Down Payment (HKD)
$3,840,000
Monthly Repayment (HKD)
$24,837
Loan Amount (HKD)
$5,760,000
+
Total Interest (HKD)
$1,691,048
=
Total Repayment (HKD)
$7,451,048
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $24,837 | $10,320 | $14,517 | $5,745,483 |
| 1 | 2 | $24,837 | $10,294 | $14,543 | $5,730,940 |
| 1 | 3 | $24,837 | $10,268 | $14,569 | $5,716,371 |
| 1 | 4 | $24,837 | $10,242 | $14,595 | $5,701,776 |
| 1 | 5 | $24,837 | $10,216 | $14,621 | $5,687,155 |
| 1 | 6 | $24,837 | $10,189 | $14,647 | $5,672,508 |
| 1 | 7 | $24,837 | $10,163 | $14,674 | $5,657,834 |
| 1 | 8 | $24,837 | $10,137 | $14,700 | $5,643,135 |
| 1 | 9 | $24,837 | $10,111 | $14,726 | $5,628,408 |
| 1 | 10 | $24,837 | $10,084 | $14,753 | $5,613,656 |
| 1 | 11 | $24,837 | $10,058 | $14,779 | $5,598,877 |
| 1 | 12 | $24,837 | $10,031 | $14,806 | $5,584,071 |
| 2 | 13 | $24,837 | $10,005 | $14,832 | $5,569,239 |
| 2 | 14 | $24,837 | $9,978 | $14,859 | $5,554,381 |
| 2 | 15 | $24,837 | $9,952 | $14,885 | $5,539,495 |
| 2 | 16 | $24,837 | $9,925 | $14,912 | $5,524,583 |
| 2 | 17 | $24,837 | $9,898 | $14,939 | $5,509,645 |
| 2 | 18 | $24,837 | $9,871 | $14,965 | $5,494,679 |
| 2 | 19 | $24,837 | $9,845 | $14,992 | $5,479,687 |
| 2 | 20 | $24,837 | $9,818 | $15,019 | $5,464,668 |
| 2 | 21 | $24,837 | $9,791 | $15,046 | $5,449,622 |
| 2 | 22 | $24,837 | $9,764 | $15,073 | $5,434,549 |
| 2 | 23 | $24,837 | $9,737 | $15,100 | $5,419,449 |
| 2 | 24 | $24,837 | $9,710 | $15,127 | $5,404,322 |
| 3 | 25 | $24,837 | $9,683 | $15,154 | $5,389,168 |
| 3 | 26 | $24,837 | $9,656 | $15,181 | $5,373,987 |
| 3 | 27 | $24,837 | $9,628 | $15,208 | $5,358,779 |
| 3 | 28 | $24,837 | $9,601 | $15,236 | $5,343,543 |
| 3 | 29 | $24,837 | $9,574 | $15,263 | $5,328,280 |
| 3 | 30 | $24,837 | $9,547 | $15,290 | $5,312,990 |
| 3 | 31 | $24,837 | $9,519 | $15,318 | $5,297,672 |
| 3 | 32 | $24,837 | $9,492 | $15,345 | $5,282,327 |
| 3 | 33 | $24,837 | $9,464 | $15,373 | $5,266,954 |
| 3 | 34 | $24,837 | $9,437 | $15,400 | $5,251,554 |
| 3 | 35 | $24,837 | $9,409 | $15,428 | $5,236,126 |
| 3 | 36 | $24,837 | $9,381 | $15,455 | $5,220,671 |
| 4 | 37 | $24,837 | $9,354 | $15,483 | $5,205,188 |
| 4 | 38 | $24,837 | $9,326 | $15,511 | $5,189,677 |
| 4 | 39 | $24,837 | $9,298 | $15,539 | $5,174,138 |
| 4 | 40 | $24,837 | $9,270 | $15,566 | $5,158,572 |
