Down Payment (HKD)
$3,752,000
Monthly Repayment (HKD)
$24,268
Loan Amount (HKD)
$5,628,000
+
Total Interest (HKD)
$1,652,295
=
Total Repayment (HKD)
$7,280,295
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $24,268 | $10,084 | $14,184 | $5,613,816 |
| 1 | 2 | $24,268 | $10,058 | $14,210 | $5,599,606 |
| 1 | 3 | $24,268 | $10,033 | $14,235 | $5,585,371 |
| 1 | 4 | $24,268 | $10,007 | $14,261 | $5,571,111 |
| 1 | 5 | $24,268 | $9,982 | $14,286 | $5,556,825 |
| 1 | 6 | $24,268 | $9,956 | $14,312 | $5,542,513 |
| 1 | 7 | $24,268 | $9,930 | $14,337 | $5,528,176 |
| 1 | 8 | $24,268 | $9,905 | $14,363 | $5,513,813 |
| 1 | 9 | $24,268 | $9,879 | $14,389 | $5,499,424 |
| 1 | 10 | $24,268 | $9,853 | $14,415 | $5,485,009 |
| 1 | 11 | $24,268 | $9,827 | $14,440 | $5,470,569 |
| 1 | 12 | $24,268 | $9,801 | $14,466 | $5,456,103 |
| 2 | 13 | $24,268 | $9,776 | $14,492 | $5,441,611 |
| 2 | 14 | $24,268 | $9,750 | $14,518 | $5,427,093 |
| 2 | 15 | $24,268 | $9,724 | $14,544 | $5,412,549 |
| 2 | 16 | $24,268 | $9,697 | $14,570 | $5,397,978 |
| 2 | 17 | $24,268 | $9,671 | $14,596 | $5,383,382 |
| 2 | 18 | $24,268 | $9,645 | $14,622 | $5,368,760 |
| 2 | 19 | $24,268 | $9,619 | $14,649 | $5,354,111 |
| 2 | 20 | $24,268 | $9,593 | $14,675 | $5,339,436 |
| 2 | 21 | $24,268 | $9,566 | $14,701 | $5,324,735 |
| 2 | 22 | $24,268 | $9,540 | $14,727 | $5,310,008 |
| 2 | 23 | $24,268 | $9,514 | $14,754 | $5,295,254 |
| 2 | 24 | $24,268 | $9,487 | $14,780 | $5,280,473 |
| 3 | 25 | $24,268 | $9,461 | $14,807 | $5,265,667 |
| 3 | 26 | $24,268 | $9,434 | $14,833 | $5,250,833 |
| 3 | 27 | $24,268 | $9,408 | $14,860 | $5,235,973 |
| 3 | 28 | $24,268 | $9,381 | $14,887 | $5,221,087 |
| 3 | 29 | $24,268 | $9,354 | $14,913 | $5,206,174 |
| 3 | 30 | $24,268 | $9,328 | $14,940 | $5,191,234 |
| 3 | 31 | $24,268 | $9,301 | $14,967 | $5,176,267 |
| 3 | 32 | $24,268 | $9,274 | $14,994 | $5,161,273 |
| 3 | 33 | $24,268 | $9,247 | $15,020 | $5,146,253 |
| 3 | 34 | $24,268 | $9,220 | $15,047 | $5,131,206 |
| 3 | 35 | $24,268 | $9,193 | $15,074 | $5,116,132 |
| 3 | 36 | $24,268 | $9,166 | $15,101 | $5,101,030 |
| 4 | 37 | $24,268 | $9,139 | $15,128 | $5,085,902 |
| 4 | 38 | $24,268 | $9,112 | $15,155 | $5,070,747 |
| 4 | 39 | $24,268 | $9,085 | $15,183 | $5,055,564 |
| 4 | 40 | $24,268 | $9,058 | $15,210 | $5,040,354 |
