Down Payment (HKD)
$11,600,000
Monthly Repayment (HKD)
$75,028
Loan Amount (HKD)
$17,400,000
+
Total Interest (HKD)
$5,108,374
=
Total Repayment (HKD)
$22,508,374
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $75,028 | $31,175 | $43,853 | $17,356,147 |
| 1 | 2 | $75,028 | $31,096 | $43,931 | $17,312,216 |
| 1 | 3 | $75,028 | $31,018 | $44,010 | $17,268,205 |
| 1 | 4 | $75,028 | $30,939 | $44,089 | $17,224,116 |
| 1 | 5 | $75,028 | $30,860 | $44,168 | $17,179,948 |
| 1 | 6 | $75,028 | $30,781 | $44,247 | $17,135,701 |
| 1 | 7 | $75,028 | $30,701 | $44,326 | $17,091,375 |
| 1 | 8 | $75,028 | $30,622 | $44,406 | $17,046,969 |
| 1 | 9 | $75,028 | $30,542 | $44,485 | $17,002,483 |
| 1 | 10 | $75,028 | $30,463 | $44,565 | $16,957,918 |
| 1 | 11 | $75,028 | $30,383 | $44,645 | $16,913,273 |
| 1 | 12 | $75,028 | $30,303 | $44,725 | $16,868,548 |
| 2 | 13 | $75,028 | $30,223 | $44,805 | $16,823,743 |
| 2 | 14 | $75,028 | $30,143 | $44,885 | $16,778,858 |
| 2 | 15 | $75,028 | $30,062 | $44,966 | $16,733,892 |
| 2 | 16 | $75,028 | $29,982 | $45,046 | $16,688,846 |
| 2 | 17 | $75,028 | $29,901 | $45,127 | $16,643,719 |
| 2 | 18 | $75,028 | $29,820 | $45,208 | $16,598,511 |
| 2 | 19 | $75,028 | $29,739 | $45,289 | $16,553,222 |
| 2 | 20 | $75,028 | $29,658 | $45,370 | $16,507,852 |
| 2 | 21 | $75,028 | $29,577 | $45,451 | $16,462,400 |
| 2 | 22 | $75,028 | $29,495 | $45,533 | $16,416,868 |
| 2 | 23 | $75,028 | $29,414 | $45,614 | $16,371,253 |
| 2 | 24 | $75,028 | $29,332 | $45,696 | $16,325,557 |
| 3 | 25 | $75,028 | $29,250 | $45,778 | $16,279,779 |
| 3 | 26 | $75,028 | $29,168 | $45,860 | $16,233,919 |
| 3 | 27 | $75,028 | $29,086 | $45,942 | $16,187,977 |
| 3 | 28 | $75,028 | $29,003 | $46,024 | $16,141,953 |
| 3 | 29 | $75,028 | $28,921 | $46,107 | $16,095,846 |
| 3 | 30 | $75,028 | $28,838 | $46,190 | $16,049,656 |
| 3 | 31 | $75,028 | $28,756 | $46,272 | $16,003,384 |
| 3 | 32 | $75,028 | $28,673 | $46,355 | $15,957,029 |
| 3 | 33 | $75,028 | $28,590 | $46,438 | $15,910,591 |
| 3 | 34 | $75,028 | $28,506 | $46,521 | $15,864,069 |
| 3 | 35 | $75,028 | $28,423 | $46,605 | $15,817,464 |
| 3 | 36 | $75,028 | $28,340 | $46,688 | $15,770,776 |
| 4 | 37 | $75,028 | $28,256 | $46,772 | $15,724,004 |
| 4 | 38 | $75,028 | $28,172 | $46,856 | $15,677,148 |
| 4 | 39 | $75,028 | $28,088 | $46,940 | $15,630,209 |
| 4 | 40 | $75,028 | $28,004 | $47,024 | $15,583,185 |
