Down Payment (HKD)
$10,600,000
Monthly Repayment (HKD)
$68,560
Loan Amount (HKD)
$15,900,000
+
Total Interest (HKD)
$4,667,997
=
Total Repayment (HKD)
$20,567,997
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $68,560 | $28,488 | $40,072 | $15,859,928 |
| 1 | 2 | $68,560 | $28,416 | $40,144 | $15,819,783 |
| 1 | 3 | $68,560 | $28,344 | $40,216 | $15,779,567 |
| 1 | 4 | $68,560 | $28,272 | $40,288 | $15,739,279 |
| 1 | 5 | $68,560 | $28,200 | $40,360 | $15,698,918 |
| 1 | 6 | $68,560 | $28,127 | $40,433 | $15,658,486 |
| 1 | 7 | $68,560 | $28,055 | $40,505 | $15,617,980 |
| 1 | 8 | $68,560 | $27,982 | $40,578 | $15,577,403 |
| 1 | 9 | $68,560 | $27,910 | $40,650 | $15,536,752 |
| 1 | 10 | $68,560 | $27,837 | $40,723 | $15,496,029 |
| 1 | 11 | $68,560 | $27,764 | $40,796 | $15,455,232 |
| 1 | 12 | $68,560 | $27,691 | $40,869 | $15,414,363 |
| 2 | 13 | $68,560 | $27,617 | $40,943 | $15,373,421 |
| 2 | 14 | $68,560 | $27,544 | $41,016 | $15,332,405 |
| 2 | 15 | $68,560 | $27,471 | $41,089 | $15,291,315 |
| 2 | 16 | $68,560 | $27,397 | $41,163 | $15,250,152 |
| 2 | 17 | $68,560 | $27,323 | $41,237 | $15,208,915 |
| 2 | 18 | $68,560 | $27,249 | $41,311 | $15,167,605 |
| 2 | 19 | $68,560 | $27,175 | $41,385 | $15,126,220 |
| 2 | 20 | $68,560 | $27,101 | $41,459 | $15,084,761 |
| 2 | 21 | $68,560 | $27,027 | $41,533 | $15,043,228 |
| 2 | 22 | $68,560 | $26,952 | $41,608 | $15,001,620 |
| 2 | 23 | $68,560 | $26,878 | $41,682 | $14,959,938 |
| 2 | 24 | $68,560 | $26,803 | $41,757 | $14,918,182 |
| 3 | 25 | $68,560 | $26,728 | $41,832 | $14,876,350 |
| 3 | 26 | $68,560 | $26,653 | $41,907 | $14,834,443 |
| 3 | 27 | $68,560 | $26,578 | $41,982 | $14,792,462 |
| 3 | 28 | $68,560 | $26,503 | $42,057 | $14,750,405 |
| 3 | 29 | $68,560 | $26,428 | $42,132 | $14,708,273 |
| 3 | 30 | $68,560 | $26,352 | $42,208 | $14,666,065 |
| 3 | 31 | $68,560 | $26,277 | $42,283 | $14,623,782 |
| 3 | 32 | $68,560 | $26,201 | $42,359 | $14,581,423 |
| 3 | 33 | $68,560 | $26,125 | $42,435 | $14,538,988 |
| 3 | 34 | $68,560 | $26,049 | $42,511 | $14,496,477 |
| 3 | 35 | $68,560 | $25,973 | $42,587 | $14,453,890 |
| 3 | 36 | $68,560 | $25,897 | $42,663 | $14,411,226 |
| 4 | 37 | $68,560 | $25,820 | $42,740 | $14,368,486 |
| 4 | 38 | $68,560 | $25,744 | $42,816 | $14,325,670 |
| 4 | 39 | $68,560 | $25,667 | $42,893 | $14,282,777 |
| 4 | 40 | $68,560 | $25,590 | $42,970 | $14,239,807 |
