Down Payment (HKD)
$3,832,000
Monthly Repayment (HKD)
$24,785
Loan Amount (HKD)
$5,748,000
+
Total Interest (HKD)
$1,687,525
=
Total Repayment (HKD)
$7,435,525
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $24,785 | $10,299 | $14,487 | $5,733,513 |
| 1 | 2 | $24,785 | $10,273 | $14,513 | $5,719,001 |
| 1 | 3 | $24,785 | $10,247 | $14,539 | $5,704,462 |
| 1 | 4 | $24,785 | $10,220 | $14,565 | $5,689,898 |
| 1 | 5 | $24,785 | $10,194 | $14,591 | $5,675,307 |
| 1 | 6 | $24,785 | $10,168 | $14,617 | $5,660,690 |
| 1 | 7 | $24,785 | $10,142 | $14,643 | $5,646,047 |
| 1 | 8 | $24,785 | $10,116 | $14,669 | $5,631,378 |
| 1 | 9 | $24,785 | $10,090 | $14,696 | $5,616,682 |
| 1 | 10 | $24,785 | $10,063 | $14,722 | $5,601,961 |
| 1 | 11 | $24,785 | $10,037 | $14,748 | $5,587,212 |
| 1 | 12 | $24,785 | $10,010 | $14,775 | $5,572,438 |
| 2 | 13 | $24,785 | $9,984 | $14,801 | $5,557,637 |
| 2 | 14 | $24,785 | $9,957 | $14,828 | $5,542,809 |
| 2 | 15 | $24,785 | $9,931 | $14,854 | $5,527,955 |
| 2 | 16 | $24,785 | $9,904 | $14,881 | $5,513,074 |
| 2 | 17 | $24,785 | $9,878 | $14,907 | $5,498,166 |
| 2 | 18 | $24,785 | $9,851 | $14,934 | $5,483,232 |
| 2 | 19 | $24,785 | $9,824 | $14,961 | $5,468,271 |
| 2 | 20 | $24,785 | $9,797 | $14,988 | $5,453,283 |
| 2 | 21 | $24,785 | $9,770 | $15,015 | $5,438,269 |
| 2 | 22 | $24,785 | $9,744 | $15,042 | $5,423,227 |
| 2 | 23 | $24,785 | $9,717 | $15,068 | $5,408,159 |
| 2 | 24 | $24,785 | $9,690 | $15,095 | $5,393,063 |
| 3 | 25 | $24,785 | $9,663 | $15,123 | $5,377,941 |
| 3 | 26 | $24,785 | $9,635 | $15,150 | $5,362,791 |
| 3 | 27 | $24,785 | $9,608 | $15,177 | $5,347,615 |
| 3 | 28 | $24,785 | $9,581 | $15,204 | $5,332,411 |
| 3 | 29 | $24,785 | $9,554 | $15,231 | $5,317,179 |
| 3 | 30 | $24,785 | $9,527 | $15,258 | $5,301,921 |
| 3 | 31 | $24,785 | $9,499 | $15,286 | $5,286,635 |
| 3 | 32 | $24,785 | $9,472 | $15,313 | $5,271,322 |
| 3 | 33 | $24,785 | $9,444 | $15,341 | $5,255,981 |
| 3 | 34 | $24,785 | $9,417 | $15,368 | $5,240,613 |
| 3 | 35 | $24,785 | $9,389 | $15,396 | $5,225,218 |
| 3 | 36 | $24,785 | $9,362 | $15,423 | $5,209,794 |
| 4 | 37 | $24,785 | $9,334 | $15,451 | $5,194,343 |
| 4 | 38 | $24,785 | $9,307 | $15,479 | $5,178,865 |
| 4 | 39 | $24,785 | $9,279 | $15,506 | $5,163,359 |
| 4 | 40 | $24,785 | $9,251 | $15,534 | $5,147,825 |
| 4 | 41 | $24,785 | $9,223 | $15,562 | $5,132,263 |
| 4 | 42 | $24,785 | $9,195 | $15,590 | $5,116,673 |
| 4 | 43 | $24,785 | $9,167 | $15,618 | $5,101,055 |
