Down Payment (HKD)
$20,000,000
Monthly Repayment (HKD)
$129,358
Loan Amount (HKD)
$30,000,000
+
Total Interest (HKD)
$8,807,542
=
Total Repayment (HKD)
$38,807,542
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $129,358 | $53,750 | $75,608 | $29,924,392 |
| 1 | 2 | $129,358 | $53,615 | $75,744 | $29,848,648 |
| 1 | 3 | $129,358 | $53,479 | $75,880 | $29,772,768 |
| 1 | 4 | $129,358 | $53,343 | $76,016 | $29,696,752 |
| 1 | 5 | $129,358 | $53,207 | $76,152 | $29,620,601 |
| 1 | 6 | $129,358 | $53,070 | $76,288 | $29,544,312 |
| 1 | 7 | $129,358 | $52,934 | $76,425 | $29,467,887 |
| 1 | 8 | $129,358 | $52,797 | $76,562 | $29,391,326 |
| 1 | 9 | $129,358 | $52,659 | $76,699 | $29,314,627 |
| 1 | 10 | $129,358 | $52,522 | $76,836 | $29,237,790 |
| 1 | 11 | $129,358 | $52,384 | $76,974 | $29,160,816 |
| 1 | 12 | $129,358 | $52,246 | $77,112 | $29,083,704 |
| 2 | 13 | $129,358 | $52,108 | $77,250 | $29,006,454 |
| 2 | 14 | $129,358 | $51,970 | $77,389 | $28,929,065 |
| 2 | 15 | $129,358 | $51,831 | $77,527 | $28,851,538 |
| 2 | 16 | $129,358 | $51,692 | $77,666 | $28,773,872 |
| 2 | 17 | $129,358 | $51,553 | $77,805 | $28,696,067 |
| 2 | 18 | $129,358 | $51,414 | $77,945 | $28,618,122 |
| 2 | 19 | $129,358 | $51,274 | $78,084 | $28,540,038 |
| 2 | 20 | $129,358 | $51,134 | $78,224 | $28,461,813 |
| 2 | 21 | $129,358 | $50,994 | $78,364 | $28,383,449 |
| 2 | 22 | $129,358 | $50,854 | $78,505 | $28,304,944 |
| 2 | 23 | $129,358 | $50,713 | $78,645 | $28,226,299 |
| 2 | 24 | $129,358 | $50,572 | $78,786 | $28,147,512 |
| 3 | 25 | $129,358 | $50,431 | $78,928 | $28,068,585 |
| 3 | 26 | $129,358 | $50,290 | $79,069 | $27,989,516 |
| 3 | 27 | $129,358 | $50,148 | $79,211 | $27,910,305 |
| 3 | 28 | $129,358 | $50,006 | $79,353 | $27,830,953 |
| 3 | 29 | $129,358 | $49,864 | $79,495 | $27,751,458 |
| 3 | 30 | $129,358 | $49,721 | $79,637 | $27,671,821 |
| 3 | 31 | $129,358 | $49,579 | $79,780 | $27,592,041 |
| 3 | 32 | $129,358 | $49,436 | $79,923 | $27,512,119 |
| 3 | 33 | $129,358 | $49,293 | $80,066 | $27,432,053 |
| 3 | 34 | $129,358 | $49,149 | $80,209 | $27,351,843 |
| 3 | 35 | $129,358 | $49,005 | $80,353 | $27,271,490 |
| 3 | 36 | $129,358 | $48,861 | $80,497 | $27,190,993 |
| 4 | 37 | $129,358 | $48,717 | $80,641 | $27,110,352 |
| 4 | 38 | $129,358 | $48,573 | $80,786 | $27,029,566 |
| 4 | 39 | $129,358 | $48,428 | $80,930 | $26,948,636 |
| 4 | 40 | $129,358 | $48,283 | $81,075 | $26,867,560 |
| 4 | 41 | $129,358 | $48,138 | $81,221 | $26,786,339 |
