Down Payment (HKD)
$3,800,000
Monthly Repayment (HKD)
$24,578
Loan Amount (HKD)
$5,700,000
+
Total Interest (HKD)
$1,673,433
=
Total Repayment (HKD)
$7,373,433
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $24,578 | $10,213 | $14,366 | $5,685,634 |
| 1 | 2 | $24,578 | $10,187 | $14,391 | $5,671,243 |
| 1 | 3 | $24,578 | $10,161 | $14,417 | $5,656,826 |
| 1 | 4 | $24,578 | $10,135 | $14,443 | $5,642,383 |
| 1 | 5 | $24,578 | $10,109 | $14,469 | $5,627,914 |
| 1 | 6 | $24,578 | $10,083 | $14,495 | $5,613,419 |
| 1 | 7 | $24,578 | $10,057 | $14,521 | $5,598,899 |
| 1 | 8 | $24,578 | $10,031 | $14,547 | $5,584,352 |
| 1 | 9 | $24,578 | $10,005 | $14,573 | $5,569,779 |
| 1 | 10 | $24,578 | $9,979 | $14,599 | $5,555,180 |
| 1 | 11 | $24,578 | $9,953 | $14,625 | $5,540,555 |
| 1 | 12 | $24,578 | $9,927 | $14,651 | $5,525,904 |
| 2 | 13 | $24,578 | $9,901 | $14,678 | $5,511,226 |
| 2 | 14 | $24,578 | $9,874 | $14,704 | $5,496,522 |
| 2 | 15 | $24,578 | $9,848 | $14,730 | $5,481,792 |
| 2 | 16 | $24,578 | $9,822 | $14,757 | $5,467,036 |
| 2 | 17 | $24,578 | $9,795 | $14,783 | $5,452,253 |
| 2 | 18 | $24,578 | $9,769 | $14,809 | $5,437,443 |
| 2 | 19 | $24,578 | $9,742 | $14,836 | $5,422,607 |
| 2 | 20 | $24,578 | $9,716 | $14,863 | $5,407,745 |
| 2 | 21 | $24,578 | $9,689 | $14,889 | $5,392,855 |
| 2 | 22 | $24,578 | $9,662 | $14,916 | $5,377,939 |
| 2 | 23 | $24,578 | $9,635 | $14,943 | $5,362,997 |
| 2 | 24 | $24,578 | $9,609 | $14,969 | $5,348,027 |
| 3 | 25 | $24,578 | $9,582 | $14,996 | $5,333,031 |
| 3 | 26 | $24,578 | $9,555 | $15,023 | $5,318,008 |
| 3 | 27 | $24,578 | $9,528 | $15,050 | $5,302,958 |
| 3 | 28 | $24,578 | $9,501 | $15,077 | $5,287,881 |
| 3 | 29 | $24,578 | $9,474 | $15,104 | $5,272,777 |
| 3 | 30 | $24,578 | $9,447 | $15,131 | $5,257,646 |
| 3 | 31 | $24,578 | $9,420 | $15,158 | $5,242,488 |
| 3 | 32 | $24,578 | $9,393 | $15,185 | $5,227,303 |
| 3 | 33 | $24,578 | $9,366 | $15,213 | $5,212,090 |
| 3 | 34 | $24,578 | $9,338 | $15,240 | $5,196,850 |
| 3 | 35 | $24,578 | $9,311 | $15,267 | $5,181,583 |
| 3 | 36 | $24,578 | $9,284 | $15,294 | $5,166,289 |
| 4 | 37 | $24,578 | $9,256 | $15,322 | $5,150,967 |
| 4 | 38 | $24,578 | $9,229 | $15,349 | $5,135,618 |
| 4 | 39 | $24,578 | $9,201 | $15,377 | $5,120,241 |
| 4 | 40 | $24,578 | $9,174 | $15,404 | $5,104,836 |
