Jernbaneplads 6, ST TV, 4300 Holbæk
Privat udlejning Under analyseRet forudsætningerne til venstre – tallene opdateres med det samme, og du gemmer med Gem. Noterne gemmes automatisk.
Gemt
Noter
Startafkast (cap rate)
5,40 %
Brutto 6,85 %
Cashflow år 1
kr 8.451
0,53 % af egenkapital
IRR 10 år (v. salg)
3,52 %
5 år: 0,88 %
Equity multiple 10 år
1,40×
Nettoprovenu v. salg: kr 2.107.014
Investeringsnøgletal
GRM (pris / bruttoleje)
14,60
Driftsomkostningsratio (OER)
21,17 %
Break-even belægning
90,95 %
DSCR år 1
1,10
Total afkast år 10 (v. salg)
kr 642.816
CAGR 10 år
3,43 %
Tilbagebetalingstid
Over 30 år
Kapitalgenvinding
17 år
Investerbar kapital år 10
kr 735.248 (45,81 %)
IRR og salgsscenarie er før avanceskat (avanceskat sat til 0 %). Salgsomkostninger på 2 % er medregnet.
Realkredit
| Lån (udbetalt) | kr 2.795.000 |
| Egenkapital ekskl. omk. | kr 1.505.000 |
| Egenkapital inkl. omk. | kr 1.605.000 |
| Hovedstol (PV) | kr 2.852.041 |
| Kurstab | kr 57.041 |
| Ydelse (kvartal) | kr 51.390 |
| Terminer | 120 kvartaler |
Analysegrundlag
| Nettoleje (start) | kr 232.217 |
| Cashflow år 10 | kr 19.495 · 1,21 % |
| Afkast m. afdrag år 10 | kr 79.688 · 4,96 % |
| Ejendomsværdi år 10 | kr 4.583.537 |
| Friværdi år 10 | kr 2.198.685 |
| Belånbar friværdi år 10 | kr 594.447 |
| Samlet (fri + cash) år 10 | kr 2.339.486 |
Rente, bidrag og afdrag per år
Likviditetsoverskud og afdrag per år
Formue ved salg per år
Akkumuleret cashflow + nettoprovenu ved salg. Den stiplede linje er indskudt egenkapital – hvor investerbar kapital krydser den, er indskuddet genvundet (uden salg).
Afkast ved salg per år (IRR & equity multiple)
Årligt afkast (IRR) og samlet return på indskud, afhængigt af salgsår.
Salgsscenarie – hvad får jeg hvis jeg sælger i år N?
Nettoprovenu = salgspris − salgsomkostninger − restgæld. Samlet gevinst = akkumuleret cashflow + nettoprovenu − egenkapital (kr 1.605.000).
| År | Salgspris | Restgæld | Salgsomk. | Nettoprovenu | Akk. cashflow | Samlet gevinst | Total afkast | IRR p.a. | Equity mult. |
|---|---|---|---|---|---|---|---|---|---|
| 1 | 4.190.910 | 2.816.822 | 83.818 | 1.290.270 | 8.451 | -306.280 | -19,08 % | -19,08 % | 0,81× |
| 2 | 4.232.819 | 2.779.443 | 84.656 | 1.368.720 | 18.191 | -218.089 | -13,59 % | -7,06 % | 0,86× |
| 3 | 4.275.148 | 2.739.770 | 85.503 | 1.449.875 | 29.210 | -125.915 | -7,85 % | -2,70 % | 0,92× |
| 4 | 4.317.899 | 2.697.662 | 86.358 | 1.533.879 | 41.494 | -29.627 | -1,85 % | -0,47 % | 0,98× |
| 5 | 4.361.078 | 2.652.971 | 87.222 | 1.620.886 | 55.029 | 70.915 | 4,42 % | 0,88 % | 1,04× |
