Down Payment (HKD)
$6,120,000
Monthly Repayment (HKD)
$39,584
Loan Amount (HKD)
$9,180,000
+
Total Interest (HKD)
$2,695,108
=
Total Repayment (HKD)
$11,875,108
Repayment Schedule | |||||
Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
1 | 1 | $39,584 | $16,448 | $23,136 | $9,156,864 |
1 | 2 | $39,584 | $16,406 | $23,178 | $9,133,686 |
1 | 3 | $39,584 | $16,365 | $23,219 | $9,110,467 |
1 | 4 | $39,584 | $16,323 | $23,261 | $9,087,206 |
1 | 5 | $39,584 | $16,281 | $23,302 | $9,063,904 |
1 | 6 | $39,584 | $16,239 | $23,344 | $9,040,560 |
1 | 7 | $39,584 | $16,198 | $23,386 | $9,017,174 |
1 | 8 | $39,584 | $16,156 | $23,428 | $8,993,746 |
1 | 9 | $39,584 | $16,114 | $23,470 | $8,970,276 |
1 | 10 | $39,584 | $16,072 | $23,512 | $8,946,764 |
1 | 11 | $39,584 | $16,030 | $23,554 | $8,923,210 |
1 | 12 | $39,584 | $15,987 | $23,596 | $8,899,613 |
2 | 13 | $39,584 | $15,945 | $23,639 | $8,875,975 |
2 | 14 | $39,584 | $15,903 | $23,681 | $8,852,294 |
2 | 15 | $39,584 | $15,860 | $23,723 | $8,828,571 |
2 | 16 | $39,584 | $15,818 | $23,766 | $8,804,805 |
2 | 17 | $39,584 | $15,775 | $23,808 | $8,780,996 |
2 | 18 | $39,584 | $15,733 | $23,851 | $8,757,145 |
2 | 19 | $39,584 | $15,690 | $23,894 | $8,733,252 |
2 | 20 | $39,584 | $15,647 | $23,937 | $8,709,315 |
2 | 21 | $39,584 | $15,604 | $23,980 | $8,685,335 |
2 | 22 | $39,584 | $15,561 | $24,022 | $8,661,313 |
2 | 23 | $39,584 | $15,518 | $24,066 | $8,637,247 |
2 | 24 | $39,584 | $15,475 | $24,109 | $8,613,139 |
3 | 25 | $39,584 | $15,432 | $24,152 | $8,588,987 |
3 | 26 | $39,584 | $15,389 | $24,195 | $8,564,792 |
3 | 27 | $39,584 | $15,345 | $24,238 | $8,540,553 |
3 | 28 | $39,584 | $15,302 | $24,282 | $8,516,272 |
3 | 29 | $39,584 | $15,258 | $24,325 | $8,491,946 |
3 | 30 | $39,584 | $15,215 | $24,369 | $8,467,577 |
3 | 31 | $39,584 | $15,171 | $24,413 | $8,443,165 |
3 | 32 | $39,584 | $15,127 | $24,456 | $8,418,708 |
3 | 33 | $39,584 | $15,084 | $24,500 | $8,394,208 |
3 | 34 | $39,584 | $15,040 | $24,544 | $8,369,664 |
3 | 35 | $39,584 | $14,996 | $24,588 | $8,345,076 |
3 | 36 | $39,584 | $14,952 | $24,632 | $8,320,444 |
4 | 37 | $39,584 | $14,907 | $24,676 | $8,295,768 |
4 | 38 | $39,584 | $14,863 | $24,720 | $8,271,047 |
4 | 39 | $39,584 | $14,819 | $24,765 | $8,246,282 |
4 | 40 | $39,584 | $14,775 | $24,809 | $8,221,473 |
4 | 41 | $39,584 | $14,730 | $24,854 | $8,196,620 |
4 | 42 | $39,584 | $14,686 | $24,898 | $8,171,722 |
4 | 43 | $39,584 | $14,641 | $24,943 | $8,146,779 |
4 | 44 | $39,584 | $14,596 | $24,987 | $8,121,792 |
4 | 45 | $39,584 | $14,552 | $25,032 | $8,096,760 |
4 | 46 | $39,584 | $14,507 | $25,077 | $8,071,683 |
4 | 47 | $39,584 | $14,462 | $25,122 | $8,046,561 |