| 4 | 41 | $24,837 | $9,242 | $15,594 | $5,142,977 |
| 4 | 42 | $24,837 | $9,215 | $15,622 | $5,127,355 |
| 4 | 43 | $24,837 | $9,187 | $15,650 | $5,111,705 |
| 4 | 44 | $24,837 | $9,158 | $15,678 | $5,096,026 |
| 4 | 45 | $24,837 | $9,130 | $15,706 | $5,080,320 |
| 4 | 46 | $24,837 | $9,102 | $15,735 | $5,064,585 |
| 4 | 47 | $24,837 | $9,074 | $15,763 | $5,048,822 |
| 4 | 48 | $24,837 | $9,046 | $15,791 | $5,033,031 |
| 5 | 49 | $24,837 | $9,018 | $15,819 | $5,017,212 |
| 5 | 50 | $24,837 | $8,989 | $15,848 | $5,001,364 |
| 5 | 51 | $24,837 | $8,961 | $15,876 | $4,985,488 |
| 5 | 52 | $24,837 | $8,932 | $15,904 | $4,969,584 |
| 5 | 53 | $24,837 | $8,904 | $15,933 | $4,953,651 |
| 5 | 54 | $24,837 | $8,875 | $15,962 | $4,937,689 |
| 5 | 55 | $24,837 | $8,847 | $15,990 | $4,921,699 |
| 5 | 56 | $24,837 | $8,818 | $16,019 | $4,905,680 |
| 5 | 57 | $24,837 | $8,789 | $16,047 | $4,889,633 |
| 5 | 58 | $24,837 | $8,761 | $16,076 | $4,873,557 |
| 5 | 59 | $24,837 | $8,732 | $16,105 | $4,857,452 |
| 5 | 60 | $24,837 | $8,703 | $16,134 | $4,841,318 |
| 6 | 61 | $24,837 | $8,674 | $16,163 | $4,825,155 |
| 6 | 62 | $24,837 | $8,645 | $16,192 | $4,808,963 |
| 6 | 63 | $24,837 | $8,616 | $16,221 | $4,792,742 |
| 6 | 64 | $24,837 | $8,587 | $16,250 | $4,776,493 |
| 6 | 65 | $24,837 | $8,558 | $16,279 | $4,760,214 |
| 6 | 66 | $24,837 | $8,529 | $16,308 | $4,743,906 |
| 6 | 67 | $24,837 | $8,499 | $16,337 | $4,727,568 |
| 6 | 68 | $24,837 | $8,470 | $16,367 | $4,711,202 |
| 6 | 69 | $24,837 | $8,441 | $16,396 | $4,694,806 |
| 6 | 70 | $24,837 | $8,412 | $16,425 | $4,678,380 |
| 6 | 71 | $24,837 | $8,382 | $16,455 | $4,661,926 |
| 6 | 72 | $24,837 | $8,353 | $16,484 | $4,645,441 |
| 7 | 73 | $24,837 | $8,323 | $16,514 | $4,628,928 |
| 7 | 74 | $24,837 | $8,293 | $16,543 | $4,612,384 |
| 7 | 75 | $24,837 | $8,264 | $16,573 | $4,595,811 |
| 7 | 76 | $24,837 | $8,234 | $16,603 | $4,579,209 |
| 7 | 77 | $24,837 | $8,204 | $16,632 | $4,562,576 |
| 7 | 78 | $24,837 | $8,175 | $16,662 | $4,545,914 |
| 7 | 79 | $24,837 | $8,145 | $16,692 | $4,529,222 |
| 7 | 80 | $24,837 | $8,115 | $16,722 | $4,512,500 |
| 7 | 81 | $24,837 | $8,085 | $16,752 | $4,495,748 |
| 7 | 82 | $24,837 | $8,055 | $16,782 | $4,478,966 |
| 7 | 83 | $24,837 | $8,025 | $16,812 | $4,462,154 |
| 7 | 84 | $24,837 | $7,995 | $16,842 | $4,445,312 |