| 6 | 4.404.689 | 2.605.537 | 88.094 | 1.711.058 | 69.797 | 175.855 | 10,96 % | 1,77 % | 1,11× |
| 7 | 4.448.736 | 2.555.192 | 88.975 | 1.804.569 | 85.780 | 285.349 | 17,78 % | 2,41 % | 1,18× |
| 8 | 4.493.223 | 2.501.758 | 89.864 | 1.901.601 | 102.958 | 399.558 | 24,89 % | 2,88 % | 1,25× |
| 9 | 4.538.155 | 2.445.045 | 90.763 | 2.002.347 | 121.306 | 518.654 | 32,31 % | 3,24 % | 1,32× |
| 10 | 4.583.537 | 2.384.852 | 91.671 | 2.107.014 | 140.801 | 642.816 | 40,05 % | 3,52 % | 1,40× |
| 11 | 4.629.372 | 2.320.965 | 92.587 | 2.215.820 | 161.414 | 772.234 | 48,11 % | 3,75 % | 1,48× |
| 12 | 4.675.666 | 2.253.158 | 93.513 | 2.328.995 | 183.115 | 907.109 | 56,52 % | 3,93 % | 1,57× |
| 13 | 4.722.423 | 2.181.190 | 94.448 | 2.446.784 | 205.869 | 1.047.653 | 65,27 % | 4,08 % | 1,65× |
| 14 | 4.769.647 | 2.104.806 | 95.393 | 2.569.448 | 229.642 | 1.194.090 | 74,40 % | 4,21 % | 1,74× |
| 15 | 4.817.343 | 2.023.734 | 96.347 | 2.697.262 | 254.392 | 1.346.654 | 83,90 % | 4,32 % | 1,84× |
| 16 | 4.865.517 | 1.937.688 | 97.310 | 2.830.518 | 280.077 | 1.505.595 | 93,81 % | 4,41 % | 1,94× |
| 17 | 4.914.172 | 1.846.362 | 98.283 | 2.969.526 | 306.650 | 1.671.176 | 104,12 % | 4,49 % | 2,04× |
| 18 | 4.963.314 | 1.749.432 | 99.266 | 3.114.616 | 334.060 | 1.843.675 | 114,87 % | 4,56 % | 2,15× |
| 19 | 5.012.947 | 1.646.553 | 100.259 | 3.266.134 | 362.252 | 2.023.386 | 126,07 % | 4,62 % | 2,26× |
| 20 | 5.063.076 | 1.537.362 | 101.262 | 3.424.453 | 391.167 | 2.210.619 | 137,73 % | 4,67 % | 2,38× |
| 21 | 5.113.707 | 1.421.470 | 102.274 | 3.589.963 | 420.740 | 2.405.703 | 149,89 % | 4,71 % | 2,50× |
| 22 | 5.164.844 | 1.298.467 | 103.297 | 3.763.080 | 450.903 | 2.608.983 | 162,55 % | 4,75 % | 2,63× |
| 23 | 5.216.492 | 1.167.916 | 104.330 | 3.944.247 | 481.581 | 2.820.828 | 175,75 % | 4,79 % | 2,76× |
| 24 | 5.268.657 | 1.029.354 | 105.373 | 4.133.931 | 512.694 | 3.041.625 | 189,51 % | 4,82 % | 2,90× |
| 25 | 5.321.344 | 882.289 | 106.427 | 4.332.628 | 544.156 | 3.271.784 | 203,85 % | 4,84 % | 3,04× |
| 26 | 5.374.557 | 726.199 | 107.491 | 4.540.867 | 575.874 | 3.511.741 | 218,80 % | 4,87 % | 3,19× |
| 27 | 5.428.303 | 560.532 | 108.566 | 4.759.205 | 607.748 | 3.761.954 | 234,39 % | 4,89 % | 3,34× |
| 28 | 5.482.586 | 384.698 | 109.652 | 4.988.236 | 639.673 | 4.022.909 | 250,65 % | 4,91 % | 3,51× |
| 29 | 5.537.412 | 198.075 | 110.748 | 5.228.588 | 671.533 | 4.295.122 | 267,61 % | 4,93 % | 3,68× |
| 30 | 5.592.786 | 0 | 111.856 | 5.480.930 | 703.207 | 4.579.137 | 285,30 % | 4,94 % | 3,85× |
Årsbaseret likviditetsbudget