| 4 | 41 | $24,578 | $9,146 | $15,432 | $5,089,404 |
| 4 | 42 | $24,578 | $9,119 | $15,460 | $5,073,945 |
| 4 | 43 | $24,578 | $9,091 | $15,487 | $5,058,458 |
| 4 | 44 | $24,578 | $9,063 | $15,515 | $5,042,943 |
| 4 | 45 | $24,578 | $9,035 | $15,543 | $5,027,400 |
| 4 | 46 | $24,578 | $9,007 | $15,571 | $5,011,829 |
| 4 | 47 | $24,578 | $8,980 | $15,599 | $4,996,230 |
| 4 | 48 | $24,578 | $8,952 | $15,627 | $4,980,604 |
| 5 | 49 | $24,578 | $8,924 | $15,655 | $4,964,949 |
| 5 | 50 | $24,578 | $8,896 | $15,683 | $4,949,267 |
| 5 | 51 | $24,578 | $8,867 | $15,711 | $4,933,556 |
| 5 | 52 | $24,578 | $8,839 | $15,739 | $4,917,817 |
| 5 | 53 | $24,578 | $8,811 | $15,767 | $4,902,050 |
| 5 | 54 | $24,578 | $8,783 | $15,795 | $4,886,255 |
| 5 | 55 | $24,578 | $8,755 | $15,824 | $4,870,431 |
| 5 | 56 | $24,578 | $8,726 | $15,852 | $4,854,580 |
| 5 | 57 | $24,578 | $8,698 | $15,880 | $4,838,699 |
| 5 | 58 | $24,578 | $8,669 | $15,909 | $4,822,790 |
| 5 | 59 | $24,578 | $8,641 | $15,937 | $4,806,853 |
| 5 | 60 | $24,578 | $8,612 | $15,966 | $4,790,887 |
| 6 | 61 | $24,578 | $8,584 | $15,994 | $4,774,893 |
| 6 | 62 | $24,578 | $8,555 | $16,023 | $4,758,870 |
| 6 | 63 | $24,578 | $8,526 | $16,052 | $4,742,818 |
| 6 | 64 | $24,578 | $8,498 | $16,081 | $4,726,737 |
| 6 | 65 | $24,578 | $8,469 | $16,109 | $4,710,628 |
| 6 | 66 | $24,578 | $8,440 | $16,138 | $4,694,490 |
| 6 | 67 | $24,578 | $8,411 | $16,167 | $4,678,323 |
| 6 | 68 | $24,578 | $8,382 | $16,196 | $4,662,127 |
| 6 | 69 | $24,578 | $8,353 | $16,225 | $4,645,901 |
| 6 | 70 | $24,578 | $8,324 | $16,254 | $4,629,647 |
| 6 | 71 | $24,578 | $8,295 | $16,283 | $4,613,364 |
| 6 | 72 | $24,578 | $8,266 | $16,312 | $4,597,051 |
| 7 | 73 | $24,578 | $8,236 | $16,342 | $4,580,710 |
| 7 | 74 | $24,578 | $8,207 | $16,371 | $4,564,339 |
| 7 | 75 | $24,578 | $8,178 | $16,400 | $4,547,938 |
| 7 | 76 | $24,578 | $8,148 | $16,430 | $4,531,509 |
| 7 | 77 | $24,578 | $8,119 | $16,459 | $4,515,049 |
| 7 | 78 | $24,578 | $8,089 | $16,489 | $4,498,561 |
| 7 | 79 | $24,578 | $8,060 | $16,518 | $4,482,043 |
| 7 | 80 | $24,578 | $8,030 | $16,548 | $4,465,495 |
| 7 | 81 | $24,578 | $8,001 | $16,577 | $4,448,917 |
| 7 | 82 | $24,578 | $7,971 | $16,607 | $4,432,310 |
| 7 | 83 | $24,578 | $7,941 | $16,637 | $4,415,673 |
| 7 | 84 | $24,578 | $7,911 | $16,667 | $4,399,007 |