| 4 | 42 | $129,358 | $47,992 | $81,366 | $26,704,973 |
| 4 | 43 | $129,358 | $47,846 | $81,512 | $26,623,461 |
| 4 | 44 | $129,358 | $47,700 | $81,658 | $26,541,803 |
| 4 | 45 | $129,358 | $47,554 | $81,804 | $26,459,998 |
| 4 | 46 | $129,358 | $47,407 | $81,951 | $26,378,047 |
| 4 | 47 | $129,358 | $47,261 | $82,098 | $26,295,950 |
| 4 | 48 | $129,358 | $47,114 | $82,245 | $26,213,705 |
| 5 | 49 | $129,358 | $46,966 | $82,392 | $26,131,313 |
| 5 | 50 | $129,358 | $46,819 | $82,540 | $26,048,773 |
| 5 | 51 | $129,358 | $46,671 | $82,688 | $25,966,085 |
| 5 | 52 | $129,358 | $46,523 | $82,836 | $25,883,249 |
| 5 | 53 | $129,358 | $46,374 | $82,984 | $25,800,265 |
| 5 | 54 | $129,358 | $46,225 | $83,133 | $25,717,132 |
| 5 | 55 | $129,358 | $46,077 | $83,282 | $25,633,850 |
| 5 | 56 | $129,358 | $45,927 | $83,431 | $25,550,419 |
| 5 | 57 | $129,358 | $45,778 | $83,581 | $25,466,838 |
| 5 | 58 | $129,358 | $45,628 | $83,730 | $25,383,108 |
| 5 | 59 | $129,358 | $45,478 | $83,880 | $25,299,227 |
| 5 | 60 | $129,358 | $45,328 | $84,031 | $25,215,196 |
| 6 | 61 | $129,358 | $45,177 | $84,181 | $25,131,015 |
| 6 | 62 | $129,358 | $45,026 | $84,332 | $25,046,683 |
| 6 | 63 | $129,358 | $44,875 | $84,483 | $24,962,200 |
| 6 | 64 | $129,358 | $44,724 | $84,635 | $24,877,565 |
| 6 | 65 | $129,358 | $44,572 | $84,786 | $24,792,779 |
| 6 | 66 | $129,358 | $44,420 | $84,938 | $24,707,841 |
| 6 | 67 | $129,358 | $44,268 | $85,090 | $24,622,751 |
| 6 | 68 | $129,358 | $44,116 | $85,243 | $24,537,508 |
| 6 | 69 | $129,358 | $43,963 | $85,395 | $24,452,113 |
| 6 | 70 | $129,358 | $43,810 | $85,548 | $24,366,564 |
| 6 | 71 | $129,358 | $43,657 | $85,702 | $24,280,863 |
| 6 | 72 | $129,358 | $43,503 | $85,855 | $24,195,007 |
| 7 | 73 | $129,358 | $43,349 | $86,009 | $24,108,998 |
| 7 | 74 | $129,358 | $43,195 | $86,163 | $24,022,835 |
| 7 | 75 | $129,358 | $43,041 | $86,318 | $23,936,518 |
| 7 | 76 | $129,358 | $42,886 | $86,472 | $23,850,045 |
| 7 | 77 | $129,358 | $42,731 | $86,627 | $23,763,418 |
| 7 | 78 | $129,358 | $42,576 | $86,782 | $23,676,636 |
| 7 | 79 | $129,358 | $42,421 | $86,938 | $23,589,698 |
| 7 | 80 | $129,358 | $42,265 | $87,094 | $23,502,604 |
| 7 | 81 | $129,358 | $42,109 | $87,250 | $23,415,355 |
| 7 | 82 | $129,358 | $41,953 | $87,406 | $23,327,949 |
| 7 | 83 | $129,358 | $41,796 | $87,563 | $23,240,386 |
| 7 | 84 | $129,358 | $41,639 | $87,719 | $23,152,667 |
| 8 | 85 | $129,358 | $41,482 | $87,877 | $23,064,790 |