| 4 | 41 | $68,560 | $25,513 | $43,047 | $14,196,760 |
| 4 | 42 | $68,560 | $25,436 | $43,124 | $14,153,636 |
| 4 | 43 | $68,560 | $25,359 | $43,201 | $14,110,434 |
| 4 | 44 | $68,560 | $25,281 | $43,279 | $14,067,156 |
| 4 | 45 | $68,560 | $25,204 | $43,356 | $14,023,799 |
| 4 | 46 | $68,560 | $25,126 | $43,434 | $13,980,365 |
| 4 | 47 | $68,560 | $25,048 | $43,512 | $13,936,853 |
| 4 | 48 | $68,560 | $24,970 | $43,590 | $13,893,264 |
| 5 | 49 | $68,560 | $24,892 | $43,668 | $13,849,596 |
| 5 | 50 | $68,560 | $24,814 | $43,746 | $13,805,850 |
| 5 | 51 | $68,560 | $24,735 | $43,825 | $13,762,025 |
| 5 | 52 | $68,560 | $24,657 | $43,903 | $13,718,122 |
| 5 | 53 | $68,560 | $24,578 | $43,982 | $13,674,140 |
| 5 | 54 | $68,560 | $24,500 | $44,060 | $13,630,080 |
| 5 | 55 | $68,560 | $24,421 | $44,139 | $13,585,940 |
| 5 | 56 | $68,560 | $24,341 | $44,219 | $13,541,722 |
| 5 | 57 | $68,560 | $24,262 | $44,298 | $13,497,424 |
| 5 | 58 | $68,560 | $24,183 | $44,377 | $13,453,047 |
| 5 | 59 | $68,560 | $24,103 | $44,457 | $13,408,590 |
| 5 | 60 | $68,560 | $24,024 | $44,536 | $13,364,054 |
| 6 | 61 | $68,560 | $23,944 | $44,616 | $13,319,438 |
| 6 | 62 | $68,560 | $23,864 | $44,696 | $13,274,742 |
| 6 | 63 | $68,560 | $23,784 | $44,776 | $13,229,966 |
| 6 | 64 | $68,560 | $23,704 | $44,856 | $13,185,110 |
| 6 | 65 | $68,560 | $23,623 | $44,937 | $13,140,173 |
| 6 | 66 | $68,560 | $23,543 | $45,017 | $13,095,156 |
| 6 | 67 | $68,560 | $23,462 | $45,098 | $13,050,058 |
| 6 | 68 | $68,560 | $23,381 | $45,179 | $13,004,879 |
| 6 | 69 | $68,560 | $23,300 | $45,260 | $12,959,620 |
| 6 | 70 | $68,560 | $23,219 | $45,341 | $12,914,279 |
| 6 | 71 | $68,560 | $23,138 | $45,422 | $12,868,857 |
| 6 | 72 | $68,560 | $23,057 | $45,503 | $12,823,354 |
| 7 | 73 | $68,560 | $22,975 | $45,585 | $12,777,769 |
| 7 | 74 | $68,560 | $22,894 | $45,666 | $12,732,103 |
| 7 | 75 | $68,560 | $22,812 | $45,748 | $12,686,354 |
| 7 | 76 | $68,560 | $22,730 | $45,830 | $12,640,524 |
| 7 | 77 | $68,560 | $22,648 | $45,912 | $12,594,612 |
| 7 | 78 | $68,560 | $22,565 | $45,995 | $12,548,617 |
| 7 | 79 | $68,560 | $22,483 | $46,077 | $12,502,540 |
| 7 | 80 | $68,560 | $22,400 | $46,160 | $12,456,380 |
| 7 | 81 | $68,560 | $22,318 | $46,242 | $12,410,138 |
| 7 | 82 | $68,560 | $22,235 | $46,325 | $12,363,813 |
| 7 | 83 | $68,560 | $22,152 | $46,408 | $12,317,405 |
| 7 | 84 | $68,560 | $22,069 | $46,491 | $12,270,913 |