4 | 48 | $39,584 | $14,417 | $25,167 | $8,021,394 |
5 | 49 | $39,584 | $14,372 | $25,212 | $7,996,182 |
5 | 50 | $39,584 | $14,326 | $25,257 | $7,970,924 |
5 | 51 | $39,584 | $14,281 | $25,302 | $7,945,622 |
5 | 52 | $39,584 | $14,236 | $25,348 | $7,920,274 |
5 | 53 | $39,584 | $14,190 | $25,393 | $7,894,881 |
5 | 54 | $39,584 | $14,145 | $25,439 | $7,869,442 |
5 | 55 | $39,584 | $14,099 | $25,484 | $7,843,958 |
5 | 56 | $39,584 | $14,054 | $25,530 | $7,818,428 |
5 | 57 | $39,584 | $14,008 | $25,576 | $7,792,852 |
5 | 58 | $39,584 | $13,962 | $25,621 | $7,767,231 |
5 | 59 | $39,584 | $13,916 | $25,667 | $7,741,564 |
5 | 60 | $39,584 | $13,870 | $25,713 | $7,715,850 |
6 | 61 | $39,584 | $13,824 | $25,759 | $7,690,091 |
6 | 62 | $39,584 | $13,778 | $25,806 | $7,664,285 |
6 | 63 | $39,584 | $13,732 | $25,852 | $7,638,433 |
6 | 64 | $39,584 | $13,686 | $25,898 | $7,612,535 |
6 | 65 | $39,584 | $13,639 | $25,945 | $7,586,590 |
6 | 66 | $39,584 | $13,593 | $25,991 | $7,560,599 |
6 | 67 | $39,584 | $13,546 | $26,038 | $7,534,562 |
6 | 68 | $39,584 | $13,499 | $26,084 | $7,508,478 |
6 | 69 | $39,584 | $13,453 | $26,131 | $7,482,347 |
6 | 70 | $39,584 | $13,406 | $26,178 | $7,456,169 |
6 | 71 | $39,584 | $13,359 | $26,225 | $7,429,944 |
6 | 72 | $39,584 | $13,312 | $26,272 | $7,403,672 |
7 | 73 | $39,584 | $13,265 | $26,319 | $7,377,353 |
7 | 74 | $39,584 | $13,218 | $26,366 | $7,350,988 |
7 | 75 | $39,584 | $13,171 | $26,413 | $7,324,574 |
7 | 76 | $39,584 | $13,123 | $26,460 | $7,298,114 |
7 | 77 | $39,584 | $13,076 | $26,508 | $7,271,606 |
7 | 78 | $39,584 | $13,028 | $26,555 | $7,245,051 |
7 | 79 | $39,584 | $12,981 | $26,603 | $7,218,448 |
7 | 80 | $39,584 | $12,933 | $26,651 | $7,191,797 |
7 | 81 | $39,584 | $12,885 | $26,698 | $7,165,099 |
7 | 82 | $39,584 | $12,837 | $26,746 | $7,138,352 |
7 | 83 | $39,584 | $12,790 | $26,794 | $7,111,558 |
7 | 84 | $39,584 | $12,742 | $26,842 | $7,084,716 |
8 | 85 | $39,584 | $12,693 | $26,890 | $7,057,826 |
8 | 86 | $39,584 | $12,645 | $26,938 | $7,030,887 |
8 | 87 | $39,584 | $12,597 | $26,987 | $7,003,901 |
8 | 88 | $39,584 | $12,549 | $27,035 | $6,976,866 |
8 | 89 | $39,584 | $12,500 | $27,083 | $6,949,782 |
8 | 90 | $39,584 | $12,452 | $27,132 | $6,922,650 |
8 | 91 | $39,584 | $12,403 | $27,181 | $6,895,470 |
8 | 92 | $39,584 | $12,354 | $27,229 | $6,868,240 |
8 | 93 | $39,584 | $12,306 | $27,278 | $6,840,962 |
8 | 94 | $39,584 | $12,257 | $27,327 | $6,813,635 |
8 | 95 | $39,584 | $12,208 | $27,376 | $6,786,259 |
8 | 96 | $39,584 | $12,159 | $27,425 | $6,758,834 |
9 | 97 | $39,584 | $12,110 | $27,474 | $6,731,360 |
9 | 98 | $39,584 | $12,060 | $27,523 | $6,703,837 |