| År | Indtægter | Driftudgifter | Rente | Bidrag | Bruttofortjeneste | Skat | Afdrag | Cashflow | Afk. m. afdrag | Afk. u. afdrag | Restgæld | Akk. cashflow |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 288.673 | 62.347 | 141.950 | 28.390 | 55.986 | 12.317 | 35.218 | 8.451 | 2,72 % | 0,53 % | 2.816.822 | 8.451 |
| 2 | 291.559 | 62.970 | 140.149 | 28.030 | 60.410 | 13.290 | 37.379 | 9.741 | 2,94 % | 0,61 % | 2.779.443 | 18.191 |
| 3 | 294.475 | 63.600 | 138.238 | 27.648 | 64.990 | 14.298 | 39.673 | 11.019 | 3,16 % | 0,69 % | 2.739.770 | 29.210 |
| 4 | 297.420 | 64.236 | 136.209 | 27.242 | 69.733 | 15.341 | 42.108 | 12.284 | 3,39 % | 0,77 % | 2.697.662 | 41.494 |
| 5 | 300.394 | 64.879 | 134.056 | 26.811 | 74.649 | 16.423 | 44.692 | 13.535 | 3,63 % | 0,84 % | 2.652.971 | 55.029 |
| 6 | 303.398 | 65.527 | 131.770 | 26.354 | 79.746 | 17.544 | 47.434 | 14.768 | 3,88 % | 0,92 % | 2.605.537 | 69.797 |
| 7 | 306.432 | 66.183 | 129.345 | 25.869 | 85.036 | 18.708 | 50.345 | 15.983 | 4,13 % | 1,00 % | 2.555.192 | 85.780 |
| 8 | 309.496 | 66.844 | 126.770 | 25.354 | 90.528 | 19.916 | 53.434 | 17.178 | 4,40 % | 1,07 % | 2.501.758 | 102.958 |
| 9 | 312.591 | 67.513 | 124.038 | 24.808 | 96.233 | 21.171 | 56.713 | 18.349 | 4,68 % | 1,14 % | 2.445.045 | 121.306 |
| 10 | 315.717 | 68.188 | 121.138 | 24.228 | 102.164 | 22.476 | 60.193 | 19.495 | 4,96 % | 1,21 % | 2.384.852 | 140.801 |
| 11 | 318.874 | 68.870 | 118.060 | 23.612 | 108.333 | 23.833 | 63.887 | 20.613 | 5,26 % | 1,28 % | 2.320.965 | 161.414 |
| 12 | 322.063 | 69.559 | 114.793 | 22.959 | 114.753 | 25.246 | 67.807 | 21.701 | 5,58 % | 1,35 % | 2.253.158 | 183.115 |
| 13 | 325.284 | 70.254 | 111.325 | 22.265 | 121.439 | 26.717 | 71.968 | 22.755 | 5,90 % | 1,42 % | 2.181.190 | 205.869 |
| 14 | 328.536 | 70.957 | 107.645 | 21.529 | 128.406 | 28.249 | 76.384 | 23.772 | 6,24 % | 1,48 % | 2.104.806 | 229.642 |
| 15 | 331.822 | 71.666 | 103.739 | 20.748 | 135.669 | 29.847 | 81.071 | 24.750 | 6,59 % | 1,54 % | 2.023.734 | 254.392 |
| 16 | 335.140 | 72.383 | 99.593 | 19.919 | 143.245 | 31.514 | 86.046 | 25.685 | 6,96 % | 1,60 % | 1.937.688 | 280.077 |
| 17 | 338.491 | 73.107 | 95.193 | 19.039 | 151.153 | 33.254 | 91.326 | 26.573 | 7,35 % | 1,66 % | 1.846.362 | 306.650 |
| 18 | 341.876 | 73.838 | 90.523 | 18.105 | 159.411 | 35.070 | 96.930 | 27.410 | 7,75 % | 1,71 % | 1.749.432 | 334.060 |
| 19 | 345.295 | 74.576 | 85.567 | 17.113 | 168.039 | 36.969 | 102.878 | 28.192 | 8,17 % | 1,76 % | 1.646.553 | 362.252 |
| 20 | 348.748 | 75.322 | 80.306 | 16.061 | 177.059 | 38.953 | 109.191 | 28.915 | 8,60 % | 1,80 % | 1.537.362 | 391.167 |