| 4 | 41 | $75,028 | $27,920 | $47,108 | $15,536,077 |
| 4 | 42 | $75,028 | $27,835 | $47,192 | $15,488,884 |
| 4 | 43 | $75,028 | $27,751 | $47,277 | $15,441,607 |
| 4 | 44 | $75,028 | $27,666 | $47,362 | $15,394,246 |
| 4 | 45 | $75,028 | $27,581 | $47,447 | $15,346,799 |
| 4 | 46 | $75,028 | $27,496 | $47,532 | $15,299,268 |
| 4 | 47 | $75,028 | $27,411 | $47,617 | $15,251,651 |
| 4 | 48 | $75,028 | $27,326 | $47,702 | $15,203,949 |
| 5 | 49 | $75,028 | $27,240 | $47,788 | $15,156,161 |
| 5 | 50 | $75,028 | $27,155 | $47,873 | $15,108,288 |
| 5 | 51 | $75,028 | $27,069 | $47,959 | $15,060,329 |
| 5 | 52 | $75,028 | $26,983 | $48,045 | $15,012,284 |
| 5 | 53 | $75,028 | $26,897 | $48,131 | $14,964,154 |
| 5 | 54 | $75,028 | $26,811 | $48,217 | $14,915,936 |
| 5 | 55 | $75,028 | $26,724 | $48,304 | $14,867,633 |
| 5 | 56 | $75,028 | $26,638 | $48,390 | $14,819,243 |
| 5 | 57 | $75,028 | $26,551 | $48,477 | $14,770,766 |
| 5 | 58 | $75,028 | $26,464 | $48,564 | $14,722,202 |
| 5 | 59 | $75,028 | $26,377 | $48,651 | $14,673,552 |
| 5 | 60 | $75,028 | $26,290 | $48,738 | $14,624,814 |
| 6 | 61 | $75,028 | $26,203 | $48,825 | $14,575,989 |
| 6 | 62 | $75,028 | $26,115 | $48,913 | $14,527,076 |
| 6 | 63 | $75,028 | $26,028 | $49,000 | $14,478,076 |
| 6 | 64 | $75,028 | $25,940 | $49,088 | $14,428,988 |
| 6 | 65 | $75,028 | $25,852 | $49,176 | $14,379,812 |
| 6 | 66 | $75,028 | $25,764 | $49,264 | $14,330,548 |
| 6 | 67 | $75,028 | $25,676 | $49,352 | $14,281,196 |
| 6 | 68 | $75,028 | $25,587 | $49,441 | $14,231,755 |
| 6 | 69 | $75,028 | $25,499 | $49,529 | $14,182,225 |
| 6 | 70 | $75,028 | $25,410 | $49,618 | $14,132,607 |
| 6 | 71 | $75,028 | $25,321 | $49,707 | $14,082,900 |
| 6 | 72 | $75,028 | $25,232 | $49,796 | $14,033,104 |
| 7 | 73 | $75,028 | $25,143 | $49,885 | $13,983,219 |
| 7 | 74 | $75,028 | $25,053 | $49,975 | $13,933,244 |
| 7 | 75 | $75,028 | $24,964 | $50,064 | $13,883,180 |
| 7 | 76 | $75,028 | $24,874 | $50,154 | $13,833,026 |
| 7 | 77 | $75,028 | $24,784 | $50,244 | $13,782,783 |
| 7 | 78 | $75,028 | $24,694 | $50,334 | $13,732,449 |
| 7 | 79 | $75,028 | $24,604 | $50,424 | $13,682,025 |
| 7 | 80 | $75,028 | $24,514 | $50,514 | $13,631,511 |
| 7 | 81 | $75,028 | $24,423 | $50,605 | $13,580,906 |
| 7 | 82 | $75,028 | $24,332 | $50,695 | $13,530,210 |
| 7 | 83 | $75,028 | $24,242 | $50,786 | $13,479,424 |
| 7 | 84 | $75,028 | $24,151 | $50,877 | $13,428,547 |
