,232,953 |
| 18 | 212 | $27,165 | $4,001 | $23,165 | $2,209,789 |
| 18 | 213 | $27,165 | $3,959 | $23,206 | $2,186,583 |
| 18 | 214 | $27,165 | $3,918 | $23,248 | $2,163,335 |
| 18 | 215 | $27,165 | $3,876 | $23,289 | $2,140,046 |
| 18 | 216 | $27,165 | $3,834 | $23,331 | $2,116,715 |
| 19 | 217 | $27,165 | $3,792 | $23,373 | $2,093,342 |
| 19 | 218 | $27,165 | $3,751 | $23,415 | $2,069,927 |
| 19 | 219 | $27,165 | $3,709 | $23,457 | $2,046,471 |
| 19 | 220 | $27,165 | $3,667 | $23,499 | $2,022,972 |
| 19 | 221 | $27,165 | $3,624 | $23,541 | $1,999,431 |
| 19 | 222 | $27,165 | $3,582 | $23,583 | $1,975,848 |
| 19 | 223 | $27,165 | $3,540 | $23,625 | $1,952,223 |
| 19 | 224 | $27,165 | $3,498 | $23,668 | $1,928,555 |
| 19 | 225 | $27,165 | $3,455 | $23,710 | $1,904,845 |
| 19 | 226 | $27,165 | $3,413 | $23,752 | $1,881,093 |
| 19 | 227 | $27,165 | $3,370 | $23,795 | $1,857,298 |
| 19 | 228 | $27,165 | $3,328 | $23,838 | $1,833,460 |
| 20 | 229 | $27,165 | $3,285 | $23,880 | $1,809,580 |
| 20 | 230 | $27,165 | $3,242 | $23,923 | $1,785,657 |
| 20 | 231 | $27,165 | $3,199 | $23,966 | $1,761,691 |
| 20 | 232 | $27,165 | $3,156 | $24,009 | $1,737,682 |
| 20 | 233 | $27,165 | $3,113 | $24,052 | $1,713,630 |
| 20 | 234 | $27,165 | $3,070 | $24,095 | $1,689,535 |
| 20 | 235 | $27,165 | $3,027 | $24,138 | $1,665,397 |
| 20 | 236 | $27,165 | $2,984 | $24,181 | $1,641,215 |
| 20 | 237 | $27,165 | $2,941 | $24,225 | $1,616,991 |
| 20 | 238 | $27,165 | $2,897 | $24,268 | $1,592,722 |
| 20 | 239 | $27,165 | $2,854 | $24,312 | $1,568,411 |
| 20 | 240 | $27,165 | $2,810 | $24,355 | $1,544,056 |
| 21 | 241 | $27,165 | $2,766 | $24,399 | $1,519,657 |
| 21 | 242 | $27,165 | $2,723 | $24,443 | $1,495,214 |
| 21 | 243 | $27,165 | $2,679 | $24,486 | $1,470,728 |
| 21 | 244 | $27,165 | $2,635 | $24,530 | $1,446,198 |
| 21 | 245 | $27,165 | $2,591 | $24,574 | $1,421,623 |
| 21 | 246 | $27,165 | $2,547 | $24,618 | $1,397,005 |
| 21 | 247 | $27,165 | $2,503 | $24,662 | $1,372,343 |
| 21 | 248 | $27,165 | $2,459 | $24,706 | $1,347,636 |
| 21 | 249 | $27,165 | $2,415 | $24,751 | $1,322,886 |
| 21 | 250 | $27,165 | $2,370 | $24,795 | $1,298,091 |
| 21 | 251 | $27,165 | $2,326 | $24,840 | $1,273,251 |
| 21 | 252 | $27,165 | $2,281 | $24,884 | $1,248,367 |
| 22 | 253 | $27,165 | $2,237 | $24,929 | $1,223,438 |
| 22 | 254 | $27,165 | $2,192 | $24,973 | $1,198,465 |