| 8 | 86 | $129,358 | $41,324 | $88,034 | $22,976,756 |
| 8 | 87 | $129,358 | $41,167 | $88,192 | $22,888,564 |
| 8 | 88 | $129,358 | $41,009 | $88,350 | $22,800,215 |
| 8 | 89 | $129,358 | $40,850 | $88,508 | $22,711,707 |
| 8 | 90 | $129,358 | $40,692 | $88,667 | $22,623,040 |
| 8 | 91 | $129,358 | $40,533 | $88,826 | $22,534,214 |
| 8 | 92 | $129,358 | $40,374 | $88,985 | $22,445,230 |
| 8 | 93 | $129,358 | $40,214 | $89,144 | $22,356,086 |
| 8 | 94 | $129,358 | $40,055 | $89,304 | $22,266,782 |
| 8 | 95 | $129,358 | $39,895 | $89,464 | $22,177,318 |
| 8 | 96 | $129,358 | $39,734 | $89,624 | $22,087,694 |
| 9 | 97 | $129,358 | $39,574 | $89,785 | $21,997,909 |
| 9 | 98 | $129,358 | $39,413 | $89,946 | $21,907,964 |
| 9 | 99 | $129,358 | $39,252 | $90,107 | $21,817,857 |
| 9 | 100 | $129,358 | $39,090 | $90,268 | $21,727,589 |
| 9 | 101 | $129,358 | $38,929 | $90,430 | $21,637,159 |
| 9 | 102 | $129,358 | $38,767 | $90,592 | $21,546,567 |
| 9 | 103 | $129,358 | $38,604 | $90,754 | $21,455,813 |
| 9 | 104 | $129,358 | $38,442 | $90,917 | $21,364,896 |
| 9 | 105 | $129,358 | $38,279 | $91,080 | $21,273,816 |
| 9 | 106 | $129,358 | $38,116 | $91,243 | $21,182,573 |
| 9 | 107 | $129,358 | $37,952 | $91,406 | $21,091,167 |
| 9 | 108 | $129,358 | $37,788 | $91,570 | $20,999,597 |
| 10 | 109 | $129,358 | $37,624 | $91,734 | $20,907,863 |
| 10 | 110 | $129,358 | $37,460 | $91,899 | $20,815,964 |
| 10 | 111 | $129,358 | $37,295 | $92,063 | $20,723,901 |
| 10 | 112 | $129,358 | $37,130 | $92,228 | $20,631,673 |
| 10 | 113 | $129,358 | $36,965 | $92,393 | $20,539,279 |
| 10 | 114 | $129,358 | $36,800 | $92,559 | $20,446,720 |
| 10 | 115 | $129,358 | $36,634 | $92,725 | $20,353,996 |
| 10 | 116 | $129,358 | $36,468 | $92,891 | $20,261,105 |
| 10 | 117 | $129,358 | $36,301 | $93,057 | $20,168,047 |
| 10 | 118 | $129,358 | $36,134 | $93,224 | $20,074,823 |
| 10 | 119 | $129,358 | $35,967 | $93,391 | $19,981,432 |
| 10 | 120 | $129,358 | $35,800 | $93,558 | $19,887,874 |
| 11 | 121 | $129,358 | $35,632 | $93,726 | $19,794,148 |
| 11 | 122 | $129,358 | $35,465 | $93,894 | $19,700,254 |
| 11 | 123 | $129,358 | $35,296 | $94,062 | $19,606,192 |
| 11 | 124 | $129,358 | $35,128 | $94,231 | $19,511,961 |
| 11 | 125 | $129,358 | $34,959 | $94,400 | $19,417,561 |
| 11 | 126 | $129,358 | $34,790 | $94,569 | $19,322,993 |
| 11 | 127 | $129,358 | $34,620 | $94,738 | $19,228,255 |
| 11 | 128 | $129,358 | $34,451 | $94,908 | $19,133,347 |
| 11 | 129 | $129,358 | $34,281 | $95,078 | $19,038,269 |