| 8 | 85 | $75,028 | $24,059 | $50,968 | $13,377,578 |
| 8 | 86 | $75,028 | $23,968 | $51,060 | $13,326,519 |
| 8 | 87 | $75,028 | $23,877 | $51,151 | $13,275,367 |
| 8 | 88 | $75,028 | $23,785 | $51,243 | $13,224,124 |
| 8 | 89 | $75,028 | $23,693 | $51,335 | $13,172,790 |
| 8 | 90 | $75,028 | $23,601 | $51,427 | $13,121,363 |
| 8 | 91 | $75,028 | $23,509 | $51,519 | $13,069,844 |
| 8 | 92 | $75,028 | $23,417 | $51,611 | $13,018,233 |
| 8 | 93 | $75,028 | $23,324 | $51,704 | $12,966,530 |
| 8 | 94 | $75,028 | $23,232 | $51,796 | $12,914,733 |
| 8 | 95 | $75,028 | $23,139 | $51,889 | $12,862,844 |
| 8 | 96 | $75,028 | $23,046 | $51,982 | $12,810,862 |
| 9 | 97 | $75,028 | $22,953 | $52,075 | $12,758,787 |
| 9 | 98 | $75,028 | $22,859 | $52,168 | $12,706,619 |
| 9 | 99 | $75,028 | $22,766 | $52,262 | $12,654,357 |
| 9 | 100 | $75,028 | $22,672 | $52,356 | $12,602,001 |
| 9 | 101 | $75,028 | $22,579 | $52,449 | $12,549,552 |
| 9 | 102 | $75,028 | $22,485 | $52,543 | $12,497,009 |
| 9 | 103 | $75,028 | $22,390 | $52,637 | $12,444,371 |
| 9 | 104 | $75,028 | $22,296 | $52,732 | $12,391,640 |
| 9 | 105 | $75,028 | $22,202 | $52,826 | $12,338,813 |
| 9 | 106 | $75,028 | $22,107 | $52,921 | $12,285,893 |
| 9 | 107 | $75,028 | $22,012 | $53,016 | $12,232,877 |
| 9 | 108 | $75,028 | $21,917 | $53,111 | $12,179,766 |
| 10 | 109 | $75,028 | $21,822 | $53,206 | $12,126,560 |
| 10 | 110 | $75,028 | $21,727 | $53,301 | $12,073,259 |
| 10 | 111 | $75,028 | $21,631 | $53,397 | $12,019,863 |
| 10 | 112 | $75,028 | $21,536 | $53,492 | $11,966,370 |
| 10 | 113 | $75,028 | $21,440 | $53,588 | $11,912,782 |
| 10 | 114 | $75,028 | $21,344 | $53,684 | $11,859,098 |
| 10 | 115 | $75,028 | $21,248 | $53,780 | $11,805,317 |
| 10 | 116 | $75,028 | $21,151 | $53,877 | $11,751,441 |
| 10 | 117 | $75,028 | $21,055 | $53,973 | $11,697,468 |
| 10 | 118 | $75,028 | $20,958 | $54,070 | $11,643,398 |
| 10 | 119 | $75,028 | $20,861 | $54,167 | $11,589,231 |
| 10 | 120 | $75,028 | $20,764 | $54,264 | $11,534,967 |
| 11 | 121 | $75,028 | $20,667 | $54,361 | $11,480,606 |
| 11 | 122 | $75,028 | $20,569 | $54,458 | $11,426,147 |
| 11 | 123 | $75,028 | $20,472 | $54,556 | $11,371,591 |
| 11 | 124 | $75,028 | $20,374 | $54,654 | $11,316,937 |
| 11 | 125 | $75,028 | $20,276 | $54,752 | $11,262,186 |
| 11 | 126 | $75,028 | $20,178 | $54,850 | $11,207,336 |
| 11 | 127 | $75,028 | $20,080 | $54,948 | $11,152,388 |