| 4 | 44 | $24,785 | $9,139 | $15,646 | $5,085,409 |
| 4 | 45 | $24,785 | $9,111 | $15,674 | $5,069,736 |
| 4 | 46 | $24,785 | $9,083 | $15,702 | $5,054,034 |
| 4 | 47 | $24,785 | $9,055 | $15,730 | $5,038,304 |
| 4 | 48 | $24,785 | $9,027 | $15,758 | $5,022,546 |
| 5 | 49 | $24,785 | $8,999 | $15,786 | $5,006,759 |
| 5 | 50 | $24,785 | $8,970 | $15,815 | $4,990,945 |
| 5 | 51 | $24,785 | $8,942 | $15,843 | $4,975,102 |
| 5 | 52 | $24,785 | $8,914 | $15,871 | $4,959,231 |
| 5 | 53 | $24,785 | $8,885 | $15,900 | $4,943,331 |
| 5 | 54 | $24,785 | $8,857 | $15,928 | $4,927,402 |
| 5 | 55 | $24,785 | $8,828 | $15,957 | $4,911,446 |
| 5 | 56 | $24,785 | $8,800 | $15,985 | $4,895,460 |
| 5 | 57 | $24,785 | $8,771 | $16,014 | $4,879,446 |
| 5 | 58 | $24,785 | $8,742 | $16,043 | $4,863,403 |
| 5 | 59 | $24,785 | $8,714 | $16,071 | $4,847,332 |
| 5 | 60 | $24,785 | $8,685 | $16,100 | $4,831,232 |
| 6 | 61 | $24,785 | $8,656 | $16,129 | $4,815,103 |
| 6 | 62 | $24,785 | $8,627 | $16,158 | $4,798,944 |
| 6 | 63 | $24,785 | $8,598 | $16,187 | $4,782,758 |
| 6 | 64 | $24,785 | $8,569 | $16,216 | $4,766,542 |
| 6 | 65 | $24,785 | $8,540 | $16,245 | $4,750,297 |
| 6 | 66 | $24,785 | $8,511 | $16,274 | $4,734,022 |
| 6 | 67 | $24,785 | $8,482 | $16,303 | $4,717,719 |
| 6 | 68 | $24,785 | $8,453 | $16,333 | $4,701,387 |
| 6 | 69 | $24,785 | $8,423 | $16,362 | $4,685,025 |
| 6 | 70 | $24,785 | $8,394 | $16,391 | $4,668,634 |
| 6 | 71 | $24,785 | $8,365 | $16,420 | $4,652,213 |
| 6 | 72 | $24,785 | $8,335 | $16,450 | $4,635,763 |
| 7 | 73 | $24,785 | $8,306 | $16,479 | $4,619,284 |
| 7 | 74 | $24,785 | $8,276 | $16,509 | $4,602,775 |
| 7 | 75 | $24,785 | $8,247 | $16,538 | $4,586,237 |
| 7 | 76 | $24,785 | $8,217 | $16,568 | $4,569,669 |
| 7 | 77 | $24,785 | $8,187 | $16,598 | $4,553,071 |
| 7 | 78 | $24,785 | $8,158 | $16,627 | $4,536,443 |
| 7 | 79 | $24,785 | $8,128 | $16,657 | $4,519,786 |
| 7 | 80 | $24,785 | $8,098 | $16,687 | $4,503,099 |
| 7 | 81 | $24,785 | $8,068 | $16,717 | $4,486,382 |
| 7 | 82 | $24,785 | $8,038 | $16,747 | $4,469,635 |
| 7 | 83 | $24,785 | $8,008 | $16,777 | $4,452,858 |
| 7 | 84 | $24,785 | $7,978 | $16,807 | $4,436,051 |
| 8 | 85 | $24,785 | $7,948 | $16,837 | $4,419,214 |
| 8 | 86 | $24,785 | $7,918 | $16,867 | $4,402,346 |
| 8 | 87 | $24,785 | $7,888 | $16,898 | $4,385,449 |
| 8 | 88 | $24,785 | $7,857 | $16,928 | $4,368,521 |
| 8 | 89 | $24,785 | $7,827 | $16,958 | $4,351,563 |