| 8 | 85 | $68,560 | $21,985 | $46,575 | $12,224,339 |
| 8 | 86 | $68,560 | $21,902 | $46,658 | $12,177,681 |
| 8 | 87 | $68,560 | $21,818 | $46,742 | $12,130,939 |
| 8 | 88 | $68,560 | $21,735 | $46,825 | $12,084,114 |
| 8 | 89 | $68,560 | $21,651 | $46,909 | $12,037,204 |
| 8 | 90 | $68,560 | $21,567 | $46,993 | $11,990,211 |
| 8 | 91 | $68,560 | $21,482 | $47,078 | $11,943,134 |
| 8 | 92 | $68,560 | $21,398 | $47,162 | $11,895,972 |
| 8 | 93 | $68,560 | $21,314 | $47,246 | $11,848,725 |
| 8 | 94 | $68,560 | $21,229 | $47,331 | $11,801,394 |
| 8 | 95 | $68,560 | $21,144 | $47,416 | $11,753,978 |
| 8 | 96 | $68,560 | $21,059 | $47,501 | $11,706,478 |
| 9 | 97 | $68,560 | $20,974 | $47,586 | $11,658,892 |
| 9 | 98 | $68,560 | $20,889 | $47,671 | $11,611,221 |
| 9 | 99 | $68,560 | $20,803 | $47,757 | $11,563,464 |
| 9 | 100 | $68,560 | $20,718 | $47,842 | $11,515,622 |
| 9 | 101 | $68,560 | $20,632 | $47,928 | $11,467,694 |
| 9 | 102 | $68,560 | $20,546 | $48,014 | $11,419,680 |
| 9 | 103 | $68,560 | $20,460 | $48,100 | $11,371,581 |
| 9 | 104 | $68,560 | $20,374 | $48,186 | $11,323,395 |
| 9 | 105 | $68,560 | $20,288 | $48,272 | $11,275,123 |
| 9 | 106 | $68,560 | $20,201 | $48,359 | $11,226,764 |
| 9 | 107 | $68,560 | $20,115 | $48,445 | $11,178,319 |
| 9 | 108 | $68,560 | $20,028 | $48,532 | $11,129,786 |
| 10 | 109 | $68,560 | $19,941 | $48,619 | $11,081,167 |
| 10 | 110 | $68,560 | $19,854 | $48,706 | $11,032,461 |
| 10 | 111 | $68,560 | $19,766 | $48,793 | $10,983,667 |
| 10 | 112 | $68,560 | $19,679 | $48,881 | $10,934,787 |
| 10 | 113 | $68,560 | $19,591 | $48,968 | $10,885,818 |
| 10 | 114 | $68,560 | $19,504 | $49,056 | $10,836,762 |
| 10 | 115 | $68,560 | $19,416 | $49,144 | $10,787,618 |
| 10 | 116 | $68,560 | $19,328 | $49,232 | $10,738,386 |
| 10 | 117 | $68,560 | $19,240 | $49,320 | $10,689,065 |
| 10 | 118 | $68,560 | $19,151 | $49,409 | $10,639,656 |
| 10 | 119 | $68,560 | $19,063 | $49,497 | $10,590,159 |
| 10 | 120 | $68,560 | $18,974 | $49,586 | $10,540,573 |
| 11 | 121 | $68,560 | $18,885 | $49,675 | $10,490,898 |
| 11 | 122 | $68,560 | $18,796 | $49,764 | $10,441,135 |
| 11 | 123 | $68,560 | $18,707 | $49,853 | $10,391,282 |
| 11 | 124 | $68,560 | $18,618 | $49,942 | $10,341,339 |
| 11 | 125 | $68,560 | $18,528 | $50,032 | $10,291,308 |
| 11 | 126 | $68,560 | $18,439 | $50,121 | $10,241,186 |