| 11 | 128 | $75,028 | $19,981 | $55,047 | $11,097,341 |
| 11 | 129 | $75,028 | $19,883 | $55,145 | $11,042,196 |
| 11 | 130 | $75,028 | $19,784 | $55,244 | $10,986,952 |
| 11 | 131 | $75,028 | $19,685 | $55,343 | $10,931,609 |
| 11 | 132 | $75,028 | $19,586 | $55,442 | $10,876,167 |
| 12 | 133 | $75,028 | $19,486 | $55,541 | $10,820,625 |
| 12 | 134 | $75,028 | $19,387 | $55,641 | $10,764,985 |
| 12 | 135 | $75,028 | $19,287 | $55,741 | $10,709,244 |
| 12 | 136 | $75,028 | $19,187 | $55,841 | $10,653,403 |
| 12 | 137 | $75,028 | $19,087 | $55,941 | $10,597,463 |
| 12 | 138 | $75,028 | $18,987 | $56,041 | $10,541,422 |
| 12 | 139 | $75,028 | $18,887 | $56,141 | $10,485,281 |
| 12 | 140 | $75,028 | $18,786 | $56,242 | $10,429,039 |
| 12 | 141 | $75,028 | $18,685 | $56,343 | $10,372,696 |
| 12 | 142 | $75,028 | $18,584 | $56,443 | $10,316,253 |
| 12 | 143 | $75,028 | $18,483 | $56,545 | $10,259,708 |
| 12 | 144 | $75,028 | $18,382 | $56,646 | $10,203,062 |
| 13 | 145 | $75,028 | $18,280 | $56,747 | $10,146,315 |
| 13 | 146 | $75,028 | $18,179 | $56,849 | $10,089,466 |
| 13 | 147 | $75,028 | $18,077 | $56,951 | $10,032,515 |
| 13 | 148 | $75,028 | $17,975 | $57,053 | $9,975,462 |
| 13 | 149 | $75,028 | $17,873 | $57,155 | $9,918,307 |
| 13 | 150 | $75,028 | $17,770 | $57,258 | $9,861,049 |
| 13 | 151 | $75,028 | $17,668 | $57,360 | $9,803,689 |
| 13 | 152 | $75,028 | $17,565 | $57,463 | $9,746,226 |
| 13 | 153 | $75,028 | $17,462 | $57,566 | $9,688,660 |
| 13 | 154 | $75,028 | $17,359 | $57,669 | $9,630,991 |
| 13 | 155 | $75,028 | $17,256 | $57,772 | $9,573,219 |
| 13 | 156 | $75,028 | $17,152 | $57,876 | $9,515,343 |
| 14 | 157 | $75,028 | $17,048 | $57,980 | $9,457,363 |
| 14 | 158 | $75,028 | $16,944 | $58,083 | $9,399,280 |
| 14 | 159 | $75,028 | $16,840 | $58,188 | $9,341,092 |
| 14 | 160 | $75,028 | $16,736 | $58,292 | $9,282,800 |
| 14 | 161 | $75,028 | $16,632 | $58,396 | $9,224,404 |
| 14 | 162 | $75,028 | $16,527 | $58,501 | $9,165,903 |
| 14 | 163 | $75,028 | $16,422 | $58,606 | $9,107,298 |
| 14 | 164 | $75,028 | $16,317 | $58,711 | $9,048,587 |
| 14 | 165 | $75,028 | $16,212 | $58,816 | $8,989,771 |
| 14 | 166 | $75,028 | $16,107 | $58,921 | $8,930,850 |
| 14 | 167 | $75,028 | $16,001 | $59,027 | $8,871,823 |
| 14 | 168 | $75,028 | $15,895 | $59,133 | $8,812,690 |
| 15 | 169 | $75,028 | $15,789 | $59,239 | $8,753,452 |