| 8 | 85 | $24,837 | $7,965 | $16,872 | $4,428,440 |
| 8 | 86 | $24,837 | $7,934 | $16,903 | $4,411,537 |
| 8 | 87 | $24,837 | $7,904 | $16,933 | $4,394,604 |
| 8 | 88 | $24,837 | $7,874 | $16,963 | $4,377,641 |
| 8 | 89 | $24,837 | $7,843 | $16,994 | $4,360,648 |
| 8 | 90 | $24,837 | $7,813 | $17,024 | $4,343,624 |
| 8 | 91 | $24,837 | $7,782 | $17,055 | $4,326,569 |
| 8 | 92 | $24,837 | $7,752 | $17,085 | $4,309,484 |
| 8 | 93 | $24,837 | $7,721 | $17,116 | $4,292,368 |
| 8 | 94 | $24,837 | $7,690 | $17,146 | $4,275,222 |
| 8 | 95 | $24,837 | $7,660 | $17,177 | $4,258,045 |
| 8 | 96 | $24,837 | $7,629 | $17,208 | $4,240,837 |
| 9 | 97 | $24,837 | $7,598 | $17,239 | $4,223,599 |
| 9 | 98 | $24,837 | $7,567 | $17,270 | $4,206,329 |
| 9 | 99 | $24,837 | $7,536 | $17,300 | $4,189,029 |
| 9 | 100 | $24,837 | $7,505 | $17,331 | $4,171,697 |
| 9 | 101 | $24,837 | $7,474 | $17,363 | $4,154,334 |
| 9 | 102 | $24,837 | $7,443 | $17,394 | $4,136,941 |
| 9 | 103 | $24,837 | $7,412 | $17,425 | $4,119,516 |
| 9 | 104 | $24,837 | $7,381 | $17,456 | $4,102,060 |
| 9 | 105 | $24,837 | $7,350 | $17,487 | $4,084,573 |
| 9 | 106 | $24,837 | $7,318 | $17,519 | $4,067,054 |
| 9 | 107 | $24,837 | $7,287 | $17,550 | $4,049,504 |
| 9 | 108 | $24,837 | $7,255 | $17,581 | $4,031,923 |
| 10 | 109 | $24,837 | $7,224 | $17,613 | $4,014,310 |
| 10 | 110 | $24,837 | $7,192 | $17,645 | $3,996,665 |
| 10 | 111 | $24,837 | $7,161 | $17,676 | $3,978,989 |
| 10 | 112 | $24,837 | $7,129 | $17,708 | $3,961,281 |
| 10 | 113 | $24,837 | $7,097 | $17,740 | $3,943,542 |
| 10 | 114 | $24,837 | $7,066 | $17,771 | $3,925,770 |
| 10 | 115 | $24,837 | $7,034 | $17,803 | $3,907,967 |
| 10 | 116 | $24,837 | $7,002 | $17,835 | $3,890,132 |
| 10 | 117 | $24,837 | $6,970 | $17,867 | $3,872,265 |
| 10 | 118 | $24,837 | $6,938 | $17,899 | $3,854,366 |
| 10 | 119 | $24,837 | $6,906 | $17,931 | $3,836,435 |
| 10 | 120 | $24,837 | $6,874 | $17,963 | $3,818,472 |
| 11 | 121 | $24,837 | $6,841 | $17,995 | $3,800,476 |
| 11 | 122 | $24,837 | $6,809 | $18,028 | $3,782,449 |
| 11 | 123 | $24,837 | $6,777 | $18,060 | $3,764,389 |
| 11 | 124 | $24,837 | $6,745 | $18,092 | $3,746,297 |
| 11 | 125 | $24,837 | $6,712 | $18,125 | $3,728,172 |
| 11 | 126 | $24,837 | $6,680 | $18,157 | $3,710,015 |
| 11 | 127 | $24,837 | $6,647 | $18,190 | $3,691,825 |