| 21 | 352.236 | 76.075 | 74.722 | 14.944 | 186.494 | 41.029 | 115.892 | 29.574 | 9,06 % | 1,84 % | 1.421.470 | 420.740 |
| 22 | 355.758 | 76.836 | 68.796 | 13.759 | 196.367 | 43.201 | 123.003 | 30.163 | 9,54 % | 1,88 % | 1.298.467 | 450.903 |
| 23 | 359.316 | 77.604 | 62.506 | 12.501 | 206.704 | 45.475 | 130.551 | 30.678 | 10,05 % | 1,91 % | 1.167.916 | 481.581 |
| 24 | 362.909 | 78.380 | 55.830 | 11.166 | 217.532 | 47.857 | 138.562 | 31.113 | 10,57 % | 1,94 % | 1.029.354 | 512.694 |
| 25 | 366.538 | 79.164 | 48.744 | 9.749 | 228.880 | 50.354 | 147.065 | 31.462 | 11,12 % | 1,96 % | 882.289 | 544.156 |
| 26 | 370.203 | 79.956 | 41.224 | 8.245 | 240.778 | 52.971 | 156.089 | 31.718 | 11,70 % | 1,98 % | 726.199 | 575.874 |
| 27 | 373.905 | 80.755 | 33.242 | 6.648 | 253.259 | 55.717 | 165.668 | 31.875 | 12,31 % | 1,99 % | 560.532 | 607.748 |
| 28 | 377.644 | 81.563 | 24.771 | 4.954 | 266.357 | 58.598 | 175.833 | 31.925 | 12,94 % | 1,99 % | 384.698 | 639.673 |
| 29 | 381.421 | 82.379 | 15.779 | 3.156 | 280.107 | 61.624 | 186.623 | 31.860 | 13,61 % | 1,99 % | 198.075 | 671.533 |
| 30 | 385.235 | 83.202 | 6.236 | 1.247 | 294.549 | 64.801 | 198.075 | 31.673 | 14,31 % | 1,97 % | 0 | 703.207 |
Amortiseringsplan (kvartalsvis · 120 terminer)
| Termin | Ydelse | Rente | Bidrag | Afdrag | Lån balance ultimo |
|---|---|---|---|---|---|
| 0 | 2.852.041 | ||||
| 1 | 51.390 | 35.651 | 7.130 | 8.609 | 2.843.432 |
| 2 | 51.390 | 35.543 | 7.109 | 8.738 | 2.834.694 |
| 3 | 51.390 | 35.434 | 7.087 | 8.869 | 2.825.825 |
| 4 | 51.390 | 35.323 | 7.065 | 9.002 | 2.816.822 |
| 5 | 51.390 | 35.210 | 7.042 | 9.137 | 2.807.685 |
| 6 | 51.390 | 35.096 | 7.019 | 9.274 | 2.798.411 |
| 7 | 51.390 | 34.980 | 6.996 | 9.413 | 2.788.998 |
| 8 | 51.390 | 34.862 | 6.972 | 9.555 | 2.779.443 |
| 9 | 51.390 | 34.743 | 6.949 | 9.698 | 2.769.745 |
| 10 | 51.390 | 34.622 | 6.924 | 9.843 | 2.759.902 |
| 11 | 51.390 | 34.499 | 6.900 | 9.991 | 2.749.911 |
| 12 | 51.390 | 34.374 | 6.875 | 10.141 | 2.739.770 |
| 13 | 51.390 | 34.247 | 6.849 | 10.293 | 2.729.477 |
| 14 | 51.390 | 34.118 | 6.824 | 10.447 | 2.719.029 |
| 15 | 51.390 | 33.988 | 6.798 | 10.604 | 2.708.425 |
| 16 | 51.390 | 33.855 | 6.771 | 10.763 | 2.697.662 |
| 17 | 51.390 | 33.721 | 6.744 | 10.925 | 2.686.737 |
| 18 | 51.390 | 33.584 | 6.717 | 11.088 | 2.675.649 |
| 19 | 51.390 | 33.446 | 6.689 | 11.255 | 2.664.394 |
| 20 | 51.390 | 33.305 | 6.661 | 11.424 | 2.652.971 |
| 21 | 51.390 | 33.162 | 6.632 | 11.595 | 2.641.376 |
| 22 | 51.390 | 33.017 | 6.603 | 11.769 | 2.629.607 |
| 23 | 51.390 | 32.870 | 6.574 | 11.945 | 2.617.661 |