| 8 | 85 | $24,578 | $7,882 | $16,697 | $4,382,310 |
| 8 | 86 | $24,578 | $7,852 | $16,726 | $4,365,584 |
| 8 | 87 | $24,578 | $7,822 | $16,756 | $4,348,827 |
| 8 | 88 | $24,578 | $7,792 | $16,786 | $4,332,041 |
| 8 | 89 | $24,578 | $7,762 | $16,817 | $4,315,224 |
| 8 | 90 | $24,578 | $7,731 | $16,847 | $4,298,378 |
| 8 | 91 | $24,578 | $7,701 | $16,877 | $4,281,501 |
| 8 | 92 | $24,578 | $7,671 | $16,907 | $4,264,594 |
| 8 | 93 | $24,578 | $7,641 | $16,937 | $4,247,656 |
| 8 | 94 | $24,578 | $7,610 | $16,968 | $4,230,689 |
| 8 | 95 | $24,578 | $7,580 | $16,998 | $4,213,690 |
| 8 | 96 | $24,578 | $7,550 | $17,029 | $4,196,662 |
| 9 | 97 | $24,578 | $7,519 | $17,059 | $4,179,603 |
| 9 | 98 | $24,578 | $7,488 | $17,090 | $4,162,513 |
| 9 | 99 | $24,578 | $7,458 | $17,120 | $4,145,393 |
| 9 | 100 | $24,578 | $7,427 | $17,151 | $4,128,242 |
| 9 | 101 | $24,578 | $7,396 | $17,182 | $4,111,060 |
| 9 | 102 | $24,578 | $7,366 | $17,212 | $4,093,848 |
| 9 | 103 | $24,578 | $7,335 | $17,243 | $4,076,604 |
| 9 | 104 | $24,578 | $7,304 | $17,274 | $4,059,330 |
| 9 | 105 | $24,578 | $7,273 | $17,305 | $4,042,025 |
| 9 | 106 | $24,578 | $7,242 | $17,336 | $4,024,689 |
| 9 | 107 | $24,578 | $7,211 | $17,367 | $4,007,322 |
| 9 | 108 | $24,578 | $7,180 | $17,398 | $3,989,923 |
| 10 | 109 | $24,578 | $7,149 | $17,429 | $3,972,494 |
| 10 | 110 | $24,578 | $7,117 | $17,461 | $3,955,033 |
| 10 | 111 | $24,578 | $7,086 | $17,492 | $3,937,541 |
| 10 | 112 | $24,578 | $7,055 | $17,523 | $3,920,018 |
| 10 | 113 | $24,578 | $7,023 | $17,555 | $3,902,463 |
| 10 | 114 | $24,578 | $6,992 | $17,586 | $3,884,877 |
| 10 | 115 | $24,578 | $6,960 | $17,618 | $3,867,259 |
| 10 | 116 | $24,578 | $6,929 | $17,649 | $3,849,610 |
| 10 | 117 | $24,578 | $6,897 | $17,681 | $3,831,929 |
| 10 | 118 | $24,578 | $6,866 | $17,713 | $3,814,216 |
| 10 | 119 | $24,578 | $6,834 | $17,744 | $3,796,472 |
| 10 | 120 | $24,578 | $6,802 | $17,776 | $3,778,696 |
| 11 | 121 | $24,578 | $6,770 | $17,808 | $3,760,888 |
| 11 | 122 | $24,578 | $6,738 | $17,840 | $3,743,048 |
| 11 | 123 | $24,578 | $6,706 | $17,872 | $3,725,176 |
| 11 | 124 | $24,578 | $6,674 | $17,904 | $3,707,273 |
| 11 | 125 | $24,578 | $6,642 | $17,936 | $3,689,337 |
| 11 | 126 | $24,578 | $6,610 | $17,968 | $3,671,369 |
| 11 | 127 | $24,578 | $6,578 | $18,000 | $3,653,368 |