| 15 | 170 | $75,028 | $15,683 | $59,345 | $8,694,107 |
| 15 | 171 | $75,028 | $15,577 | $59,451 | $8,634,656 |
| 15 | 172 | $75,028 | $15,470 | $59,557 | $8,575,099 |
| 15 | 173 | $75,028 | $15,364 | $59,664 | $8,515,435 |
| 15 | 174 | $75,028 | $15,257 | $59,771 | $8,455,663 |
| 15 | 175 | $75,028 | $15,150 | $59,878 | $8,395,785 |
| 15 | 176 | $75,028 | $15,042 | $59,985 | $8,335,800 |
| 15 | 177 | $75,028 | $14,935 | $60,093 | $8,275,707 |
| 15 | 178 | $75,028 | $14,827 | $60,201 | $8,215,506 |
| 15 | 179 | $75,028 | $14,719 | $60,308 | $8,155,198 |
| 15 | 180 | $75,028 | $14,611 | $60,417 | $8,094,781 |
| 16 | 181 | $75,028 | $14,503 | $60,525 | $8,034,257 |
| 16 | 182 | $75,028 | $14,395 | $60,633 | $7,973,623 |
| 16 | 183 | $75,028 | $14,286 | $60,742 | $7,912,881 |
| 16 | 184 | $75,028 | $14,177 | $60,851 | $7,852,031 |
| 16 | 185 | $75,028 | $14,068 | $60,960 | $7,791,071 |
| 16 | 186 | $75,028 | $13,959 | $61,069 | $7,730,002 |
| 16 | 187 | $75,028 | $13,850 | $61,178 | $7,668,824 |
| 16 | 188 | $75,028 | $13,740 | $61,288 | $7,607,536 |
| 16 | 189 | $75,028 | $13,630 | $61,398 | $7,546,138 |
| 16 | 190 | $75,028 | $13,520 | $61,508 | $7,484,630 |
| 16 | 191 | $75,028 | $13,410 | $61,618 | $7,423,013 |
| 16 | 192 | $75,028 | $13,300 | $61,728 | $7,361,284 |
| 17 | 193 | $75,028 | $13,189 | $61,839 | $7,299,445 |
| 17 | 194 | $75,028 | $13,078 | $61,950 | $7,237,495 |
| 17 | 195 | $75,028 | $12,967 | $62,061 | $7,175,435 |
| 17 | 196 | $75,028 | $12,856 | $62,172 | $7,113,263 |
| 17 | 197 | $75,028 | $12,745 | $62,283 | $7,050,979 |
| 17 | 198 | $75,028 | $12,633 | $62,395 | $6,988,585 |
| 17 | 199 | $75,028 | $12,521 | $62,507 | $6,926,078 |
| 17 | 200 | $75,028 | $12,409 | $62,619 | $6,863,459 |
| 17 | 201 | $75,028 | $12,297 | $62,731 | $6,800,728 |
| 17 | 202 | $75,028 | $12,185 | $62,843 | $6,737,885 |
| 17 | 203 | $75,028 | $12,072 | $62,956 | $6,674,929 |
| 17 | 204 | $75,028 | $11,959 | $63,069 | $6,611,861 |
| 18 | 205 | $75,028 | $11,846 | $63,182 | $6,548,679 |
| 18 | 206 | $75,028 | $11,733 | $63,295 | $6,485,384 |
| 18 | 207 | $75,028 | $11,620 | $63,408 | $6,421,976 |
| 18 | 208 | $75,028 | $11,506 | $63,522 | $6,358,454 |
| 18 | 209 | $75,028 | $11,392 | $63,636 | $6,294,818 |
| 18 | 210 | $75,028 | $11,278 | $63,750 | $6,231,068 |
| 18 | 211 | $75,028 | $11,164 | $63,864 | $6,167,205 |
| 18 | 212 | $75,028 | $11,050 | $63,978 | $6,103,226 |