| 11 | 127 | $68,560 | $18,349 | $50,211 | $10,190,975 |
| 11 | 128 | $68,560 | $18,259 | $50,301 | $10,140,674 |
| 11 | 129 | $68,560 | $18,169 | $50,391 | $10,090,283 |
| 11 | 130 | $68,560 | $18,078 | $50,482 | $10,039,801 |
| 11 | 131 | $68,560 | $17,988 | $50,572 | $9,989,229 |
| 11 | 132 | $68,560 | $17,897 | $50,663 | $9,938,566 |
| 12 | 133 | $68,560 | $17,807 | $50,753 | $9,887,813 |
| 12 | 134 | $68,560 | $17,716 | $50,844 | $9,836,969 |
| 12 | 135 | $68,560 | $17,625 | $50,935 | $9,786,033 |
| 12 | 136 | $68,560 | $17,533 | $51,027 | $9,735,007 |
| 12 | 137 | $68,560 | $17,442 | $51,118 | $9,683,888 |
| 12 | 138 | $68,560 | $17,350 | $51,210 | $9,632,679 |
| 12 | 139 | $68,560 | $17,259 | $51,301 | $9,581,377 |
| 12 | 140 | $68,560 | $17,167 | $51,393 | $9,529,984 |
| 12 | 141 | $68,560 | $17,075 | $51,485 | $9,478,499 |
| 12 | 142 | $68,560 | $16,982 | $51,578 | $9,426,921 |
| 12 | 143 | $68,560 | $16,890 | $51,670 | $9,375,251 |
| 12 | 144 | $68,560 | $16,797 | $51,763 | $9,323,488 |
| 13 | 145 | $68,560 | $16,705 | $51,855 | $9,271,633 |
| 13 | 146 | $68,560 | $16,612 | $51,948 | $9,219,684 |
| 13 | 147 | $68,560 | $16,519 | $52,041 | $9,167,643 |
| 13 | 148 | $68,560 | $16,425 | $52,135 | $9,115,508 |
| 13 | 149 | $68,560 | $16,332 | $52,228 | $9,063,280 |
| 13 | 150 | $68,560 | $16,238 | $52,322 | $9,010,959 |
| 13 | 151 | $68,560 | $16,145 | $52,415 | $8,958,543 |
| 13 | 152 | $68,560 | $16,051 | $52,509 | $8,906,034 |
| 13 | 153 | $68,560 | $15,957 | $52,603 | $8,853,431 |
| 13 | 154 | $68,560 | $15,862 | $52,698 | $8,800,733 |
| 13 | 155 | $68,560 | $15,768 | $52,792 | $8,747,941 |
| 13 | 156 | $68,560 | $15,673 | $52,887 | $8,695,055 |
| 14 | 157 | $68,560 | $15,579 | $52,981 | $8,642,073 |
| 14 | 158 | $68,560 | $15,484 | $53,076 | $8,588,997 |
| 14 | 159 | $68,560 | $15,389 | $53,171 | $8,535,826 |
| 14 | 160 | $68,560 | $15,293 | $53,267 | $8,482,559 |
| 14 | 161 | $68,560 | $15,198 | $53,362 | $8,429,197 |
| 14 | 162 | $68,560 | $15,102 | $53,458 | $8,375,739 |
| 14 | 163 | $68,560 | $15,007 | $53,553 | $8,322,186 |
| 14 | 164 | $68,560 | $14,911 | $53,649 | $8,268,536 |
| 14 | 165 | $68,560 | $14,814 | $53,746 | $8,214,791 |
| 14 | 166 | $68,560 | $14,718 | $53,842 | $8,160,949 |
| 14 | 167 | $68,560 | $14,622 | $53,938 | $8,107,011 |
| 14 | 168 | $68,560 | $14,525 | $54,035 | $8,052,976 |
| 15 | 169 | $68,560 | $14,428 | $54,132 | $7,998,844 |