| 4 | 41 | $24,268 | $9,031 | $15,237 | $5,025,117 |
| 4 | 42 | $24,268 | $9,003 | $15,264 | $5,009,853 |
| 4 | 43 | $24,268 | $8,976 | $15,292 | $4,994,561 |
| 4 | 44 | $24,268 | $8,949 | $15,319 | $4,979,242 |
| 4 | 45 | $24,268 | $8,921 | $15,347 | $4,963,896 |
| 4 | 46 | $24,268 | $8,894 | $15,374 | $4,948,522 |
| 4 | 47 | $24,268 | $8,866 | $15,402 | $4,933,120 |
| 4 | 48 | $24,268 | $8,839 | $15,429 | $4,917,691 |
| 5 | 49 | $24,268 | $8,811 | $15,457 | $4,902,234 |
| 5 | 50 | $24,268 | $8,783 | $15,484 | $4,886,750 |
| 5 | 51 | $24,268 | $8,755 | $15,512 | $4,871,238 |
| 5 | 52 | $24,268 | $8,728 | $15,540 | $4,855,698 |
| 5 | 53 | $24,268 | $8,700 | $15,568 | $4,840,130 |
| 5 | 54 | $24,268 | $8,672 | $15,596 | $4,824,534 |
| 5 | 55 | $24,268 | $8,644 | $15,624 | $4,808,910 |
| 5 | 56 | $24,268 | $8,616 | $15,652 | $4,793,259 |
| 5 | 57 | $24,268 | $8,588 | $15,680 | $4,777,579 |
| 5 | 58 | $24,268 | $8,560 | $15,708 | $4,761,871 |
| 5 | 59 | $24,268 | $8,532 | $15,736 | $4,746,135 |
| 5 | 60 | $24,268 | $8,503 | $15,764 | $4,730,371 |
| 6 | 61 | $24,268 | $8,475 | $15,792 | $4,714,578 |
| 6 | 62 | $24,268 | $8,447 | $15,821 | $4,698,758 |
| 6 | 63 | $24,268 | $8,419 | $15,849 | $4,682,909 |
| 6 | 64 | $24,268 | $8,390 | $15,877 | $4,667,031 |
| 6 | 65 | $24,268 | $8,362 | $15,906 | $4,651,125 |
| 6 | 66 | $24,268 | $8,333 | $15,934 | $4,635,191 |
| 6 | 67 | $24,268 | $8,305 | $15,963 | $4,619,228 |
| 6 | 68 | $24,268 | $8,276 | $15,992 | $4,603,237 |
| 6 | 69 | $24,268 | $8,247 | $16,020 | $4,587,216 |
| 6 | 70 | $24,268 | $8,219 | $16,049 | $4,571,167 |
| 6 | 71 | $24,268 | $8,190 | $16,078 | $4,555,090 |
| 6 | 72 | $24,268 | $8,161 | $16,106 | $4,538,983 |
| 7 | 73 | $24,268 | $8,132 | $16,135 | $4,522,848 |
| 7 | 74 | $24,268 | $8,103 | $16,164 | $4,506,684 |
| 7 | 75 | $24,268 | $8,074 | $16,193 | $4,490,491 |
| 7 | 76 | $24,268 | $8,045 | $16,222 | $4,474,269 |
| 7 | 77 | $24,268 | $8,016 | $16,251 | $4,458,017 |
| 7 | 78 | $24,268 | $7,987 | $16,280 | $4,441,737 |
| 7 | 79 | $24,268 | $7,958 | $16,310 | $4,425,427 |
| 7 | 80 | $24,268 | $7,929 | $16,339 | $4,409,089 |
| 7 | 81 | $24,268 | $7,900 | $16,368 | $4,392,721 |
| 7 | 82 | $24,268 | $7,870 | $16,397 | $4,376,323 |
| 7 | 83 | $24,268 | $7,841 | $16,427 | $4,359,896 |
| 7 | 84 | $24,268 | $7,811 | $16,456 | $4,343,440 |