| 24 | 51.390 | 32.721 | 6.544 | 12.125 | 2.605.537 |
| 25 | 51.390 | 32.569 | 6.514 | 12.307 | 2.593.230 |
| 26 | 51.390 | 32.415 | 6.483 | 12.491 | 2.580.739 |
| 27 | 51.390 | 32.259 | 6.452 | 12.678 | 2.568.060 |
| 28 | 51.390 | 32.101 | 6.420 | 12.869 | 2.555.192 |
| 29 | 51.390 | 31.940 | 6.388 | 13.062 | 2.542.130 |
| 30 | 51.390 | 31.777 | 6.355 | 13.258 | 2.528.872 |
| 31 | 51.390 | 31.611 | 6.322 | 13.456 | 2.515.416 |
| 32 | 51.390 | 31.443 | 6.289 | 13.658 | 2.501.758 |
| 33 | 51.390 | 31.272 | 6.254 | 13.863 | 2.487.895 |
| 34 | 51.390 | 31.099 | 6.220 | 14.071 | 2.473.823 |
| 35 | 51.390 | 30.923 | 6.185 | 14.282 | 2.459.541 |
| 36 | 51.390 | 30.744 | 6.149 | 14.496 | 2.445.045 |
| 37 | 51.390 | 30.563 | 6.113 | 14.714 | 2.430.331 |
| 38 | 51.390 | 30.379 | 6.076 | 14.935 | 2.415.396 |
| 39 | 51.390 | 30.192 | 6.038 | 15.159 | 2.400.238 |
| 40 | 51.390 | 30.003 | 6.001 | 15.386 | 2.384.852 |
| 41 | 51.390 | 29.811 | 5.962 | 15.617 | 2.369.235 |
| 42 | 51.390 | 29.615 | 5.923 | 15.851 | 2.353.384 |
| 43 | 51.390 | 29.417 | 5.883 | 16.089 | 2.337.295 |
| 44 | 51.390 | 29.216 | 5.843 | 16.330 | 2.320.965 |
| 45 | 51.390 | 29.012 | 5.802 | 16.575 | 2.304.390 |
| 46 | 51.390 | 28.805 | 5.761 | 16.824 | 2.287.566 |
| 47 | 51.390 | 28.595 | 5.719 | 17.076 | 2.270.490 |
| 48 | 51.390 | 28.381 | 5.676 | 17.332 | 2.253.158 |
| 49 | 51.390 | 28.164 | 5.633 | 17.592 | 2.235.566 |
| 50 | 51.390 | 27.945 | 5.589 | 17.856 | 2.217.710 |
| 51 | 51.390 | 27.721 | 5.544 | 18.124 | 2.199.586 |
| 52 | 51.390 | 27.495 | 5.499 | 18.396 | 2.181.190 |
| 53 | 51.390 | 27.265 | 5.453 | 18.672 | 2.162.518 |
| 54 | 51.390 | 27.031 | 5.406 | 18.952 | 2.143.566 |
| 55 | 51.390 | 26.795 | 5.359 | 19.236 | 2.124.330 |
| 56 | 51.390 | 26.554 | 5.311 | 19.525 | 2.104.806 |
| 57 | 51.390 | 26.310 | 5.262 | 19.817 | 2.084.988 |
| 58 | 51.390 | 26.062 | 5.212 | 20.115 | 2.064.874 |
| 59 | 51.390 | 25.811 | 5.162 | 20.416 | 2.044.457 |
| 60 | 51.390 | 25.556 | 5.111 | 20.723 | 2.023.734 |
| 61 | 51.390 | 25.297 | 5.059 | 21.034 | 2.002.701 |
| 62 | 51.390 | 25.034 | 5.007 | 21.349 | 1.981.352 |
| 63 | 51.390 | 24.767 | 4.953 | 21.669 | 1.959.683 |
| 64 | 51.390 | 24.496 | 4.899 | 21.994 | 1.937.688 |
| 65 | 51.390 | 24.221 | 4.844 | 22.324 | 1.915.364 |
| 66 | 51.390 | 23.942 | 4.788 | 22.659 | 1.892.705 |
| 67 | 51.390 | 23.659 | 4.732 | 22.999 | 1.869.706 |
| 68 | 51.390 | 23.371 | 4.674 | 23.344 | 1.846.362 |
| 69 | 51.390 | 23.080 | 4.616 | 23.694 | 1.822.668 |
| 70 | 51.390 | 22.783 | 4.557 | 24.050 | 1.798.618 |
| 71 | 51.390 | 22.483 | 4.497 | 24.410 | 1.774.208 |