| 11 | 130 | $129,358 | $34,110 | $95,248 | $18,943,021 |
| 11 | 131 | $129,358 | $33,940 | $95,419 | $18,847,602 |
| 11 | 132 | $129,358 | $33,769 | $95,590 | $18,752,012 |
| 12 | 133 | $129,358 | $33,597 | $95,761 | $18,656,251 |
| 12 | 134 | $129,358 | $33,426 | $95,933 | $18,560,318 |
| 12 | 135 | $129,358 | $33,254 | $96,105 | $18,464,214 |
| 12 | 136 | $129,358 | $33,082 | $96,277 | $18,367,937 |
| 12 | 137 | $129,358 | $32,909 | $96,449 | $18,271,488 |
| 12 | 138 | $129,358 | $32,736 | $96,622 | $18,174,866 |
| 12 | 139 | $129,358 | $32,563 | $96,795 | $18,078,070 |
| 12 | 140 | $129,358 | $32,390 | $96,969 | $17,981,102 |
| 12 | 141 | $129,358 | $32,216 | $97,142 | $17,883,959 |
| 12 | 142 | $129,358 | $32,042 | $97,316 | $17,786,643 |
| 12 | 143 | $129,358 | $31,868 | $97,491 | $17,689,152 |
| 12 | 144 | $129,358 | $31,693 | $97,665 | $17,591,487 |
| 13 | 145 | $129,358 | $31,518 | $97,840 | $17,493,647 |
| 13 | 146 | $129,358 | $31,343 | $98,016 | $17,395,631 |
| 13 | 147 | $129,358 | $31,167 | $98,191 | $17,297,440 |
| 13 | 148 | $129,358 | $30,991 | $98,367 | $17,199,072 |
| 13 | 149 | $129,358 | $30,815 | $98,543 | $17,100,529 |
| 13 | 150 | $129,358 | $30,638 | $98,720 | $17,001,809 |
| 13 | 151 | $129,358 | $30,462 | $98,897 | $16,902,912 |
| 13 | 152 | $129,358 | $30,284 | $99,074 | $16,803,838 |
| 13 | 153 | $129,358 | $30,107 | $99,252 | $16,704,586 |
| 13 | 154 | $129,358 | $29,929 | $99,429 | $16,605,157 |
| 13 | 155 | $129,358 | $29,751 | $99,608 | $16,505,549 |
| 13 | 156 | $129,358 | $29,572 | $99,786 | $16,405,763 |
| 14 | 157 | $129,358 | $29,394 | $99,965 | $16,305,798 |
| 14 | 158 | $129,358 | $29,215 | $100,144 | $16,205,654 |
| 14 | 159 | $129,358 | $29,035 | $100,323 | $16,105,331 |
| 14 | 160 | $129,358 | $28,855 | $100,503 | $16,004,828 |
| 14 | 161 | $129,358 | $28,675 | $100,683 | $15,904,145 |
| 14 | 162 | $129,358 | $28,495 | $100,864 | $15,803,281 |
| 14 | 163 | $129,358 | $28,314 | $101,044 | $15,702,237 |
| 14 | 164 | $129,358 | $28,133 | $101,225 | $15,601,012 |
| 14 | 165 | $129,358 | $27,952 | $101,407 | $15,499,605 |
| 14 | 166 | $129,358 | $27,770 | $101,588 | $15,398,017 |
| 14 | 167 | $129,358 | $27,588 | $101,770 | $15,296,246 |
| 14 | 168 | $129,358 | $27,406 | $101,953 | $15,194,294 |
| 15 | 169 | $129,358 | $27,223 | $102,135 | $15,092,158 |
| 15 | 170 | $129,358 | $27,040 | $102,318 | $14,989,840 |
| 15 | 171 | $129,358 | $26,857 | $102,502 | $14,887,338 |