| 15 | 170 | $68,560 | $14,331 | $54,229 | $7,944,615 |
| 15 | 171 | $68,560 | $14,234 | $54,326 | $7,890,289 |
| 15 | 172 | $68,560 | $14,137 | $54,423 | $7,835,866 |
| 15 | 173 | $68,560 | $14,039 | $54,521 | $7,781,345 |
| 15 | 174 | $68,560 | $13,942 | $54,618 | $7,726,727 |
| 15 | 175 | $68,560 | $13,844 | $54,716 | $7,672,011 |
| 15 | 176 | $68,560 | $13,746 | $54,814 | $7,617,196 |
| 15 | 177 | $68,560 | $13,647 | $54,913 | $7,562,284 |
| 15 | 178 | $68,560 | $13,549 | $55,011 | $7,507,273 |
| 15 | 179 | $68,560 | $13,451 | $55,109 | $7,452,164 |
| 15 | 180 | $68,560 | $13,352 | $55,208 | $7,396,955 |
| 16 | 181 | $68,560 | $13,253 | $55,307 | $7,341,648 |
| 16 | 182 | $68,560 | $13,154 | $55,406 | $7,286,242 |
| 16 | 183 | $68,560 | $13,055 | $55,505 | $7,230,737 |
| 16 | 184 | $68,560 | $12,955 | $55,605 | $7,175,132 |
| 16 | 185 | $68,560 | $12,855 | $55,705 | $7,119,427 |
| 16 | 186 | $68,560 | $12,756 | $55,804 | $7,063,623 |
| 16 | 187 | $68,560 | $12,656 | $55,904 | $7,007,718 |
| 16 | 188 | $68,560 | $12,555 | $56,004 | $6,951,714 |
| 16 | 189 | $68,560 | $12,455 | $56,105 | $6,895,609 |
| 16 | 190 | $68,560 | $12,355 | $56,205 | $6,839,404 |
| 16 | 191 | $68,560 | $12,254 | $56,306 | $6,783,098 |
| 16 | 192 | $68,560 | $12,153 | $56,407 | $6,726,691 |
| 17 | 193 | $68,560 | $12,052 | $56,508 | $6,670,183 |
| 17 | 194 | $68,560 | $11,951 | $56,609 | $6,613,573 |
| 17 | 195 | $68,560 | $11,849 | $56,711 | $6,556,863 |
| 17 | 196 | $68,560 | $11,748 | $56,812 | $6,500,051 |
| 17 | 197 | $68,560 | $11,646 | $56,914 | $6,443,136 |
| 17 | 198 | $68,560 | $11,544 | $57,016 | $6,386,120 |
| 17 | 199 | $68,560 | $11,442 | $57,118 | $6,329,002 |
| 17 | 200 | $68,560 | $11,339 | $57,221 | $6,271,782 |
| 17 | 201 | $68,560 | $11,237 | $57,323 | $6,214,459 |
| 17 | 202 | $68,560 | $11,134 | $57,426 | $6,157,033 |
| 17 | 203 | $68,560 | $11,031 | $57,529 | $6,099,504 |
| 17 | 204 | $68,560 | $10,928 | $57,632 | $6,041,873 |
| 18 | 205 | $68,560 | $10,825 | $57,735 | $5,984,138 |
| 18 | 206 | $68,560 | $10,722 | $57,838 | $5,926,299 |
| 18 | 207 | $68,560 | $10,618 | $57,942 | $5,868,357 |
| 18 | 208 | $68,560 | $10,514 | $58,046 | $5,810,311 |
| 18 | 209 | $68,560 | $10,410 | $58,150 | $5,752,161 |
| 18 | 210 | $68,560 | $10,306 | $58,254 | $5,693,907 |
| 18 | 211 | $68,560 | $10,202 | $58,358 | $5,635,549 |
| 18 | 212 | $68,560 | $10,097 | $58,463 | $5,577,086 |