| 11 | 128 | $24,837 | $6,615 | $18,222 | $3,673,603 |
| 11 | 129 | $24,837 | $6,582 | $18,255 | $3,655,348 |
| 11 | 130 | $24,837 | $6,549 | $18,288 | $3,637,060 |
| 11 | 131 | $24,837 | $6,516 | $18,320 | $3,618,740 |
| 11 | 132 | $24,837 | $6,484 | $18,353 | $3,600,386 |
| 12 | 133 | $24,837 | $6,451 | $18,386 | $3,582,000 |
| 12 | 134 | $24,837 | $6,418 | $18,419 | $3,563,581 |
| 12 | 135 | $24,837 | $6,385 | $18,452 | $3,545,129 |
| 12 | 136 | $24,837 | $6,352 | $18,485 | $3,526,644 |
| 12 | 137 | $24,837 | $6,319 | $18,518 | $3,508,126 |
| 12 | 138 | $24,837 | $6,285 | $18,551 | $3,489,574 |
| 12 | 139 | $24,837 | $6,252 | $18,585 | $3,470,990 |
| 12 | 140 | $24,837 | $6,219 | $18,618 | $3,452,372 |
| 12 | 141 | $24,837 | $6,185 | $18,651 | $3,433,720 |
| 12 | 142 | $24,837 | $6,152 | $18,685 | $3,415,035 |
| 12 | 143 | $24,837 | $6,119 | $18,718 | $3,396,317 |
| 12 | 144 | $24,837 | $6,085 | $18,752 | $3,377,565 |
| 13 | 145 | $24,837 | $6,051 | $18,785 | $3,358,780 |
| 13 | 146 | $24,837 | $6,018 | $18,819 | $3,339,961 |
| 13 | 147 | $24,837 | $5,984 | $18,853 | $3,321,108 |
| 13 | 148 | $24,837 | $5,950 | $18,887 | $3,302,222 |
| 13 | 149 | $24,837 | $5,916 | $18,920 | $3,283,302 |
| 13 | 150 | $24,837 | $5,883 | $18,954 | $3,264,347 |
| 13 | 151 | $24,837 | $5,849 | $18,988 | $3,245,359 |
| 13 | 152 | $24,837 | $5,815 | $19,022 | $3,226,337 |
| 13 | 153 | $24,837 | $5,781 | $19,056 | $3,207,281 |
| 13 | 154 | $24,837 | $5,746 | $19,090 | $3,188,190 |
| 13 | 155 | $24,837 | $5,712 | $19,125 | $3,169,065 |
| 13 | 156 | $24,837 | $5,678 | $19,159 | $3,149,907 |
| 14 | 157 | $24,837 | $5,644 | $19,193 | $3,130,713 |
| 14 | 158 | $24,837 | $5,609 | $19,228 | $3,111,486 |
| 14 | 159 | $24,837 | $5,575 | $19,262 | $3,092,224 |
| 14 | 160 | $24,837 | $5,540 | $19,297 | $3,072,927 |
| 14 | 161 | $24,837 | $5,506 | $19,331 | $3,053,596 |
| 14 | 162 | $24,837 | $5,471 | $19,366 | $3,034,230 |
| 14 | 163 | $24,837 | $5,436 | $19,400 | $3,014,830 |
| 14 | 164 | $24,837 | $5,402 | $19,435 | $2,995,394 |
| 14 | 165 | $24,837 | $5,367 | $19,470 | $2,975,924 |
| 14 | 166 | $24,837 | $5,332 | $19,505 | $2,956,419 |
| 14 | 167 | $24,837 | $5,297 | $19,540 | $2,936,879 |
| 14 | 168 | $24,837 | $5,262 | $19,575 | $2,917,304 |
| 15 | 169 | $24,837 | $5,227 | $19,610 | $2,897,694 |
| 15 | 170 | $24,837 | $5,192 | $19,645 | $2,878,049 |