| 15 | 172 | $129,358 | $26,673 | $102,685 | $14,784,653 |
| 15 | 173 | $129,358 | $26,489 | $102,869 | $14,681,784 |
| 15 | 174 | $129,358 | $26,305 | $103,054 | $14,578,730 |
| 15 | 175 | $129,358 | $26,120 | $103,238 | $14,475,492 |
| 15 | 176 | $129,358 | $25,935 | $103,423 | $14,372,069 |
| 15 | 177 | $129,358 | $25,750 | $103,609 | $14,268,460 |
| 15 | 178 | $129,358 | $25,564 | $103,794 | $14,164,666 |
| 15 | 179 | $129,358 | $25,378 | $103,980 | $14,060,686 |
| 15 | 180 | $129,358 | $25,192 | $104,166 | $13,956,519 |
| 16 | 181 | $129,358 | $25,005 | $104,353 | $13,852,166 |
| 16 | 182 | $129,358 | $24,818 | $104,540 | $13,747,626 |
| 16 | 183 | $129,358 | $24,631 | $104,727 | $13,642,899 |
| 16 | 184 | $129,358 | $24,444 | $104,915 | $13,537,984 |
| 16 | 185 | $129,358 | $24,256 | $105,103 | $13,432,881 |
| 16 | 186 | $129,358 | $24,067 | $105,291 | $13,327,590 |
| 16 | 187 | $129,358 | $23,879 | $105,480 | $13,222,110 |
| 16 | 188 | $129,358 | $23,690 | $105,669 | $13,116,441 |
| 16 | 189 | $129,358 | $23,500 | $105,858 | $13,010,583 |
| 16 | 190 | $129,358 | $23,311 | $106,048 | $12,904,535 |
| 16 | 191 | $129,358 | $23,121 | $106,238 | $12,798,297 |
| 16 | 192 | $129,358 | $22,930 | $106,428 | $12,691,869 |
| 17 | 193 | $129,358 | $22,740 | $106,619 | $12,585,250 |
| 17 | 194 | $129,358 | $22,549 | $106,810 | $12,478,440 |
| 17 | 195 | $129,358 | $22,357 | $107,001 | $12,371,439 |
| 17 | 196 | $129,358 | $22,165 | $107,193 | $12,264,246 |
| 17 | 197 | $129,358 | $21,973 | $107,385 | $12,156,861 |
| 17 | 198 | $129,358 | $21,781 | $107,577 | $12,049,284 |
| 17 | 199 | $129,358 | $21,588 | $107,770 | $11,941,514 |
| 17 | 200 | $129,358 | $21,395 | $107,963 | $11,833,550 |
| 17 | 201 | $129,358 | $21,202 | $108,157 | $11,725,394 |
| 17 | 202 | $129,358 | $21,008 | $108,350 | $11,617,043 |
| 17 | 203 | $129,358 | $20,814 | $108,545 | $11,508,499 |
| 17 | 204 | $129,358 | $20,619 | $108,739 | $11,399,759 |
| 18 | 205 | $129,358 | $20,425 | $108,934 | $11,290,826 |
| 18 | 206 | $129,358 | $20,229 | $109,129 | $11,181,697 |
| 18 | 207 | $129,358 | $20,034 | $109,325 | $11,072,372 |
| 18 | 208 | $129,358 | $19,838 | $109,520 | $10,962,851 |
| 18 | 209 | $129,358 | $19,642 | $109,717 | $10,853,135 |
| 18 | 210 | $129,358 | $19,445 | $109,913 | $10,743,221 |
| 18 | 211 | $129,358 | $19,248 | $110,110 | $10,633,111 |
| 18 | 212 | $129,358 | $19,051 | $110,307 | $10,522,804 |
| 18 | 213 | $129,358 | $18,853 | $110,505 | $10,412,299 |