| 8 | 85 | $24,268 | $7,782 | $16,486 | $4,326,955 |
| 8 | 86 | $24,268 | $7,752 | $16,515 | $4,310,439 |
| 8 | 87 | $24,268 | $7,723 | $16,545 | $4,293,895 |
| 8 | 88 | $24,268 | $7,693 | $16,574 | $4,277,320 |
| 8 | 89 | $24,268 | $7,664 | $16,604 | $4,260,716 |
| 8 | 90 | $24,268 | $7,634 | $16,634 | $4,244,082 |
| 8 | 91 | $24,268 | $7,604 | $16,664 | $4,227,419 |
| 8 | 92 | $24,268 | $7,574 | $16,694 | $4,210,725 |
| 8 | 93 | $24,268 | $7,544 | $16,723 | $4,194,002 |
| 8 | 94 | $24,268 | $7,514 | $16,753 | $4,177,248 |
| 8 | 95 | $24,268 | $7,484 | $16,783 | $4,160,465 |
| 8 | 96 | $24,268 | $7,454 | $16,813 | $4,143,651 |
| 9 | 97 | $24,268 | $7,424 | $16,844 | $4,126,808 |
| 9 | 98 | $24,268 | $7,394 | $16,874 | $4,109,934 |
| 9 | 99 | $24,268 | $7,364 | $16,904 | $4,093,030 |
| 9 | 100 | $24,268 | $7,333 | $16,934 | $4,076,096 |
| 9 | 101 | $24,268 | $7,303 | $16,965 | $4,059,131 |
| 9 | 102 | $24,268 | $7,273 | $16,995 | $4,042,136 |
| 9 | 103 | $24,268 | $7,242 | $17,025 | $4,025,110 |
| 9 | 104 | $24,268 | $7,212 | $17,056 | $4,008,054 |
| 9 | 105 | $24,268 | $7,181 | $17,087 | $3,990,968 |
| 9 | 106 | $24,268 | $7,150 | $17,117 | $3,973,851 |
| 9 | 107 | $24,268 | $7,120 | $17,148 | $3,956,703 |
| 9 | 108 | $24,268 | $7,089 | $17,179 | $3,939,524 |
| 10 | 109 | $24,268 | $7,058 | $17,209 | $3,922,315 |
| 10 | 110 | $24,268 | $7,027 | $17,240 | $3,905,075 |
| 10 | 111 | $24,268 | $6,997 | $17,271 | $3,887,804 |
| 10 | 112 | $24,268 | $6,966 | $17,302 | $3,870,502 |
| 10 | 113 | $24,268 | $6,935 | $17,333 | $3,853,169 |
| 10 | 114 | $24,268 | $6,904 | $17,364 | $3,835,805 |
| 10 | 115 | $24,268 | $6,872 | $17,395 | $3,818,410 |
| 10 | 116 | $24,268 | $6,841 | $17,426 | $3,800,983 |
| 10 | 117 | $24,268 | $6,810 | $17,458 | $3,783,526 |
| 10 | 118 | $24,268 | $6,779 | $17,489 | $3,766,037 |
| 10 | 119 | $24,268 | $6,747 | $17,520 | $3,748,517 |
| 10 | 120 | $24,268 | $6,716 | $17,552 | $3,730,965 |
| 11 | 121 | $24,268 | $6,685 | $17,583 | $3,713,382 |
| 11 | 122 | $24,268 | $6,653 | $17,615 | $3,695,768 |
| 11 | 123 | $24,268 | $6,622 | $17,646 | $3,678,122 |
| 11 | 124 | $24,268 | $6,590 | $17,678 | $3,660,444 |
| 11 | 125 | $24,268 | $6,558 | $17,709 | $3,642,735 |
| 11 | 126 | $24,268 | $6,527 | $17,741 | $3,624,993 |
| 11 | 127 | $24,268 | $6,495 | $17,773 | $3,607,221 |
| 11 | 128 | $24,268 | $6,463 | $17,805 | $3,589,416 |