| 22 | 255 | $27,165 | $2,147 | $25,018 | $1,173,447 |
| 22 | 256 | $27,165 | $2,102 | $25,063 | $1,148,384 |
| 22 | 257 | $27,165 | $2,058 | $25,108 | $1,123,276 |
| 22 | 258 | $27,165 | $2,013 | $25,153 | $1,098,124 |
| 22 | 259 | $27,165 | $1,967 | $25,198 | $1,072,926 |
| 22 | 260 | $27,165 | $1,922 | $25,243 | $1,047,683 |
| 22 | 261 | $27,165 | $1,877 | $25,288 | $1,022,395 |
| 22 | 262 | $27,165 | $1,832 | $25,333 | $997,061 |
| 22 | 263 | $27,165 | $1,786 | $25,379 | $971,682 |
| 22 | 264 | $27,165 | $1,741 | $25,424 | $946,258 |
| 23 | 265 | $27,165 | $1,695 | $25,470 | $920,788 |
| 23 | 266 | $27,165 | $1,650 | $25,516 | $895,273 |
| 23 | 267 | $27,165 | $1,604 | $25,561 | $869,711 |
| 23 | 268 | $27,165 | $1,558 | $25,607 | $844,104 |
| 23 | 269 | $27,165 | $1,512 | $25,653 | $818,451 |
| 23 | 270 | $27,165 | $1,466 | $25,699 | $792,753 |
| 23 | 271 | $27,165 | $1,420 | $25,745 | $767,008 |
| 23 | 272 | $27,165 | $1,374 | $25,791 | $741,217 |
| 23 | 273 | $27,165 | $1,328 | $25,837 | $715,379 |
| 23 | 274 | $27,165 | $1,282 | $25,884 | $689,496 |
| 23 | 275 | $27,165 | $1,235 | $25,930 | $663,566 |
| 23 | 276 | $27,165 | $1,189 | $25,976 | $637,589 |
| 24 | 277 | $27,165 | $1,142 | $26,023 | $611,566 |
| 24 | 278 | $27,165 | $1,096 | $26,070 | $585,497 |
| 24 | 279 | $27,165 | $1,049 | $26,116 | $559,381 |
| 24 | 280 | $27,165 | $1,002 | $26,163 | $533,218 |
| 24 | 281 | $27,165 | $955 | $26,210 | $507,008 |
| 24 | 282 | $27,165 | $908 | $26,257 | $480,751 |
| 24 | 283 | $27,165 | $861 | $26,304 | $454,447 |
| 24 | 284 | $27,165 | $814 | $26,351 | $428,096 |
| 24 | 285 | $27,165 | $767 | $26,398 | $401,697 |
| 24 | 286 | $27,165 | $720 | $26,446 | $375,252 |
| 24 | 287 | $27,165 | $672 | $26,493 | $348,759 |
| 24 | 288 | $27,165 | $625 | $26,540 | $322,219 |
| 25 | 289 | $27,165 | $577 | $26,588 | $295,631 |
| 25 | 290 | $27,165 | $530 | $26,636 | $268,995 |
| 25 | 291 | $27,165 | $482 | $26,683 | $242,312 |
| 25 | 292 | $27,165 | $434 | $26,731 | $215,580 |
| 25 | 293 | $27,165 | $386 | $26,779 | $188,801 |
| 25 | 294 | $27,165 | $338 | $26,827 | $161,974 |
| 25 | 295 | $27,165 | $290 | $26,875 | $135,099 |
| 25 | 296 | $27,165 | $242 | $26,923 | $108,176 |
| 25 | 297 | $27,165 | $194 | $26,971 | $81,205 |
| 25 | 298 | $27,165 | $145 | $27,020 | $54,185 |
| 25 | 299 | $27,165 | $97 | $27,068 | $27,117 |
| 25 | 300 | $27,165 | $49 | $27,117 | $0 |