| 11 | 128 | $24,578 | $6,546 | $18,032 | $3,635,336 |
| 11 | 129 | $24,578 | $6,513 | $18,065 | $3,617,271 |
| 11 | 130 | $24,578 | $6,481 | $18,097 | $3,599,174 |
| 11 | 131 | $24,578 | $6,449 | $18,130 | $3,581,044 |
| 11 | 132 | $24,578 | $6,416 | $18,162 | $3,562,882 |
| 12 | 133 | $24,578 | $6,383 | $18,195 | $3,544,688 |
| 12 | 134 | $24,578 | $6,351 | $18,227 | $3,526,460 |
| 12 | 135 | $24,578 | $6,318 | $18,260 | $3,508,201 |
| 12 | 136 | $24,578 | $6,286 | $18,293 | $3,489,908 |
| 12 | 137 | $24,578 | $6,253 | $18,325 | $3,471,583 |
| 12 | 138 | $24,578 | $6,220 | $18,358 | $3,453,224 |
| 12 | 139 | $24,578 | $6,187 | $18,391 | $3,434,833 |
| 12 | 140 | $24,578 | $6,154 | $18,424 | $3,416,409 |
| 12 | 141 | $24,578 | $6,121 | $18,457 | $3,397,952 |
| 12 | 142 | $24,578 | $6,088 | $18,490 | $3,379,462 |
| 12 | 143 | $24,578 | $6,055 | $18,523 | $3,360,939 |
| 12 | 144 | $24,578 | $6,022 | $18,556 | $3,342,383 |
| 13 | 145 | $24,578 | $5,988 | $18,590 | $3,323,793 |
| 13 | 146 | $24,578 | $5,955 | $18,623 | $3,305,170 |
| 13 | 147 | $24,578 | $5,922 | $18,656 | $3,286,514 |
| 13 | 148 | $24,578 | $5,888 | $18,690 | $3,267,824 |
| 13 | 149 | $24,578 | $5,855 | $18,723 | $3,249,100 |
| 13 | 150 | $24,578 | $5,821 | $18,757 | $3,230,344 |
| 13 | 151 | $24,578 | $5,788 | $18,790 | $3,211,553 |
| 13 | 152 | $24,578 | $5,754 | $18,824 | $3,192,729 |
| 13 | 153 | $24,578 | $5,720 | $18,858 | $3,173,871 |
| 13 | 154 | $24,578 | $5,687 | $18,892 | $3,154,980 |
| 13 | 155 | $24,578 | $5,653 | $18,925 | $3,136,054 |
| 13 | 156 | $24,578 | $5,619 | $18,959 | $3,117,095 |
| 14 | 157 | $24,578 | $5,585 | $18,993 | $3,098,102 |
| 14 | 158 | $24,578 | $5,551 | $19,027 | $3,079,074 |
| 14 | 159 | $24,578 | $5,517 | $19,061 | $3,060,013 |
| 14 | 160 | $24,578 | $5,483 | $19,096 | $3,040,917 |
| 14 | 161 | $24,578 | $5,448 | $19,130 | $3,021,788 |
| 14 | 162 | $24,578 | $5,414 | $19,164 | $3,002,623 |
| 14 | 163 | $24,578 | $5,380 | $19,198 | $2,983,425 |
| 14 | 164 | $24,578 | $5,345 | $19,233 | $2,964,192 |
| 14 | 165 | $24,578 | $5,311 | $19,267 | $2,944,925 |
| 14 | 166 | $24,578 | $5,276 | $19,302 | $2,925,623 |
| 14 | 167 | $24,578 | $5,242 | $19,336 | $2,906,287 |
| 14 | 168 | $24,578 | $5,207 | $19,371 | $2,886,916 |
| 15 | 169 | $24,578 | $5,172 | $19,406 | $2,867,510 |
| 15 | 170 | $24,578 | $5,138 | $19,440 | $2,848,070 |