| 18 | 214 | $129,358 | $18,655 | $110,703 | $10,301,596 |
| 18 | 215 | $129,358 | $18,457 | $110,901 | $10,190,694 |
| 18 | 216 | $129,358 | $18,258 | $111,100 | $10,079,594 |
| 19 | 217 | $129,358 | $18,059 | $111,299 | $9,968,295 |
| 19 | 218 | $129,358 | $17,860 | $111,499 | $9,856,796 |
| 19 | 219 | $129,358 | $17,660 | $111,698 | $9,745,098 |
| 19 | 220 | $129,358 | $17,460 | $111,899 | $9,633,199 |
| 19 | 221 | $129,358 | $17,259 | $112,099 | $9,521,100 |
| 19 | 222 | $129,358 | $17,059 | $112,300 | $9,408,800 |
| 19 | 223 | $129,358 | $16,857 | $112,501 | $9,296,299 |
| 19 | 224 | $129,358 | $16,656 | $112,703 | $9,183,597 |
| 19 | 225 | $129,358 | $16,454 | $112,905 | $9,070,692 |
| 19 | 226 | $129,358 | $16,252 | $113,107 | $8,957,585 |
| 19 | 227 | $129,358 | $16,049 | $113,309 | $8,844,276 |
| 19 | 228 | $129,358 | $15,846 | $113,512 | $8,730,764 |
| 20 | 229 | $129,358 | $15,643 | $113,716 | $8,617,048 |
| 20 | 230 | $129,358 | $15,439 | $113,920 | $8,503,128 |
| 20 | 231 | $129,358 | $15,235 | $114,124 | $8,389,004 |
| 20 | 232 | $129,358 | $15,030 | $114,328 | $8,274,676 |
| 20 | 233 | $129,358 | $14,825 | $114,533 | $8,160,143 |
| 20 | 234 | $129,358 | $14,620 | $114,738 | $8,045,405 |
| 20 | 235 | $129,358 | $14,415 | $114,944 | $7,930,461 |
| 20 | 236 | $129,358 | $14,209 | $115,150 | $7,815,311 |
| 20 | 237 | $129,358 | $14,002 | $115,356 | $7,699,955 |
| 20 | 238 | $129,358 | $13,796 | $115,563 | $7,584,393 |
| 20 | 239 | $129,358 | $13,589 | $115,770 | $7,468,623 |
| 20 | 240 | $129,358 | $13,381 | $115,977 | $7,352,646 |
| 21 | 241 | $129,358 | $13,173 | $116,185 | $7,236,461 |
| 21 | 242 | $129,358 | $12,965 | $116,393 | $7,120,068 |
| 21 | 243 | $129,358 | $12,757 | $116,602 | $7,003,466 |
| 21 | 244 | $129,358 | $12,548 | $116,811 | $6,886,655 |
| 21 | 245 | $129,358 | $12,339 | $117,020 | $6,769,635 |
| 21 | 246 | $129,358 | $12,129 | $117,230 | $6,652,406 |
| 21 | 247 | $129,358 | $11,919 | $117,440 | $6,534,966 |
| 21 | 248 | $129,358 | $11,708 | $117,650 | $6,417,316 |
| 21 | 249 | $129,358 | $11,498 | $117,861 | $6,299,456 |
| 21 | 250 | $129,358 | $11,287 | $118,072 | $6,181,384 |
| 21 | 251 | $129,358 | $11,075 | $118,283 | $6,063,100 |
| 21 | 252 | $129,358 | $10,863 | $118,495 | $5,944,605 |
| 22 | 253 | $129,358 | $10,651 | $118,708 | $5,825,897 |
| 22 | 254 | $129,358 | $10,438 | $118,920 | $5,706,977 |
| 22 | 255 | $129,358 | $10,225 | $119,133 | $5,587,843 |
| 22 | 256 | $129,358 | $10,012 | $119,347 | $5,468,496 |