| 8 | 90 | $24,785 | $7,797 | $16,989 | $4,334,574 |
| 8 | 91 | $24,785 | $7,766 | $17,019 | $4,317,555 |
| 8 | 92 | $24,785 | $7,736 | $17,049 | $4,300,506 |
| 8 | 93 | $24,785 | $7,705 | $17,080 | $4,283,426 |
| 8 | 94 | $24,785 | $7,674 | $17,111 | $4,266,315 |
| 8 | 95 | $24,785 | $7,644 | $17,141 | $4,249,174 |
| 8 | 96 | $24,785 | $7,613 | $17,172 | $4,232,002 |
| 9 | 97 | $24,785 | $7,582 | $17,203 | $4,214,799 |
| 9 | 98 | $24,785 | $7,552 | $17,234 | $4,197,566 |
| 9 | 99 | $24,785 | $7,521 | $17,264 | $4,180,301 |
| 9 | 100 | $24,785 | $7,490 | $17,295 | $4,163,006 |
| 9 | 101 | $24,785 | $7,459 | $17,326 | $4,145,680 |
| 9 | 102 | $24,785 | $7,428 | $17,357 | $4,128,322 |
| 9 | 103 | $24,785 | $7,397 | $17,389 | $4,110,934 |
| 9 | 104 | $24,785 | $7,365 | $17,420 | $4,093,514 |
| 9 | 105 | $24,785 | $7,334 | $17,451 | $4,076,063 |
| 9 | 106 | $24,785 | $7,303 | $17,482 | $4,058,581 |
| 9 | 107 | $24,785 | $7,272 | $17,513 | $4,041,068 |
| 9 | 108 | $24,785 | $7,240 | $17,545 | $4,023,523 |
| 10 | 109 | $24,785 | $7,209 | $17,576 | $4,005,946 |
| 10 | 110 | $24,785 | $7,177 | $17,608 | $3,988,339 |
| 10 | 111 | $24,785 | $7,146 | $17,639 | $3,970,699 |
| 10 | 112 | $24,785 | $7,114 | $17,671 | $3,953,029 |
| 10 | 113 | $24,785 | $7,083 | $17,703 | $3,935,326 |
| 10 | 114 | $24,785 | $7,051 | $17,734 | $3,917,592 |
| 10 | 115 | $24,785 | $7,019 | $17,766 | $3,899,826 |
| 10 | 116 | $24,785 | $6,987 | $17,798 | $3,882,028 |
| 10 | 117 | $24,785 | $6,955 | $17,830 | $3,864,198 |
| 10 | 118 | $24,785 | $6,923 | $17,862 | $3,846,336 |
| 10 | 119 | $24,785 | $6,891 | $17,894 | $3,828,442 |
| 10 | 120 | $24,785 | $6,859 | $17,926 | $3,810,517 |
| 11 | 121 | $24,785 | $6,827 | $17,958 | $3,792,559 |
| 11 | 122 | $24,785 | $6,795 | $17,990 | $3,774,569 |
| 11 | 123 | $24,785 | $6,763 | $18,022 | $3,756,546 |
| 11 | 124 | $24,785 | $6,730 | $18,055 | $3,738,492 |
| 11 | 125 | $24,785 | $6,698 | $18,087 | $3,720,405 |
| 11 | 126 | $24,785 | $6,666 | $18,119 | $3,702,285 |
| 11 | 127 | $24,785 | $6,633 | $18,152 | $3,684,134 |
| 11 | 128 | $24,785 | $6,601 | $18,184 | $3,665,949 |
| 11 | 129 | $24,785 | $6,568 | $18,217 | $3,647,732 |
| 11 | 130 | $24,785 | $6,536 | $18,250 | $3,629,483 |
| 11 | 131 | $24,785 | $6,503 | $18,282 | $3,611,201 |
| 11 | 132 | $24,785 | $6,470 | $18,315 | $3,592,885 |
| 12 | 133 | $24,785 | $6,437 | $18,348 | $3,574,538 |
| 12 | 134 | $24,785 | $6,404 | $18,381 | $3,556,157 |