| 11 | 129 | $24,268 | $6,431 | $17,837 | $3,571,579 |
| 11 | 130 | $24,268 | $6,399 | $17,869 | $3,553,711 |
| 11 | 131 | $24,268 | $6,367 | $17,901 | $3,535,810 |
| 11 | 132 | $24,268 | $6,335 | $17,933 | $3,517,877 |
| 12 | 133 | $24,268 | $6,303 | $17,965 | $3,499,913 |
| 12 | 134 | $24,268 | $6,271 | $17,997 | $3,481,916 |
| 12 | 135 | $24,268 | $6,238 | $18,029 | $3,463,886 |
| 12 | 136 | $24,268 | $6,206 | $18,062 | $3,445,825 |
| 12 | 137 | $24,268 | $6,174 | $18,094 | $3,427,731 |
| 12 | 138 | $24,268 | $6,141 | $18,126 | $3,409,605 |
| 12 | 139 | $24,268 | $6,109 | $18,159 | $3,391,446 |
| 12 | 140 | $24,268 | $6,076 | $18,191 | $3,373,255 |
| 12 | 141 | $24,268 | $6,044 | $18,224 | $3,355,031 |
| 12 | 142 | $24,268 | $6,011 | $18,257 | $3,336,774 |
| 12 | 143 | $24,268 | $5,978 | $18,289 | $3,318,485 |
| 12 | 144 | $24,268 | $5,946 | $18,322 | $3,300,163 |
| 13 | 145 | $24,268 | $5,913 | $18,355 | $3,281,808 |
| 13 | 146 | $24,268 | $5,880 | $18,388 | $3,263,420 |
| 13 | 147 | $24,268 | $5,847 | $18,421 | $3,245,000 |
| 13 | 148 | $24,268 | $5,814 | $18,454 | $3,226,546 |
| 13 | 149 | $24,268 | $5,781 | $18,487 | $3,208,059 |
| 13 | 150 | $24,268 | $5,748 | $18,520 | $3,189,539 |
| 13 | 151 | $24,268 | $5,715 | $18,553 | $3,170,986 |
| 13 | 152 | $24,268 | $5,681 | $18,586 | $3,152,400 |
| 13 | 153 | $24,268 | $5,648 | $18,620 | $3,133,780 |
| 13 | 154 | $24,268 | $5,615 | $18,653 | $3,115,127 |
| 13 | 155 | $24,268 | $5,581 | $18,686 | $3,096,441 |
| 13 | 156 | $24,268 | $5,548 | $18,720 | $3,077,721 |
| 14 | 157 | $24,268 | $5,514 | $18,753 | $3,058,968 |
| 14 | 158 | $24,268 | $5,481 | $18,787 | $3,040,181 |
| 14 | 159 | $24,268 | $5,447 | $18,821 | $3,021,360 |
| 14 | 160 | $24,268 | $5,413 | $18,854 | $3,002,506 |
| 14 | 161 | $24,268 | $5,379 | $18,888 | $2,983,618 |
| 14 | 162 | $24,268 | $5,346 | $18,922 | $2,964,696 |
| 14 | 163 | $24,268 | $5,312 | $18,956 | $2,945,740 |
| 14 | 164 | $24,268 | $5,278 | $18,990 | $2,926,750 |
| 14 | 165 | $24,268 | $5,244 | $19,024 | $2,907,726 |
| 14 | 166 | $24,268 | $5,210 | $19,058 | $2,888,668 |
| 14 | 167 | $24,268 | $5,176 | $19,092 | $2,869,576 |
| 14 | 168 | $24,268 | $5,141 | $19,126 | $2,850,450 |
| 15 | 169 | $24,268 | $5,107 | $19,161 | $2,831,289 |
| 15 | 170 | $24,268 | $5,073 | $19,195 | $2,812,094 |