9 | 99 | $39,584 | $12,011 | $27,573 | $6,676,264 |
9 | 100 | $39,584 | $11,962 | $27,622 | $6,648,642 |
9 | 101 | $39,584 | $11,912 | $27,672 | $6,620,971 |
9 | 102 | $39,584 | $11,863 | $27,721 | $6,593,249 |
9 | 103 | $39,584 | $11,813 | $27,771 | $6,565,479 |
9 | 104 | $39,584 | $11,763 | $27,821 | $6,537,658 |
9 | 105 | $39,584 | $11,713 | $27,870 | $6,509,788 |
9 | 106 | $39,584 | $11,663 | $27,920 | $6,481,867 |
9 | 107 | $39,584 | $11,613 | $27,970 | $6,453,897 |
9 | 108 | $39,584 | $11,563 | $28,020 | $6,425,877 |
10 | 109 | $39,584 | $11,513 | $28,071 | $6,397,806 |
10 | 110 | $39,584 | $11,463 | $28,121 | $6,369,685 |
10 | 111 | $39,584 | $11,412 | $28,171 | $6,341,514 |
10 | 112 | $39,584 | $11,362 | $28,222 | $6,313,292 |
10 | 113 | $39,584 | $11,311 | $28,272 | $6,285,019 |
10 | 114 | $39,584 | $11,261 | $28,323 | $6,256,696 |
10 | 115 | $39,584 | $11,210 | $28,374 | $6,228,323 |
10 | 116 | $39,584 | $11,159 | $28,425 | $6,199,898 |
10 | 117 | $39,584 | $11,108 | $28,476 | $6,171,423 |
10 | 118 | $39,584 | $11,057 | $28,527 | $6,142,896 |
10 | 119 | $39,584 | $11,006 | $28,578 | $6,114,318 |
10 | 120 | $39,584 | $10,955 | $28,629 | $6,085,689 |
11 | 121 | $39,584 | $10,904 | $28,680 | $6,057,009 |
11 | 122 | $39,584 | $10,852 | $28,732 | $6,028,278 |
11 | 123 | $39,584 | $10,801 | $28,783 | $5,999,495 |
11 | 124 | $39,584 | $10,749 | $28,835 | $5,970,660 |
11 | 125 | $39,584 | $10,697 | $28,886 | $5,941,774 |
11 | 126 | $39,584 | $10,646 | $28,938 | $5,912,836 |
11 | 127 | $39,584 | $10,594 | $28,990 | $5,883,846 |
11 | 128 | $39,584 | $10,542 | $29,042 | $5,854,804 |
11 | 129 | $39,584 | $10,490 | $29,094 | $5,825,710 |
11 | 130 | $39,584 | $10,438 | $29,146 | $5,796,564 |
11 | 131 | $39,584 | $10,386 | $29,198 | $5,767,366 |
11 | 132 | $39,584 | $10,333 | $29,250 | $5,738,116 |
12 | 133 | $39,584 | $10,281 | $29,303 | $5,708,813 |
12 | 134 | $39,584 | $10,228 | $29,355 | $5,679,457 |
12 | 135 | $39,584 | $10,176 | $29,408 | $5,650,049 |
12 | 136 | $39,584 | $10,123 | $29,461 | $5,620,589 |
12 | 137 | $39,584 | $10,070 | $29,513 | $5,591,075 |
12 | 138 | $39,584 | $10,017 | $29,566 | $5,561,509 |
12 | 139 | $39,584 | $9,964 | $29,619 | $5,531,890 |
12 | 140 | $39,584 | $9,911 | $29,672 | $5,502,217 |
12 | 141 | $39,584 | $9,858 | $29,726 | $5,472,492 |
12 | 142 | $39,584 | $9,805 | $29,779 | $5,442,713 |
12 | 143 | $39,584 | $9,752 | $29,832 | $5,412,881 |
12 | 144 | $39,584 | $9,698 | $29,886 | $5,382,995 |
13 | 145 | $39,584 | $9,645 | $29,939 | $5,353,056 |
13 | 146 | $39,584 | $9,591 | $29,993 | $5,323,063 |
13 | 147 | $39,584 | $9,537 | $30,047 | $5,293,016 |
13 | 148 | $39,584 | $9,483 | $30,100 | $5,262,916 |