| 12 | 135 | $24,785 | $6,371 | $18,414 | $3,537,743 |
| 12 | 136 | $24,785 | $6,338 | $18,447 | $3,519,297 |
| 12 | 137 | $24,785 | $6,305 | $18,480 | $3,500,817 |
| 12 | 138 | $24,785 | $6,272 | $18,513 | $3,482,304 |
| 12 | 139 | $24,785 | $6,239 | $18,546 | $3,463,758 |
| 12 | 140 | $24,785 | $6,206 | $18,579 | $3,445,179 |
| 12 | 141 | $24,785 | $6,173 | $18,612 | $3,426,567 |
| 12 | 142 | $24,785 | $6,139 | $18,646 | $3,407,921 |
| 12 | 143 | $24,785 | $6,106 | $18,679 | $3,389,242 |
| 12 | 144 | $24,785 | $6,072 | $18,713 | $3,370,529 |
| 13 | 145 | $24,785 | $6,039 | $18,746 | $3,351,783 |
| 13 | 146 | $24,785 | $6,005 | $18,780 | $3,333,003 |
| 13 | 147 | $24,785 | $5,972 | $18,813 | $3,314,189 |
| 13 | 148 | $24,785 | $5,938 | $18,847 | $3,295,342 |
| 13 | 149 | $24,785 | $5,904 | $18,881 | $3,276,461 |
| 13 | 150 | $24,785 | $5,870 | $18,915 | $3,257,547 |
| 13 | 151 | $24,785 | $5,836 | $18,949 | $3,238,598 |
| 13 | 152 | $24,785 | $5,802 | $18,983 | $3,219,615 |
| 13 | 153 | $24,785 | $5,768 | $19,017 | $3,200,599 |
| 13 | 154 | $24,785 | $5,734 | $19,051 | $3,181,548 |
| 13 | 155 | $24,785 | $5,700 | $19,085 | $3,162,463 |
| 13 | 156 | $24,785 | $5,666 | $19,119 | $3,143,344 |
| 14 | 157 | $24,785 | $5,632 | $19,153 | $3,124,191 |
| 14 | 158 | $24,785 | $5,598 | $19,188 | $3,105,003 |
| 14 | 159 | $24,785 | $5,563 | $19,222 | $3,085,781 |
| 14 | 160 | $24,785 | $5,529 | $19,256 | $3,066,525 |
| 14 | 161 | $24,785 | $5,494 | $19,291 | $3,047,234 |
| 14 | 162 | $24,785 | $5,460 | $19,325 | $3,027,909 |
| 14 | 163 | $24,785 | $5,425 | $19,360 | $3,008,549 |
| 14 | 164 | $24,785 | $5,390 | $19,395 | $2,989,154 |
| 14 | 165 | $24,785 | $5,356 | $19,430 | $2,969,724 |
| 14 | 166 | $24,785 | $5,321 | $19,464 | $2,950,260 |
| 14 | 167 | $24,785 | $5,286 | $19,499 | $2,930,761 |
| 14 | 168 | $24,785 | $5,251 | $19,534 | $2,911,227 |
| 15 | 169 | $24,785 | $5,216 | $19,569 | $2,891,658 |
| 15 | 170 | $24,785 | $5,181 | $19,604 | $2,872,053 |
| 15 | 171 | $24,785 | $5,146 | $19,639 | $2,852,414 |
| 15 | 172 | $24,785 | $5,111 | $19,675 | $2,832,740 |
| 15 | 173 | $24,785 | $5,075 | $19,710 | $2,813,030 |
| 15 | 174 | $24,785 | $5,040 | $19,745 | $2,793,285 |
| 15 | 175 | $24,785 | $5,005 | $19,780 | $2,773,504 |
| 15 | 176 | $24,785 | $4,969 | $19,816 | $2,753,688 |
| 15 | 177 | $24,785 | $4,934 | $19,851 | $2,733,837 |
| 15 | 178 | $24,785 | $4,898 | $19,887 | $2,713,950 |
| 15 | 179 | $24,785 | $4,862 | $19,923 | $2,694,027 |