| 18 | 213 | $75,028 | $10,935 | $64,093 | $6,039,133 |
| 18 | 214 | $75,028 | $10,820 | $64,208 | $5,974,925 |
| 18 | 215 | $75,028 | $10,705 | $64,323 | $5,910,603 |
| 18 | 216 | $75,028 | $10,590 | $64,438 | $5,846,165 |
| 19 | 217 | $75,028 | $10,474 | $64,554 | $5,781,611 |
| 19 | 218 | $75,028 | $10,359 | $64,669 | $5,716,942 |
| 19 | 219 | $75,028 | $10,243 | $64,785 | $5,652,157 |
| 19 | 220 | $75,028 | $10,127 | $64,901 | $5,587,256 |
| 19 | 221 | $75,028 | $10,010 | $65,017 | $5,522,238 |
| 19 | 222 | $75,028 | $9,894 | $65,134 | $5,457,104 |
| 19 | 223 | $75,028 | $9,777 | $65,251 | $5,391,854 |
| 19 | 224 | $75,028 | $9,660 | $65,368 | $5,326,486 |
| 19 | 225 | $75,028 | $9,543 | $65,485 | $5,261,002 |
| 19 | 226 | $75,028 | $9,426 | $65,602 | $5,195,400 |
| 19 | 227 | $75,028 | $9,308 | $65,719 | $5,129,680 |
| 19 | 228 | $75,028 | $9,191 | $65,837 | $5,063,843 |
| 20 | 229 | $75,028 | $9,073 | $65,955 | $4,997,888 |
| 20 | 230 | $75,028 | $8,955 | $66,073 | $4,931,814 |
| 20 | 231 | $75,028 | $8,836 | $66,192 | $4,865,623 |
| 20 | 232 | $75,028 | $8,718 | $66,310 | $4,799,312 |
| 20 | 233 | $75,028 | $8,599 | $66,429 | $4,732,883 |
| 20 | 234 | $75,028 | $8,480 | $66,548 | $4,666,335 |
| 20 | 235 | $75,028 | $8,361 | $66,667 | $4,599,667 |
| 20 | 236 | $75,028 | $8,241 | $66,787 | $4,532,881 |
| 20 | 237 | $75,028 | $8,121 | $66,907 | $4,465,974 |
| 20 | 238 | $75,028 | $8,002 | $67,026 | $4,398,948 |
| 20 | 239 | $75,028 | $7,881 | $67,146 | $4,331,801 |
| 20 | 240 | $75,028 | $7,761 | $67,267 | $4,264,535 |
| 21 | 241 | $75,028 | $7,641 | $67,387 | $4,197,147 |
| 21 | 242 | $75,028 | $7,520 | $67,508 | $4,129,639 |
| 21 | 243 | $75,028 | $7,399 | $67,629 | $4,062,010 |
| 21 | 244 | $75,028 | $7,278 | $67,750 | $3,994,260 |
| 21 | 245 | $75,028 | $7,156 | $67,872 | $3,926,389 |
| 21 | 246 | $75,028 | $7,035 | $67,993 | $3,858,395 |
| 21 | 247 | $75,028 | $6,913 | $68,115 | $3,790,280 |
| 21 | 248 | $75,028 | $6,791 | $68,237 | $3,722,043 |
| 21 | 249 | $75,028 | $6,669 | $68,359 | $3,653,684 |
| 21 | 250 | $75,028 | $6,546 | $68,482 | $3,585,203 |
| 21 | 251 | $75,028 | $6,423 | $68,604 | $3,516,598 |
| 21 | 252 | $75,028 | $6,301 | $68,727 | $3,447,871 |
| 22 | 253 | $75,028 | $6,177 | $68,850 | $3,379,020 |
| 22 | 254 | $75,028 | $6,054 | $68,974 | $3,310,046 |
| 22 | 255 | $75,028 | $5,930 | $69,097 | $3,240,949 |