| 22 | 257 | $129,358 | $9,798 | $119,561 | $5,348,935 |
| 22 | 258 | $129,358 | $9,584 | $119,775 | $5,229,160 |
| 22 | 259 | $129,358 | $9,369 | $119,990 | $5,109,171 |
| 22 | 260 | $129,358 | $9,154 | $120,205 | $4,988,966 |
| 22 | 261 | $129,358 | $8,939 | $120,420 | $4,868,546 |
| 22 | 262 | $129,358 | $8,723 | $120,636 | $4,747,911 |
| 22 | 263 | $129,358 | $8,507 | $120,852 | $4,627,059 |
| 22 | 264 | $129,358 | $8,290 | $121,068 | $4,505,991 |
| 23 | 265 | $129,358 | $8,073 | $121,285 | $4,384,705 |
| 23 | 266 | $129,358 | $7,856 | $121,503 | $4,263,203 |
| 23 | 267 | $129,358 | $7,638 | $121,720 | $4,141,483 |
| 23 | 268 | $129,358 | $7,420 | $121,938 | $4,019,544 |
| 23 | 269 | $129,358 | $7,202 | $122,157 | $3,897,388 |
| 23 | 270 | $129,358 | $6,983 | $122,376 | $3,775,012 |
| 23 | 271 | $129,358 | $6,764 | $122,595 | $3,652,417 |
| 23 | 272 | $129,358 | $6,544 | $122,815 | $3,529,602 |
| 23 | 273 | $129,358 | $6,324 | $123,035 | $3,406,568 |
| 23 | 274 | $129,358 | $6,103 | $123,255 | $3,283,313 |
| 23 | 275 | $129,358 | $5,883 | $123,476 | $3,159,837 |
| 23 | 276 | $129,358 | $5,661 | $123,697 | $3,036,140 |
| 24 | 277 | $129,358 | $5,440 | $123,919 | $2,912,221 |
| 24 | 278 | $129,358 | $5,218 | $124,141 | $2,788,080 |
| 24 | 279 | $129,358 | $4,995 | $124,363 | $2,663,717 |
| 24 | 280 | $129,358 | $4,772 | $124,586 | $2,539,131 |
| 24 | 281 | $129,358 | $4,549 | $124,809 | $2,414,322 |
| 24 | 282 | $129,358 | $4,326 | $125,033 | $2,289,289 |
| 24 | 283 | $129,358 | $4,102 | $125,257 | $2,164,032 |
| 24 | 284 | $129,358 | $3,877 | $125,481 | $2,038,551 |
| 24 | 285 | $129,358 | $3,652 | $125,706 | $1,912,845 |
| 24 | 286 | $129,358 | $3,427 | $125,931 | $1,786,914 |
| 24 | 287 | $129,358 | $3,202 | $126,157 | $1,660,757 |
| 24 | 288 | $129,358 | $2,976 | $126,383 | $1,534,374 |
| 25 | 289 | $129,358 | $2,749 | $126,609 | $1,407,765 |
| 25 | 290 | $129,358 | $2,522 | $126,836 | $1,280,928 |
| 25 | 291 | $129,358 | $2,295 | $127,063 | $1,153,865 |
| 25 | 292 | $129,358 | $2,067 | $127,291 | $1,026,574 |
| 25 | 293 | $129,358 | $1,839 | $127,519 | $899,055 |
| 25 | 294 | $129,358 | $1,611 | $127,748 | $771,307 |
| 25 | 295 | $129,358 | $1,382 | $127,977 | $643,330 |
| 25 | 296 | $129,358 | $1,153 | $128,206 | $515,124 |
| 25 | 297 | $129,358 | $923 | $128,436 | $386,689 |
| 25 | 298 | $129,358 | $693 | $128,666 | $258,023 |
| 25 | 299 | $129,358 | $462 | $128,896 | $129,127 |
| 25 | 300 | $129,358 | $231 | $129,127 | $0 |