| 15 | 171 | $24,837 | $5,157 | $19,680 | $2,858,369 |
| 15 | 172 | $24,837 | $5,121 | $19,716 | $2,838,653 |
| 15 | 173 | $24,837 | $5,086 | $19,751 | $2,818,902 |
| 15 | 174 | $24,837 | $5,051 | $19,786 | $2,799,116 |
| 15 | 175 | $24,837 | $5,015 | $19,822 | $2,779,294 |
| 15 | 176 | $24,837 | $4,980 | $19,857 | $2,759,437 |
| 15 | 177 | $24,837 | $4,944 | $19,893 | $2,739,544 |
| 15 | 178 | $24,837 | $4,908 | $19,928 | $2,719,616 |
| 15 | 179 | $24,837 | $4,873 | $19,964 | $2,699,652 |
| 15 | 180 | $24,837 | $4,837 | $20,000 | $2,679,652 |
| 16 | 181 | $24,837 | $4,801 | $20,036 | $2,659,616 |
| 16 | 182 | $24,837 | $4,765 | $20,072 | $2,639,544 |
| 16 | 183 | $24,837 | $4,729 | $20,108 | $2,619,437 |
| 16 | 184 | $24,837 | $4,693 | $20,144 | $2,599,293 |
| 16 | 185 | $24,837 | $4,657 | $20,180 | $2,579,113 |
| 16 | 186 | $24,837 | $4,621 | $20,216 | $2,558,897 |
| 16 | 187 | $24,837 | $4,585 | $20,252 | $2,538,645 |
| 16 | 188 | $24,837 | $4,548 | $20,288 | $2,518,357 |
| 16 | 189 | $24,837 | $4,512 | $20,325 | $2,498,032 |
| 16 | 190 | $24,837 | $4,476 | $20,361 | $2,477,671 |
| 16 | 191 | $24,837 | $4,439 | $20,398 | $2,457,273 |
| 16 | 192 | $24,837 | $4,403 | $20,434 | $2,436,839 |
| 17 | 193 | $24,837 | $4,366 | $20,471 | $2,416,368 |
| 17 | 194 | $24,837 | $4,329 | $20,508 | $2,395,861 |
| 17 | 195 | $24,837 | $4,293 | $20,544 | $2,375,316 |
| 17 | 196 | $24,837 | $4,256 | $20,581 | $2,354,735 |
| 17 | 197 | $24,837 | $4,219 | $20,618 | $2,334,117 |
| 17 | 198 | $24,837 | $4,182 | $20,655 | $2,313,462 |
| 17 | 199 | $24,837 | $4,145 | $20,692 | $2,292,771 |
| 17 | 200 | $24,837 | $4,108 | $20,729 | $2,272,042 |
| 17 | 201 | $24,837 | $4,071 | $20,766 | $2,251,276 |
| 17 | 202 | $24,837 | $4,034 | $20,803 | $2,230,472 |
| 17 | 203 | $24,837 | $3,996 | $20,841 | $2,209,632 |
| 17 | 204 | $24,837 | $3,959 | $20,878 | $2,188,754 |
| 18 | 205 | $24,837 | $3,922 | $20,915 | $2,167,839 |
| 18 | 206 | $24,837 | $3,884 | $20,953 | $2,146,886 |
| 18 | 207 | $24,837 | $3,847 | $20,990 | $2,125,895 |
| 18 | 208 | $24,837 | $3,809 | $21,028 | $2,104,867 |
| 18 | 209 | $24,837 | $3,771 | $21,066 | $2,083,802 |
| 18 | 210 | $24,837 | $3,733 | $21,103 | $2,062,699 |
| 18 | 211 | $24,837 | $3,696 | $21,141 | $2,041,557 |
| 18 | 212 | $24,837 | $3,658 | $21,179 | $2,020,378 |