| 22 | 256 | $75,028 | $5,807 | $69,221 | $3,171,728 |
| 22 | 257 | $75,028 | $5,683 | $69,345 | $3,102,383 |
| 22 | 258 | $75,028 | $5,558 | $69,469 | $3,032,913 |
| 22 | 259 | $75,028 | $5,434 | $69,594 | $2,963,319 |
| 22 | 260 | $75,028 | $5,309 | $69,719 | $2,893,601 |
| 22 | 261 | $75,028 | $5,184 | $69,844 | $2,823,757 |
| 22 | 262 | $75,028 | $5,059 | $69,969 | $2,753,788 |
| 22 | 263 | $75,028 | $4,934 | $70,094 | $2,683,694 |
| 22 | 264 | $75,028 | $4,808 | $70,220 | $2,613,475 |
| 23 | 265 | $75,028 | $4,682 | $70,345 | $2,543,129 |
| 23 | 266 | $75,028 | $4,556 | $70,471 | $2,472,658 |
| 23 | 267 | $75,028 | $4,430 | $70,598 | $2,402,060 |
| 23 | 268 | $75,028 | $4,304 | $70,724 | $2,331,336 |
| 23 | 269 | $75,028 | $4,177 | $70,851 | $2,260,485 |
| 23 | 270 | $75,028 | $4,050 | $70,978 | $2,189,507 |
| 23 | 271 | $75,028 | $3,923 | $71,105 | $2,118,402 |
| 23 | 272 | $75,028 | $3,795 | $71,232 | $2,047,169 |
| 23 | 273 | $75,028 | $3,668 | $71,360 | $1,975,809 |
| 23 | 274 | $75,028 | $3,540 | $71,488 | $1,904,321 |
| 23 | 275 | $75,028 | $3,412 | $71,616 | $1,832,705 |
| 23 | 276 | $75,028 | $3,284 | $71,744 | $1,760,961 |
| 24 | 277 | $75,028 | $3,155 | $71,873 | $1,689,088 |
| 24 | 278 | $75,028 | $3,026 | $72,002 | $1,617,087 |
| 24 | 279 | $75,028 | $2,897 | $72,131 | $1,544,956 |
| 24 | 280 | $75,028 | $2,768 | $72,260 | $1,472,696 |
| 24 | 281 | $75,028 | $2,639 | $72,389 | $1,400,307 |
| 24 | 282 | $75,028 | $2,509 | $72,519 | $1,327,788 |
| 24 | 283 | $75,028 | $2,379 | $72,649 | $1,255,139 |
| 24 | 284 | $75,028 | $2,249 | $72,779 | $1,182,360 |
| 24 | 285 | $75,028 | $2,118 | $72,910 | $1,109,450 |
| 24 | 286 | $75,028 | $1,988 | $73,040 | $1,036,410 |
| 24 | 287 | $75,028 | $1,857 | $73,171 | $963,239 |
| 24 | 288 | $75,028 | $1,726 | $73,302 | $889,937 |
| 25 | 289 | $75,028 | $1,594 | $73,433 | $816,503 |
| 25 | 290 | $75,028 | $1,463 | $73,565 | $742,938 |
| 25 | 291 | $75,028 | $1,331 | $73,697 | $669,242 |
| 25 | 292 | $75,028 | $1,199 | $73,829 | $595,413 |
| 25 | 293 | $75,028 | $1,067 | $73,961 | $521,452 |
| 25 | 294 | $75,028 | $934 | $74,094 | $447,358 |
| 25 | 295 | $75,028 | $802 | $74,226 | $373,132 |
| 25 | 296 | $75,028 | $669 | $74,359 | $298,772 |
| 25 | 297 | $75,028 | $535 | $74,493 | $224,280 |
| 25 | 298 | $75,028 | $402 | $74,626 | $149,654 |
| 25 | 299 | $75,028 | $268 | $74,760 | $74,894 |
| 25 | 300 | $75,028 | $134 | $74,894 | $0 |