| 15 | 171 | $24,578 | $5,103 | $19,475 | $2,828,594 |
| 15 | 172 | $24,578 | $5,068 | $19,510 | $2,809,084 |
| 15 | 173 | $24,578 | $5,033 | $19,545 | $2,789,539 |
| 15 | 174 | $24,578 | $4,998 | $19,580 | $2,769,959 |
| 15 | 175 | $24,578 | $4,963 | $19,615 | $2,750,343 |
| 15 | 176 | $24,578 | $4,928 | $19,650 | $2,730,693 |
| 15 | 177 | $24,578 | $4,892 | $19,686 | $2,711,007 |
| 15 | 178 | $24,578 | $4,857 | $19,721 | $2,691,287 |
| 15 | 179 | $24,578 | $4,822 | $19,756 | $2,671,530 |
| 15 | 180 | $24,578 | $4,786 | $19,792 | $2,651,739 |
| 16 | 181 | $24,578 | $4,751 | $19,827 | $2,631,912 |
| 16 | 182 | $24,578 | $4,716 | $19,863 | $2,612,049 |
| 16 | 183 | $24,578 | $4,680 | $19,898 | $2,592,151 |
| 16 | 184 | $24,578 | $4,644 | $19,934 | $2,572,217 |
| 16 | 185 | $24,578 | $4,609 | $19,970 | $2,552,247 |
| 16 | 186 | $24,578 | $4,573 | $20,005 | $2,532,242 |
| 16 | 187 | $24,578 | $4,537 | $20,041 | $2,512,201 |
| 16 | 188 | $24,578 | $4,501 | $20,077 | $2,492,124 |
| 16 | 189 | $24,578 | $4,465 | $20,113 | $2,472,011 |
| 16 | 190 | $24,578 | $4,429 | $20,149 | $2,451,862 |
| 16 | 191 | $24,578 | $4,393 | $20,185 | $2,431,677 |
| 16 | 192 | $24,578 | $4,357 | $20,221 | $2,411,455 |
| 17 | 193 | $24,578 | $4,321 | $20,258 | $2,391,198 |
| 17 | 194 | $24,578 | $4,284 | $20,294 | $2,370,904 |
| 17 | 195 | $24,578 | $4,248 | $20,330 | $2,350,573 |
| 17 | 196 | $24,578 | $4,211 | $20,367 | $2,330,207 |
| 17 | 197 | $24,578 | $4,175 | $20,403 | $2,309,804 |
| 17 | 198 | $24,578 | $4,138 | $20,440 | $2,289,364 |
| 17 | 199 | $24,578 | $4,102 | $20,476 | $2,268,888 |
| 17 | 200 | $24,578 | $4,065 | $20,513 | $2,248,375 |
| 17 | 201 | $24,578 | $4,028 | $20,550 | $2,227,825 |
| 17 | 202 | $24,578 | $3,992 | $20,587 | $2,207,238 |
| 17 | 203 | $24,578 | $3,955 | $20,623 | $2,186,615 |
| 17 | 204 | $24,578 | $3,918 | $20,660 | $2,165,954 |
| 18 | 205 | $24,578 | $3,881 | $20,697 | $2,145,257 |
| 18 | 206 | $24,578 | $3,844 | $20,735 | $2,124,522 |
| 18 | 207 | $24,578 | $3,806 | $20,772 | $2,103,751 |
| 18 | 208 | $24,578 | $3,769 | $20,809 | $2,082,942 |
| 18 | 209 | $24,578 | $3,732 | $20,846 | $2,062,096 |
| 18 | 210 | $24,578 | $3,695 | $20,884 | $2,041,212 |
| 18 | 211 | $24,578 | $3,657 | $20,921 | $2,020,291 |
| 18 | 212 | $24,578 | $3,620 | $20,958 | $1,999,333 |