| 18 | 213 | $24,837 | $3,620 | $21,217 | $1,999,161 |
| 18 | 214 | $24,837 | $3,582 | $21,255 | $1,977,906 |
| 18 | 215 | $24,837 | $3,544 | $21,293 | $1,956,613 |
| 18 | 216 | $24,837 | $3,506 | $21,331 | $1,935,282 |
| 19 | 217 | $24,837 | $3,467 | $21,369 | $1,913,913 |
| 19 | 218 | $24,837 | $3,429 | $21,408 | $1,892,505 |
| 19 | 219 | $24,837 | $3,391 | $21,446 | $1,871,059 |
| 19 | 220 | $24,837 | $3,352 | $21,485 | $1,849,574 |
| 19 | 221 | $24,837 | $3,314 | $21,523 | $1,828,051 |
| 19 | 222 | $24,837 | $3,275 | $21,562 | $1,806,490 |
| 19 | 223 | $24,837 | $3,237 | $21,600 | $1,784,889 |
| 19 | 224 | $24,837 | $3,198 | $21,639 | $1,763,251 |
| 19 | 225 | $24,837 | $3,159 | $21,678 | $1,741,573 |
| 19 | 226 | $24,837 | $3,120 | $21,717 | $1,719,856 |
| 19 | 227 | $24,837 | $3,081 | $21,755 | $1,698,101 |
| 19 | 228 | $24,837 | $3,042 | $21,794 | $1,676,307 |
| 20 | 229 | $24,837 | $3,003 | $21,833 | $1,654,473 |
| 20 | 230 | $24,837 | $2,964 | $21,873 | $1,632,601 |
| 20 | 231 | $24,837 | $2,925 | $21,912 | $1,610,689 |
| 20 | 232 | $24,837 | $2,886 | $21,951 | $1,588,738 |
| 20 | 233 | $24,837 | $2,846 | $21,990 | $1,566,747 |
| 20 | 234 | $24,837 | $2,807 | $22,030 | $1,544,718 |
| 20 | 235 | $24,837 | $2,768 | $22,069 | $1,522,649 |
| 20 | 236 | $24,837 | $2,728 | $22,109 | $1,500,540 |
| 20 | 237 | $24,837 | $2,688 | $22,148 | $1,478,391 |
| 20 | 238 | $24,837 | $2,649 | $22,188 | $1,456,203 |
| 20 | 239 | $24,837 | $2,609 | $22,228 | $1,433,976 |
| 20 | 240 | $24,837 | $2,569 | $22,268 | $1,411,708 |
| 21 | 241 | $24,837 | $2,529 | $22,308 | $1,389,400 |
| 21 | 242 | $24,837 | $2,489 | $22,347 | $1,367,053 |
| 21 | 243 | $24,837 | $2,449 | $22,388 | $1,344,665 |
| 21 | 244 | $24,837 | $2,409 | $22,428 | $1,322,238 |
| 21 | 245 | $24,837 | $2,369 | $22,468 | $1,299,770 |
| 21 | 246 | $24,837 | $2,329 | $22,508 | $1,277,262 |
| 21 | 247 | $24,837 | $2,288 | $22,548 | $1,254,714 |
| 21 | 248 | $24,837 | $2,248 | $22,589 | $1,232,125 |
| 21 | 249 | $24,837 | $2,208 | $22,629 | $1,209,495 |
| 21 | 250 | $24,837 | $2,167 | $22,670 | $1,186,826 |
| 21 | 251 | $24,837 | $2,126 | $22,710 | $1,164,115 |
| 21 | 252 | $24,837 | $2,086 | $22,751 | $1,141,364 |
| 22 | 253 | $24,837 | $2,045 | $22,792 | $1,118,572 |
| 22 | 254 | $24,837 | $2,004 | $22,833 | $1,095,740 |
| 22 | 255 | $24,837 | $1,963 | $22,874 | $1,072,866 |