13 | 149 | $39,584 | $9,429 | $30,154 | $5,232,762 |
13 | 150 | $39,584 | $9,375 | $30,208 | $5,202,553 |
13 | 151 | $39,584 | $9,321 | $30,262 | $5,172,291 |
13 | 152 | $39,584 | $9,267 | $30,317 | $5,141,974 |
13 | 153 | $39,584 | $9,213 | $30,371 | $5,111,603 |
13 | 154 | $39,584 | $9,158 | $30,425 | $5,081,178 |
13 | 155 | $39,584 | $9,104 | $30,480 | $5,050,698 |
13 | 156 | $39,584 | $9,049 | $30,535 | $5,020,164 |
14 | 157 | $39,584 | $8,994 | $30,589 | $4,989,574 |
14 | 158 | $39,584 | $8,940 | $30,644 | $4,958,930 |
14 | 159 | $39,584 | $8,885 | $30,699 | $4,928,231 |
14 | 160 | $39,584 | $8,830 | $30,754 | $4,897,477 |
14 | 161 | $39,584 | $8,775 | $30,809 | $4,866,668 |
14 | 162 | $39,584 | $8,719 | $30,864 | $4,835,804 |
14 | 163 | $39,584 | $8,664 | $30,920 | $4,804,885 |
14 | 164 | $39,584 | $8,609 | $30,975 | $4,773,910 |
14 | 165 | $39,584 | $8,553 | $31,030 | $4,742,879 |
14 | 166 | $39,584 | $8,498 | $31,086 | $4,711,793 |
14 | 167 | $39,584 | $8,442 | $31,142 | $4,680,651 |
14 | 168 | $39,584 | $8,386 | $31,198 | $4,649,454 |
15 | 169 | $39,584 | $8,330 | $31,253 | $4,618,200 |
15 | 170 | $39,584 | $8,274 | $31,309 | $4,586,891 |
15 | 171 | $39,584 | $8,218 | $31,366 | $4,555,526 |
15 | 172 | $39,584 | $8,162 | $31,422 | $4,524,104 |
15 | 173 | $39,584 | $8,106 | $31,478 | $4,492,626 |
15 | 174 | $39,584 | $8,049 | $31,534 | $4,461,091 |
15 | 175 | $39,584 | $7,993 | $31,591 | $4,429,501 |
15 | 176 | $39,584 | $7,936 | $31,648 | $4,397,853 |
15 | 177 | $39,584 | $7,879 | $31,704 | $4,366,149 |
15 | 178 | $39,584 | $7,823 | $31,761 | $4,334,388 |
15 | 179 | $39,584 | $7,766 | $31,818 | $4,302,570 |
15 | 180 | $39,584 | $7,709 | $31,875 | $4,270,695 |
16 | 181 | $39,584 | $7,652 | $31,932 | $4,238,763 |
16 | 182 | $39,584 | $7,594 | $31,989 | $4,206,774 |
16 | 183 | $39,584 | $7,537 | $32,047 | $4,174,727 |
16 | 184 | $39,584 | $7,480 | $32,104 | $4,142,623 |
16 | 185 | $39,584 | $7,422 | $32,161 | $4,110,462 |
16 | 186 | $39,584 | $7,365 | $32,219 | $4,078,243 |
16 | 187 | $39,584 | $7,307 | $32,277 | $4,045,966 |
16 | 188 | $39,584 | $7,249 | $32,335 | $4,013,631 |
16 | 189 | $39,584 | $7,191 | $32,393 | $3,981,238 |
16 | 190 | $39,584 | $7,133 | $32,451 | $3,948,788 |
16 | 191 | $39,584 | $7,075 | $32,509 | $3,916,279 |
16 | 192 | $39,584 | $7,017 | $32,567 | $3,883,712 |
17 | 193 | $39,584 | $6,958 | $32,625 | $3,851,087 |
17 | 194 | $39,584 | $6,900 | $32,684 | $3,818,403 |
17 | 195 | $39,584 | $6,841 | $32,742 | $3,785,660 |
17 | 196 | $39,584 | $6,783 | $32,801 | $3,752,859 |
17 | 197 | $39,584 | $6,724 | $32,860 | $3,720,000 |
17 | 198 | $39,584 | $6,665 | $32,919 | $3,687,081 |