| 15 | 171 | $24,268 | $5,038 | $19,229 | $2,792,865 |
| 15 | 172 | $24,268 | $5,004 | $19,264 | $2,773,601 |
| 15 | 173 | $24,268 | $4,969 | $19,298 | $2,754,303 |
| 15 | 174 | $24,268 | $4,935 | $19,333 | $2,734,970 |
| 15 | 175 | $24,268 | $4,900 | $19,367 | $2,715,602 |
| 15 | 176 | $24,268 | $4,865 | $19,402 | $2,696,200 |
| 15 | 177 | $24,268 | $4,831 | $19,437 | $2,676,763 |
| 15 | 178 | $24,268 | $4,796 | $19,472 | $2,657,291 |
| 15 | 179 | $24,268 | $4,761 | $19,507 | $2,637,785 |
| 15 | 180 | $24,268 | $4,726 | $19,542 | $2,618,243 |
| 16 | 181 | $24,268 | $4,691 | $19,577 | $2,598,666 |
| 16 | 182 | $24,268 | $4,656 | $19,612 | $2,579,055 |
| 16 | 183 | $24,268 | $4,621 | $19,647 | $2,559,408 |
| 16 | 184 | $24,268 | $4,586 | $19,682 | $2,539,726 |
| 16 | 185 | $24,268 | $4,550 | $19,717 | $2,520,009 |
| 16 | 186 | $24,268 | $4,515 | $19,753 | $2,500,256 |
| 16 | 187 | $24,268 | $4,480 | $19,788 | $2,480,468 |
| 16 | 188 | $24,268 | $4,444 | $19,823 | $2,460,644 |
| 16 | 189 | $24,268 | $4,409 | $19,859 | $2,440,785 |
| 16 | 190 | $24,268 | $4,373 | $19,895 | $2,420,891 |
| 16 | 191 | $24,268 | $4,337 | $19,930 | $2,400,961 |
| 16 | 192 | $24,268 | $4,302 | $19,966 | $2,380,995 |
| 17 | 193 | $24,268 | $4,266 | $20,002 | $2,360,993 |
| 17 | 194 | $24,268 | $4,230 | $20,038 | $2,340,955 |
| 17 | 195 | $24,268 | $4,194 | $20,073 | $2,320,882 |
| 17 | 196 | $24,268 | $4,158 | $20,109 | $2,300,773 |
| 17 | 197 | $24,268 | $4,122 | $20,145 | $2,280,627 |
| 17 | 198 | $24,268 | $4,086 | $20,182 | $2,260,446 |
| 17 | 199 | $24,268 | $4,050 | $20,218 | $2,240,228 |
| 17 | 200 | $24,268 | $4,014 | $20,254 | $2,219,974 |
| 17 | 201 | $24,268 | $3,977 | $20,290 | $2,199,684 |
| 17 | 202 | $24,268 | $3,941 | $20,327 | $2,179,357 |
| 17 | 203 | $24,268 | $3,905 | $20,363 | $2,158,994 |
| 17 | 204 | $24,268 | $3,868 | $20,399 | $2,138,595 |
| 18 | 205 | $24,268 | $3,832 | $20,436 | $2,118,159 |
| 18 | 206 | $24,268 | $3,795 | $20,473 | $2,097,686 |
| 18 | 207 | $24,268 | $3,758 | $20,509 | $2,077,177 |
| 18 | 208 | $24,268 | $3,722 | $20,546 | $2,056,631 |
| 18 | 209 | $24,268 | $3,685 | $20,583 | $2,036,048 |
| 18 | 210 | $24,268 | $3,648 | $20,620 | $2,015,428 |
| 18 | 211 | $24,268 | $3,611 | $20,657 | $1,994,772 |
| 18 | 212 | $24,268 | $3,574 | $20,694 | $1,974,078 |