| 18 | 213 | $68,560 | $9,992 | $58,568 | $5,518,518 |
| 18 | 214 | $68,560 | $9,887 | $58,673 | $5,459,846 |
| 18 | 215 | $68,560 | $9,782 | $58,778 | $5,401,068 |
| 18 | 216 | $68,560 | $9,677 | $58,883 | $5,342,185 |
| 19 | 217 | $68,560 | $9,571 | $58,989 | $5,283,196 |
| 19 | 218 | $68,560 | $9,466 | $59,094 | $5,224,102 |
| 19 | 219 | $68,560 | $9,360 | $59,200 | $5,164,902 |
| 19 | 220 | $68,560 | $9,254 | $59,306 | $5,105,596 |
| 19 | 221 | $68,560 | $9,148 | $59,412 | $5,046,183 |
| 19 | 222 | $68,560 | $9,041 | $59,519 | $4,986,664 |
| 19 | 223 | $68,560 | $8,934 | $59,626 | $4,927,039 |
| 19 | 224 | $68,560 | $8,828 | $59,732 | $4,867,306 |
| 19 | 225 | $68,560 | $8,721 | $59,839 | $4,807,467 |
| 19 | 226 | $68,560 | $8,613 | $59,947 | $4,747,520 |
| 19 | 227 | $68,560 | $8,506 | $60,054 | $4,687,466 |
| 19 | 228 | $68,560 | $8,398 | $60,162 | $4,627,305 |
| 20 | 229 | $68,560 | $8,291 | $60,269 | $4,567,035 |
| 20 | 230 | $68,560 | $8,183 | $60,377 | $4,506,658 |
| 20 | 231 | $68,560 | $8,074 | $60,486 | $4,446,172 |
| 20 | 232 | $68,560 | $7,966 | $60,594 | $4,385,578 |
| 20 | 233 | $68,560 | $7,857 | $60,702 | $4,324,876 |
| 20 | 234 | $68,560 | $7,749 | $60,811 | $4,264,065 |
| 20 | 235 | $68,560 | $7,640 | $60,920 | $4,203,144 |
| 20 | 236 | $68,560 | $7,531 | $61,029 | $4,142,115 |
| 20 | 237 | $68,560 | $7,421 | $61,139 | $4,080,976 |
| 20 | 238 | $68,560 | $7,312 | $61,248 | $4,019,728 |
| 20 | 239 | $68,560 | $7,202 | $61,358 | $3,958,370 |
| 20 | 240 | $68,560 | $7,092 | $61,468 | $3,896,902 |
| 21 | 241 | $68,560 | $6,982 | $61,578 | $3,835,324 |
| 21 | 242 | $68,560 | $6,872 | $61,688 | $3,773,636 |
| 21 | 243 | $68,560 | $6,761 | $61,799 | $3,711,837 |
| 21 | 244 | $68,560 | $6,650 | $61,910 | $3,649,927 |
| 21 | 245 | $68,560 | $6,539 | $62,021 | $3,587,907 |
| 21 | 246 | $68,560 | $6,428 | $62,132 | $3,525,775 |
| 21 | 247 | $68,560 | $6,317 | $62,243 | $3,463,532 |
| 21 | 248 | $68,560 | $6,205 | $62,354 | $3,401,178 |
| 21 | 249 | $68,560 | $6,094 | $62,466 | $3,338,711 |
| 21 | 250 | $68,560 | $5,982 | $62,578 | $3,276,133 |
| 21 | 251 | $68,560 | $5,870 | $62,690 | $3,213,443 |
| 21 | 252 | $68,560 | $5,757 | $62,803 | $3,150,641 |
| 22 | 253 | $68,560 | $5,645 | $62,915 | $3,087,725 |
| 22 | 254 | $68,560 | $5,532 | $63,028 | $3,024,698 |
| 22 | 255 | $68,560 | $5,419 | $63,141 | $2,961,557 |