| 22 | 256 | $24,837 | $1,922 | $22,915 | $1,049,951 |
| 22 | 257 | $24,837 | $1,881 | $22,956 | $1,026,996 |
| 22 | 258 | $24,837 | $1,840 | $22,997 | $1,003,999 |
| 22 | 259 | $24,837 | $1,799 | $23,038 | $980,961 |
| 22 | 260 | $24,837 | $1,758 | $23,079 | $957,882 |
| 22 | 261 | $24,837 | $1,716 | $23,121 | $934,761 |
| 22 | 262 | $24,837 | $1,675 | $23,162 | $911,599 |
| 22 | 263 | $24,837 | $1,633 | $23,204 | $888,395 |
| 22 | 264 | $24,837 | $1,592 | $23,245 | $865,150 |
| 23 | 265 | $24,837 | $1,550 | $23,287 | $841,863 |
| 23 | 266 | $24,837 | $1,508 | $23,328 | $818,535 |
| 23 | 267 | $24,837 | $1,467 | $23,370 | $795,165 |
| 23 | 268 | $24,837 | $1,425 | $23,412 | $771,753 |
| 23 | 269 | $24,837 | $1,383 | $23,454 | $748,298 |
| 23 | 270 | $24,837 | $1,341 | $23,496 | $724,802 |
| 23 | 271 | $24,837 | $1,299 | $23,538 | $701,264 |
| 23 | 272 | $24,837 | $1,256 | $23,580 | $677,684 |
| 23 | 273 | $24,837 | $1,214 | $23,623 | $654,061 |
| 23 | 274 | $24,837 | $1,172 | $23,665 | $630,396 |
| 23 | 275 | $24,837 | $1,129 | $23,707 | $606,689 |
| 23 | 276 | $24,837 | $1,087 | $23,750 | $582,939 |
| 24 | 277 | $24,837 | $1,044 | $23,792 | $559,146 |
| 24 | 278 | $24,837 | $1,002 | $23,835 | $535,311 |
| 24 | 279 | $24,837 | $959 | $23,878 | $511,434 |
| 24 | 280 | $24,837 | $916 | $23,921 | $487,513 |
| 24 | 281 | $24,837 | $873 | $23,963 | $463,550 |
| 24 | 282 | $24,837 | $831 | $24,006 | $439,544 |
| 24 | 283 | $24,837 | $788 | $24,049 | $415,494 |
| 24 | 284 | $24,837 | $744 | $24,092 | $391,402 |
| 24 | 285 | $24,837 | $701 | $24,136 | $367,266 |
| 24 | 286 | $24,837 | $658 | $24,179 | $343,087 |
| 24 | 287 | $24,837 | $615 | $24,222 | $318,865 |
| 24 | 288 | $24,837 | $571 | $24,266 | $294,600 |
| 25 | 289 | $24,837 | $528 | $24,309 | $270,291 |
| 25 | 290 | $24,837 | $484 | $24,353 | $245,938 |
| 25 | 291 | $24,837 | $441 | $24,396 | $221,542 |
| 25 | 292 | $24,837 | $397 | $24,440 | $197,102 |
| 25 | 293 | $24,837 | $353 | $24,484 | $172,618 |
| 25 | 294 | $24,837 | $309 | $24,528 | $148,091 |
| 25 | 295 | $24,837 | $265 | $24,571 | $123,519 |
| 25 | 296 | $24,837 | $221 | $24,616 | $98,904 |
| 25 | 297 | $24,837 | $177 | $24,660 | $74,244 |
| 25 | 298 | $24,837 | $133 | $24,704 | $49,540 |
| 25 | 299 | $24,837 | $89 | $24,748 | $24,792 |
| 25 | 300 | $24,837 | $44 | $24,792 | $0 |