| 18 | 213 | $24,268 | $3,537 | $20,731 | $1,953,347 |
| 18 | 214 | $24,268 | $3,500 | $20,768 | $1,932,579 |
| 18 | 215 | $24,268 | $3,463 | $20,805 | $1,911,774 |
| 18 | 216 | $24,268 | $3,425 | $20,842 | $1,890,932 |
| 19 | 217 | $24,268 | $3,388 | $20,880 | $1,870,052 |
| 19 | 218 | $24,268 | $3,351 | $20,917 | $1,849,135 |
| 19 | 219 | $24,268 | $3,313 | $20,955 | $1,828,180 |
| 19 | 220 | $24,268 | $3,275 | $20,992 | $1,807,188 |
| 19 | 221 | $24,268 | $3,238 | $21,030 | $1,786,158 |
| 19 | 222 | $24,268 | $3,200 | $21,067 | $1,765,091 |
| 19 | 223 | $24,268 | $3,162 | $21,105 | $1,743,986 |
| 19 | 224 | $24,268 | $3,125 | $21,143 | $1,722,843 |
| 19 | 225 | $24,268 | $3,087 | $21,181 | $1,701,662 |
| 19 | 226 | $24,268 | $3,049 | $21,219 | $1,680,443 |
| 19 | 227 | $24,268 | $3,011 | $21,257 | $1,659,186 |
| 19 | 228 | $24,268 | $2,973 | $21,295 | $1,637,891 |
| 20 | 229 | $24,268 | $2,935 | $21,333 | $1,616,558 |
| 20 | 230 | $24,268 | $2,896 | $21,371 | $1,595,187 |
| 20 | 231 | $24,268 | $2,858 | $21,410 | $1,573,777 |
| 20 | 232 | $24,268 | $2,820 | $21,448 | $1,552,329 |
| 20 | 233 | $24,268 | $2,781 | $21,486 | $1,530,843 |
| 20 | 234 | $24,268 | $2,743 | $21,525 | $1,509,318 |
| 20 | 235 | $24,268 | $2,704 | $21,563 | $1,487,755 |
| 20 | 236 | $24,268 | $2,666 | $21,602 | $1,466,152 |
| 20 | 237 | $24,268 | $2,627 | $21,641 | $1,444,512 |
| 20 | 238 | $24,268 | $2,588 | $21,680 | $1,422,832 |
| 20 | 239 | $24,268 | $2,549 | $21,718 | $1,401,114 |
| 20 | 240 | $24,268 | $2,510 | $21,757 | $1,379,356 |
| 21 | 241 | $24,268 | $2,471 | $21,796 | $1,357,560 |
| 21 | 242 | $24,268 | $2,432 | $21,835 | $1,335,725 |
| 21 | 243 | $24,268 | $2,393 | $21,874 | $1,313,850 |
| 21 | 244 | $24,268 | $2,354 | $21,914 | $1,291,937 |
| 21 | 245 | $24,268 | $2,315 | $21,953 | $1,269,984 |
| 21 | 246 | $24,268 | $2,275 | $21,992 | $1,247,991 |
| 21 | 247 | $24,268 | $2,236 | $22,032 | $1,225,960 |
| 21 | 248 | $24,268 | $2,197 | $22,071 | $1,203,889 |
| 21 | 249 | $24,268 | $2,157 | $22,111 | $1,181,778 |
| 21 | 250 | $24,268 | $2,117 | $22,150 | $1,159,628 |
| 21 | 251 | $24,268 | $2,078 | $22,190 | $1,137,438 |
| 21 | 252 | $24,268 | $2,038 | $22,230 | $1,115,208 |
| 22 | 253 | $24,268 | $1,998 | $22,270 | $1,092,938 |
| 22 | 254 | $24,268 | $1,958 | $22,309 | $1,070,629 |
| 22 | 255 | $24,268 | $1,918 | $22,349 | $1,048,279 |