| 22 | 256 | $68,560 | $5,306 | $63,254 | $2,898,303 |
| 22 | 257 | $68,560 | $5,193 | $63,367 | $2,834,936 |
| 22 | 258 | $68,560 | $5,079 | $63,481 | $2,771,455 |
| 22 | 259 | $68,560 | $4,966 | $63,594 | $2,707,861 |
| 22 | 260 | $68,560 | $4,852 | $63,708 | $2,644,152 |
| 22 | 261 | $68,560 | $4,737 | $63,823 | $2,580,330 |
| 22 | 262 | $68,560 | $4,623 | $63,937 | $2,516,393 |
| 22 | 263 | $68,560 | $4,509 | $64,051 | $2,452,341 |
| 22 | 264 | $68,560 | $4,394 | $64,166 | $2,388,175 |
| 23 | 265 | $68,560 | $4,279 | $64,281 | $2,323,894 |
| 23 | 266 | $68,560 | $4,164 | $64,396 | $2,259,498 |
| 23 | 267 | $68,560 | $4,048 | $64,512 | $2,194,986 |
| 23 | 268 | $68,560 | $3,933 | $64,627 | $2,130,359 |
| 23 | 269 | $68,560 | $3,817 | $64,743 | $2,065,615 |
| 23 | 270 | $68,560 | $3,701 | $64,859 | $2,000,756 |
| 23 | 271 | $68,560 | $3,585 | $64,975 | $1,935,781 |
| 23 | 272 | $68,560 | $3,468 | $65,092 | $1,870,689 |
| 23 | 273 | $68,560 | $3,352 | $65,208 | $1,805,481 |
| 23 | 274 | $68,560 | $3,235 | $65,325 | $1,740,156 |
| 23 | 275 | $68,560 | $3,118 | $65,442 | $1,674,714 |
| 23 | 276 | $68,560 | $3,001 | $65,559 | $1,609,154 |
| 24 | 277 | $68,560 | $2,883 | $65,677 | $1,543,477 |
| 24 | 278 | $68,560 | $2,765 | $65,795 | $1,477,683 |
| 24 | 279 | $68,560 | $2,648 | $65,912 | $1,411,770 |
| 24 | 280 | $68,560 | $2,529 | $66,031 | $1,345,740 |
| 24 | 281 | $68,560 | $2,411 | $66,149 | $1,279,591 |
| 24 | 282 | $68,560 | $2,293 | $66,267 | $1,213,323 |
| 24 | 283 | $68,560 | $2,174 | $66,386 | $1,146,937 |
| 24 | 284 | $68,560 | $2,055 | $66,505 | $1,080,432 |
| 24 | 285 | $68,560 | $1,936 | $66,624 | $1,013,808 |
| 24 | 286 | $68,560 | $1,816 | $66,744 | $947,064 |
| 24 | 287 | $68,560 | $1,697 | $66,863 | $880,201 |
| 24 | 288 | $68,560 | $1,577 | $66,983 | $813,218 |
| 25 | 289 | $68,560 | $1,457 | $67,103 | $746,115 |
| 25 | 290 | $68,560 | $1,337 | $67,223 | $678,892 |
| 25 | 291 | $68,560 | $1,216 | $67,344 | $611,548 |
| 25 | 292 | $68,560 | $1,096 | $67,464 | $544,084 |
| 25 | 293 | $68,560 | $975 | $67,585 | $476,499 |
| 25 | 294 | $68,560 | $854 | $67,706 | $408,793 |
| 25 | 295 | $68,560 | $732 | $67,828 | $340,965 |
| 25 | 296 | $68,560 | $611 | $67,949 | $273,016 |
| 25 | 297 | $68,560 | $489 | $68,071 | $204,945 |
| 25 | 298 | $68,560 | $367 | $68,193 | $136,752 |
| 25 | 299 | $68,560 | $245 | $68,315 | $68,437 |
| 25 | 300 | $68,560 | $123 | $68,437 | $0 |