17 | 199 | $39,584 | $6,606 | $32,978 | $3,654,103 |
17 | 200 | $39,584 | $6,547 | $33,037 | $3,621,066 |
17 | 201 | $39,584 | $6,488 | $33,096 | $3,587,970 |
17 | 202 | $39,584 | $6,428 | $33,155 | $3,554,815 |
17 | 203 | $39,584 | $6,369 | $33,215 | $3,521,601 |
17 | 204 | $39,584 | $6,310 | $33,274 | $3,488,326 |
18 | 205 | $39,584 | $6,250 | $33,334 | $3,454,993 |
18 | 206 | $39,584 | $6,190 | $33,393 | $3,421,599 |
18 | 207 | $39,584 | $6,130 | $33,453 | $3,388,146 |
18 | 208 | $39,584 | $6,070 | $33,513 | $3,354,633 |
18 | 209 | $39,584 | $6,010 | $33,573 | $3,321,059 |
18 | 210 | $39,584 | $5,950 | $33,633 | $3,287,426 |
18 | 211 | $39,584 | $5,890 | $33,694 | $3,253,732 |
18 | 212 | $39,584 | $5,830 | $33,754 | $3,219,978 |
18 | 213 | $39,584 | $5,769 | $33,815 | $3,186,163 |
18 | 214 | $39,584 | $5,709 | $33,875 | $3,152,288 |
18 | 215 | $39,584 | $5,648 | $33,936 | $3,118,352 |
18 | 216 | $39,584 | $5,587 | $33,997 | $3,084,356 |
19 | 217 | $39,584 | $5,526 | $34,058 | $3,050,298 |
19 | 218 | $39,584 | $5,465 | $34,119 | $3,016,180 |
19 | 219 | $39,584 | $5,404 | $34,180 | $2,982,000 |
19 | 220 | $39,584 | $5,343 | $34,241 | $2,947,759 |
19 | 221 | $39,584 | $5,281 | $34,302 | $2,913,457 |
19 | 222 | $39,584 | $5,220 | $34,364 | $2,879,093 |
19 | 223 | $39,584 | $5,158 | $34,425 | $2,844,668 |
19 | 224 | $39,584 | $5,097 | $34,487 | $2,810,181 |
19 | 225 | $39,584 | $5,035 | $34,549 | $2,775,632 |
19 | 226 | $39,584 | $4,973 | $34,611 | $2,741,021 |
19 | 227 | $39,584 | $4,911 | $34,673 | $2,706,348 |
19 | 228 | $39,584 | $4,849 | $34,735 | $2,671,614 |
20 | 229 | $39,584 | $4,787 | $34,797 | $2,636,817 |
20 | 230 | $39,584 | $4,724 | $34,859 | $2,601,957 |
20 | 231 | $39,584 | $4,662 | $34,922 | $2,567,035 |
20 | 232 | $39,584 | $4,599 | $34,984 | $2,532,051 |
20 | 233 | $39,584 | $4,537 | $35,047 | $2,497,004 |
20 | 234 | $39,584 | $4,474 | $35,110 | $2,461,894 |
20 | 235 | $39,584 | $4,411 | $35,173 | $2,426,721 |
20 | 236 | $39,584 | $4,348 | $35,236 | $2,391,485 |
20 | 237 | $39,584 | $4,285 | $35,299 | $2,356,186 |
20 | 238 | $39,584 | $4,222 | $35,362 | $2,320,824 |
20 | 239 | $39,584 | $4,158 | $35,426 | $2,285,399 |
20 | 240 | $39,584 | $4,095 | $35,489 | $2,249,910 |
21 | 241 | $39,584 | $4,031 | $35,553 | $2,214,357 |
21 | 242 | $39,584 | $3,967 | $35,616 | $2,178,741 |
21 | 243 | $39,584 | $3,904 | $35,680 | $2,143,061 |
21 | 244 | $39,584 | $3,840 | $35,744 | $2,107,317 |
21 | 245 | $39,584 | $3,776 | $35,808 | $2,071,508 |
21 | 246 | $39,584 | $3,711 | $35,872 | $2,035,636 |
21 | 247 | $39,584 | $3,647 | $35,937 | $1,999,700 |
21 | 248 | $39,584 | $3,583 | $36,001 | $1,963,699 |