| 22 | 256 | $24,268 | $1,878 | $22,389 | $1,025,890 |
| 22 | 257 | $24,268 | $1,838 | $22,430 | $1,003,460 |
| 22 | 258 | $24,268 | $1,798 | $22,470 | $980,991 |
| 22 | 259 | $24,268 | $1,758 | $22,510 | $958,480 |
| 22 | 260 | $24,268 | $1,717 | $22,550 | $935,930 |
| 22 | 261 | $24,268 | $1,677 | $22,591 | $913,339 |
| 22 | 262 | $24,268 | $1,636 | $22,631 | $890,708 |
| 22 | 263 | $24,268 | $1,596 | $22,672 | $868,036 |
| 22 | 264 | $24,268 | $1,555 | $22,712 | $845,324 |
| 23 | 265 | $24,268 | $1,515 | $22,753 | $822,571 |
| 23 | 266 | $24,268 | $1,474 | $22,794 | $799,777 |
| 23 | 267 | $24,268 | $1,433 | $22,835 | $776,942 |
| 23 | 268 | $24,268 | $1,392 | $22,876 | $754,067 |
| 23 | 269 | $24,268 | $1,351 | $22,917 | $731,150 |
| 23 | 270 | $24,268 | $1,310 | $22,958 | $708,192 |
| 23 | 271 | $24,268 | $1,269 | $22,999 | $685,193 |
| 23 | 272 | $24,268 | $1,228 | $23,040 | $662,153 |
| 23 | 273 | $24,268 | $1,186 | $23,081 | $639,072 |
| 23 | 274 | $24,268 | $1,145 | $23,123 | $615,949 |
| 23 | 275 | $24,268 | $1,104 | $23,164 | $592,785 |
| 23 | 276 | $24,268 | $1,062 | $23,206 | $569,580 |
| 24 | 277 | $24,268 | $1,020 | $23,247 | $546,333 |
| 24 | 278 | $24,268 | $979 | $23,289 | $523,044 |
| 24 | 279 | $24,268 | $937 | $23,331 | $499,713 |
| 24 | 280 | $24,268 | $895 | $23,372 | $476,341 |
| 24 | 281 | $24,268 | $853 | $23,414 | $452,927 |
| 24 | 282 | $24,268 | $811 | $23,456 | $429,471 |
| 24 | 283 | $24,268 | $769 | $23,498 | $405,972 |
| 24 | 284 | $24,268 | $727 | $23,540 | $382,432 |
| 24 | 285 | $24,268 | $685 | $23,582 | $358,850 |
| 24 | 286 | $24,268 | $643 | $23,625 | $335,225 |
| 24 | 287 | $24,268 | $601 | $23,667 | $311,558 |
| 24 | 288 | $24,268 | $558 | $23,709 | $287,849 |
| 25 | 289 | $24,268 | $516 | $23,752 | $264,097 |
| 25 | 290 | $24,268 | $473 | $23,794 | $240,302 |
| 25 | 291 | $24,268 | $431 | $23,837 | $216,465 |
| 25 | 292 | $24,268 | $388 | $23,880 | $192,585 |
| 25 | 293 | $24,268 | $345 | $23,923 | $168,663 |
| 25 | 294 | $24,268 | $302 | $23,965 | $144,697 |
| 25 | 295 | $24,268 | $259 | $24,008 | $120,689 |
| 25 | 296 | $24,268 | $216 | $24,051 | $96,637 |
| 25 | 297 | $24,268 | $173 | $24,095 | $72,543 |
| 25 | 298 | $24,268 | $130 | $24,138 | $48,405 |
| 25 | 299 | $24,268 | $87 | $24,181 | $24,224 |
| 25 | 300 | $24,268 | $43 | $24,224 | $0 |