| 18 | 213 | $24,578 | $3,582 | $20,996 | $1,978,337 |
| 18 | 214 | $24,578 | $3,545 | $21,034 | $1,957,303 |
| 18 | 215 | $24,578 | $3,507 | $21,071 | $1,936,232 |
| 18 | 216 | $24,578 | $3,469 | $21,109 | $1,915,123 |
| 19 | 217 | $24,578 | $3,431 | $21,147 | $1,893,976 |
| 19 | 218 | $24,578 | $3,393 | $21,185 | $1,872,791 |
| 19 | 219 | $24,578 | $3,355 | $21,223 | $1,851,569 |
| 19 | 220 | $24,578 | $3,317 | $21,261 | $1,830,308 |
| 19 | 221 | $24,578 | $3,279 | $21,299 | $1,809,009 |
| 19 | 222 | $24,578 | $3,241 | $21,337 | $1,787,672 |
| 19 | 223 | $24,578 | $3,203 | $21,375 | $1,766,297 |
| 19 | 224 | $24,578 | $3,165 | $21,413 | $1,744,883 |
| 19 | 225 | $24,578 | $3,126 | $21,452 | $1,723,432 |
| 19 | 226 | $24,578 | $3,088 | $21,490 | $1,701,941 |
| 19 | 227 | $24,578 | $3,049 | $21,529 | $1,680,412 |
| 19 | 228 | $24,578 | $3,011 | $21,567 | $1,658,845 |
| 20 | 229 | $24,578 | $2,972 | $21,606 | $1,637,239 |
| 20 | 230 | $24,578 | $2,933 | $21,645 | $1,615,594 |
| 20 | 231 | $24,578 | $2,895 | $21,684 | $1,593,911 |
| 20 | 232 | $24,578 | $2,856 | $21,722 | $1,572,188 |
| 20 | 233 | $24,578 | $2,817 | $21,761 | $1,550,427 |
| 20 | 234 | $24,578 | $2,778 | $21,800 | $1,528,627 |
| 20 | 235 | $24,578 | $2,739 | $21,839 | $1,506,788 |
| 20 | 236 | $24,578 | $2,700 | $21,878 | $1,484,909 |
| 20 | 237 | $24,578 | $2,660 | $21,918 | $1,462,992 |
| 20 | 238 | $24,578 | $2,621 | $21,957 | $1,441,035 |
| 20 | 239 | $24,578 | $2,582 | $21,996 | $1,419,038 |
| 20 | 240 | $24,578 | $2,542 | $22,036 | $1,397,003 |
| 21 | 241 | $24,578 | $2,503 | $22,075 | $1,374,928 |
| 21 | 242 | $24,578 | $2,463 | $22,115 | $1,352,813 |
| 21 | 243 | $24,578 | $2,424 | $22,154 | $1,330,659 |
| 21 | 244 | $24,578 | $2,384 | $22,194 | $1,308,465 |
| 21 | 245 | $24,578 | $2,344 | $22,234 | $1,286,231 |
| 21 | 246 | $24,578 | $2,304 | $22,274 | $1,263,957 |
| 21 | 247 | $24,578 | $2,265 | $22,314 | $1,241,644 |
| 21 | 248 | $24,578 | $2,225 | $22,353 | $1,219,290 |
| 21 | 249 | $24,578 | $2,185 | $22,394 | $1,196,897 |
| 21 | 250 | $24,578 | $2,144 | $22,434 | $1,174,463 |
| 21 | 251 | $24,578 | $2,104 | $22,474 | $1,151,989 |
| 21 | 252 | $24,578 | $2,064 | $22,514 | $1,129,475 |
| 22 | 253 | $24,578 | $2,024 | $22,554 | $1,106,920 |
| 22 | 254 | $24,578 | $1,983 | $22,595 | $1,084,326 |
| 22 | 255 | $24,578 | $1,943 | $22,635 | $1,061,690 |