21 | 249 | $39,584 | $3,518 | $36,065 | $1,927,633 |
21 | 250 | $39,584 | $3,454 | $36,130 | $1,891,503 |
21 | 251 | $39,584 | $3,389 | $36,195 | $1,855,309 |
21 | 252 | $39,584 | $3,324 | $36,260 | $1,819,049 |
22 | 253 | $39,584 | $3,259 | $36,325 | $1,782,724 |
22 | 254 | $39,584 | $3,194 | $36,390 | $1,746,335 |
22 | 255 | $39,584 | $3,129 | $36,455 | $1,709,880 |
22 | 256 | $39,584 | $3,064 | $36,520 | $1,673,360 |
22 | 257 | $39,584 | $2,998 | $36,586 | $1,636,774 |
22 | 258 | $39,584 | $2,933 | $36,651 | $1,600,123 |
22 | 259 | $39,584 | $2,867 | $36,717 | $1,563,406 |
22 | 260 | $39,584 | $2,801 | $36,783 | $1,526,624 |
22 | 261 | $39,584 | $2,735 | $36,848 | $1,489,775 |
22 | 262 | $39,584 | $2,669 | $36,915 | $1,452,861 |
22 | 263 | $39,584 | $2,603 | $36,981 | $1,415,880 |
22 | 264 | $39,584 | $2,537 | $37,047 | $1,378,833 |
23 | 265 | $39,584 | $2,470 | $37,113 | $1,341,720 |
23 | 266 | $39,584 | $2,404 | $37,180 | $1,304,540 |
23 | 267 | $39,584 | $2,337 | $37,246 | $1,267,294 |
23 | 268 | $39,584 | $2,271 | $37,313 | $1,229,981 |
23 | 269 | $39,584 | $2,204 | $37,380 | $1,192,601 |
23 | 270 | $39,584 | $2,137 | $37,447 | $1,155,154 |
23 | 271 | $39,584 | $2,070 | $37,514 | $1,117,640 |
23 | 272 | $39,584 | $2,002 | $37,581 | $1,080,058 |
23 | 273 | $39,584 | $1,935 | $37,649 | $1,042,410 |
23 | 274 | $39,584 | $1,868 | $37,716 | $1,004,694 |
23 | 275 | $39,584 | $1,800 | $37,784 | $966,910 |
23 | 276 | $39,584 | $1,732 | $37,851 | $929,059 |
24 | 277 | $39,584 | $1,665 | $37,919 | $891,140 |
24 | 278 | $39,584 | $1,597 | $37,987 | $853,153 |
24 | 279 | $39,584 | $1,529 | $38,055 | $815,097 |
24 | 280 | $39,584 | $1,460 | $38,123 | $776,974 |
24 | 281 | $39,584 | $1,392 | $38,192 | $738,783 |
24 | 282 | $39,584 | $1,324 | $38,260 | $700,523 |
24 | 283 | $39,584 | $1,255 | $38,329 | $662,194 |
24 | 284 | $39,584 | $1,186 | $38,397 | $623,797 |
24 | 285 | $39,584 | $1,118 | $38,466 | $585,331 |
24 | 286 | $39,584 | $1,049 | $38,535 | $546,796 |
24 | 287 | $39,584 | $980 | $38,604 | $508,192 |
24 | 288 | $39,584 | $911 | $38,673 | $469,518 |
25 | 289 | $39,584 | $841 | $38,742 | $430,776 |
25 | 290 | $39,584 | $772 | $38,812 | $391,964 |
25 | 291 | $39,584 | $702 | $38,881 | $353,083 |
25 | 292 | $39,584 | $633 | $38,951 | $314,132 |
25 | 293 | $39,584 | $563 | $39,021 | $275,111 |
25 | 294 | $39,584 | $493 | $39,091 | $236,020 |
25 | 295 | $39,584 | $423 | $39,161 | $196,859 |
25 | 296 | $39,584 | $353 | $39,231 | $157,628 |
25 | 297 | $39,584 | $282 | $39,301 | $118,327 |
25 | 298 | $39,584 | $212 | $39,372 | $78,955 |
25 | 299 | $39,584 | $141 | $39,442 | $39,513 |
25 | 300 | $39,584 | $71 | $39,513 | $0 |