| 72 | 51.390 | 22.178 | 4.436 | 24.776 | 1.749.432 |
| 73 | 51.390 | 21.868 | 4.374 | 25.148 | 1.724.284 |
| 74 | 51.390 | 21.554 | 4.311 | 25.525 | 1.698.758 |
| 75 | 51.390 | 21.234 | 4.247 | 25.908 | 1.672.850 |
| 76 | 51.390 | 20.911 | 4.182 | 26.297 | 1.646.553 |
| 77 | 51.390 | 20.582 | 4.116 | 26.691 | 1.619.862 |
| 78 | 51.390 | 20.248 | 4.050 | 27.092 | 1.592.770 |
| 79 | 51.390 | 19.910 | 3.982 | 27.498 | 1.565.272 |
| 80 | 51.390 | 19.566 | 3.913 | 27.910 | 1.537.362 |
| 81 | 51.390 | 19.217 | 3.843 | 28.329 | 1.509.033 |
| 82 | 51.390 | 18.863 | 3.773 | 28.754 | 1.480.279 |
| 83 | 51.390 | 18.503 | 3.701 | 29.185 | 1.451.093 |
| 84 | 51.390 | 18.139 | 3.628 | 29.623 | 1.421.470 |
| 85 | 51.390 | 17.768 | 3.554 | 30.068 | 1.391.403 |
| 86 | 51.390 | 17.393 | 3.479 | 30.519 | 1.360.884 |
| 87 | 51.390 | 17.011 | 3.402 | 30.976 | 1.329.908 |
| 88 | 51.390 | 16.624 | 3.325 | 31.441 | 1.298.467 |
| 89 | 51.390 | 16.231 | 3.246 | 31.913 | 1.266.554 |
| 90 | 51.390 | 15.832 | 3.166 | 32.391 | 1.234.163 |
| 91 | 51.390 | 15.427 | 3.085 | 32.877 | 1.201.286 |
| 92 | 51.390 | 15.016 | 3.003 | 33.370 | 1.167.916 |
| 93 | 51.390 | 14.599 | 2.920 | 33.871 | 1.134.045 |
| 94 | 51.390 | 14.176 | 2.835 | 34.379 | 1.099.666 |
| 95 | 51.390 | 13.746 | 2.749 | 34.895 | 1.064.772 |
| 96 | 51.390 | 13.310 | 2.662 | 35.418 | 1.029.354 |
| 97 | 51.390 | 12.867 | 2.573 | 35.949 | 993.404 |
| 98 | 51.390 | 12.418 | 2.484 | 36.488 | 956.916 |
| 99 | 51.390 | 11.961 | 2.392 | 37.036 | 919.880 |
| 100 | 51.390 | 11.499 | 2.300 | 37.591 | 882.289 |
| 101 | 51.390 | 11.029 | 2.206 | 38.155 | 844.133 |
| 102 | 51.390 | 10.552 | 2.110 | 38.728 | 805.406 |
| 103 | 51.390 | 10.068 | 2.014 | 39.308 | 766.097 |
| 104 | 51.390 | 9.576 | 1.915 | 39.898 | 726.199 |
| 105 | 51.390 | 9.077 | 1.816 | 40.497 | 685.703 |
| 106 | 51.390 | 8.571 | 1.714 | 41.104 | 644.599 |
| 107 | 51.390 | 8.057 | 1.612 | 41.721 | 602.878 |
| 108 | 51.390 | 7.536 | 1.507 | 42.346 | 560.532 |
| 109 | 51.390 | 7.007 | 1.401 | 42.982 | 517.550 |
| 110 | 51.390 | 6.469 | 1.294 | 43.626 | 473.924 |
| 111 | 51.390 | 5.924 | 1.185 | 44.281 | 429.643 |
| 112 | 51.390 | 5.371 | 1.074 | 44.945 | 384.698 |
| 113 | 51.390 | 4.809 | 962 | 45.619 | 339.079 |
| 114 | 51.390 | 4.238 | 848 | 46.303 | 292.776 |
| 115 | 51.390 | 3.660 | 732 | 46.998 | 245.778 |
| 116 | 51.390 | 3.072 | 614 | 47.703 | 198.075 |
| 117 | 51.390 | 2.476 | 495 | 48.418 | 149.657 |
| 118 | 51.390 | 1.871 | 374 | 49.145 | 100.512 |
| 119 | 51.390 | 1.256 | 251 | 49.882 | 50.630 |
| 120 | 51.390 | 633 | 127 | 50.630 | 0 |