| 22 | 256 | $24,578 | $1,902 | $22,676 | $1,039,014 |
| 22 | 257 | $24,578 | $1,862 | $22,717 | $1,016,298 |
| 22 | 258 | $24,578 | $1,821 | $22,757 | $993,540 |
| 22 | 259 | $24,578 | $1,780 | $22,798 | $970,742 |
| 22 | 260 | $24,578 | $1,739 | $22,839 | $947,904 |
| 22 | 261 | $24,578 | $1,698 | $22,880 | $925,024 |
| 22 | 262 | $24,578 | $1,657 | $22,921 | $902,103 |
| 22 | 263 | $24,578 | $1,616 | $22,962 | $879,141 |
| 22 | 264 | $24,578 | $1,575 | $23,003 | $856,138 |
| 23 | 265 | $24,578 | $1,534 | $23,044 | $833,094 |
| 23 | 266 | $24,578 | $1,493 | $23,085 | $810,009 |
| 23 | 267 | $24,578 | $1,451 | $23,127 | $786,882 |
| 23 | 268 | $24,578 | $1,410 | $23,168 | $763,713 |
| 23 | 269 | $24,578 | $1,368 | $23,210 | $740,504 |
| 23 | 270 | $24,578 | $1,327 | $23,251 | $717,252 |
| 23 | 271 | $24,578 | $1,285 | $23,293 | $693,959 |
| 23 | 272 | $24,578 | $1,243 | $23,335 | $670,624 |
| 23 | 273 | $24,578 | $1,202 | $23,377 | $647,248 |
| 23 | 274 | $24,578 | $1,160 | $23,418 | $623,829 |
| 23 | 275 | $24,578 | $1,118 | $23,460 | $600,369 |
| 23 | 276 | $24,578 | $1,076 | $23,502 | $576,867 |
| 24 | 277 | $24,578 | $1,034 | $23,545 | $553,322 |
| 24 | 278 | $24,578 | $991 | $23,587 | $529,735 |
| 24 | 279 | $24,578 | $949 | $23,629 | $506,106 |
| 24 | 280 | $24,578 | $907 | $23,671 | $482,435 |
| 24 | 281 | $24,578 | $864 | $23,714 | $458,721 |
| 24 | 282 | $24,578 | $822 | $23,756 | $434,965 |
| 24 | 283 | $24,578 | $779 | $23,799 | $411,166 |
| 24 | 284 | $24,578 | $737 | $23,841 | $387,325 |
| 24 | 285 | $24,578 | $694 | $23,884 | $363,441 |
| 24 | 286 | $24,578 | $651 | $23,927 | $339,514 |
| 24 | 287 | $24,578 | $608 | $23,970 | $315,544 |
| 24 | 288 | $24,578 | $565 | $24,013 | $291,531 |
| 25 | 289 | $24,578 | $522 | $24,056 | $267,475 |
| 25 | 290 | $24,578 | $479 | $24,099 | $243,376 |
| 25 | 291 | $24,578 | $436 | $24,142 | $219,234 |
| 25 | 292 | $24,578 | $393 | $24,185 | $195,049 |
| 25 | 293 | $24,578 | $349 | $24,229 | $170,820 |
| 25 | 294 | $24,578 | $306 | $24,272 | $146,548 |
| 25 | 295 | $24,578 | $263 | $24,316 | $122,233 |
| 25 | 296 | $24,578 | $219 | $24,359 | $97,874 |
| 25 | 297 | $24,578 | $175 | $24,403 | $73,471 |
| 25 | 298 | $24,578 | $132 | $24,446 | $49,024 |
| 25 | 299 | $24,578 | $88 | $24,490 | $24,534 |
| 25 | 300 | $24,578 | $44 | $24,534 | $0 |