| 15 | 180 | $24,785 | $4,827 | $19,958 | $2,674,069 |
| 16 | 181 | $24,785 | $4,791 | $19,994 | $2,654,075 |
| 16 | 182 | $24,785 | $4,755 | $20,030 | $2,634,045 |
| 16 | 183 | $24,785 | $4,719 | $20,066 | $2,613,979 |
| 16 | 184 | $24,785 | $4,683 | $20,102 | $2,593,878 |
| 16 | 185 | $24,785 | $4,647 | $20,138 | $2,573,740 |
| 16 | 186 | $24,785 | $4,611 | $20,174 | $2,553,566 |
| 16 | 187 | $24,785 | $4,575 | $20,210 | $2,533,356 |
| 16 | 188 | $24,785 | $4,539 | $20,246 | $2,513,110 |
| 16 | 189 | $24,785 | $4,503 | $20,282 | $2,492,828 |
| 16 | 190 | $24,785 | $4,466 | $20,319 | $2,472,509 |
| 16 | 191 | $24,785 | $4,430 | $20,355 | $2,452,154 |
| 16 | 192 | $24,785 | $4,393 | $20,392 | $2,431,762 |
| 17 | 193 | $24,785 | $4,357 | $20,428 | $2,411,334 |
| 17 | 194 | $24,785 | $4,320 | $20,465 | $2,390,869 |
| 17 | 195 | $24,785 | $4,284 | $20,501 | $2,370,368 |
| 17 | 196 | $24,785 | $4,247 | $20,538 | $2,349,830 |
| 17 | 197 | $24,785 | $4,210 | $20,575 | $2,329,255 |
| 17 | 198 | $24,785 | $4,173 | $20,612 | $2,308,643 |
| 17 | 199 | $24,785 | $4,136 | $20,649 | $2,287,994 |
| 17 | 200 | $24,785 | $4,099 | $20,686 | $2,267,308 |
| 17 | 201 | $24,785 | $4,062 | $20,723 | $2,246,585 |
| 17 | 202 | $24,785 | $4,025 | $20,760 | $2,225,825 |
| 17 | 203 | $24,785 | $3,988 | $20,797 | $2,205,028 |
| 17 | 204 | $24,785 | $3,951 | $20,834 | $2,184,194 |
| 18 | 205 | $24,785 | $3,913 | $20,872 | $2,163,322 |
| 18 | 206 | $24,785 | $3,876 | $20,909 | $2,142,413 |
| 18 | 207 | $24,785 | $3,838 | $20,947 | $2,121,466 |
| 18 | 208 | $24,785 | $3,801 | $20,984 | $2,100,482 |
| 18 | 209 | $24,785 | $3,763 | $21,022 | $2,079,461 |
| 18 | 210 | $24,785 | $3,726 | $21,059 | $2,058,401 |
| 18 | 211 | $24,785 | $3,688 | $21,097 | $2,037,304 |
| 18 | 212 | $24,785 | $3,650 | $21,135 | $2,016,169 |
| 18 | 213 | $24,785 | $3,612 | $21,173 | $1,994,996 |
| 18 | 214 | $24,785 | $3,574 | $21,211 | $1,973,786 |
| 18 | 215 | $24,785 | $3,536 | $21,249 | $1,952,537 |
| 18 | 216 | $24,785 | $3,498 | $21,287 | $1,931,250 |
| 19 | 217 | $24,785 | $3,460 | $21,325 | $1,909,925 |
| 19 | 218 | $24,785 | $3,422 | $21,363 | $1,888,562 |
| 19 | 219 | $24,785 | $3,384 | $21,401 | $1,867,161 |
| 19 | 220 | $24,785 | $3,345 | $21,440 | $1,845,721 |
| 19 | 221 | $24,785 | $3,307 | $21,478 | $1,824,243 |
| 19 | 222 | $24,785 | $3,268 | $21,517 | $1,802,726 |
| 19 | 223 | $24,785 | $3,230 | $21,555 | $1,781,171 |
| 19 | 224 | $24,785 | $3,191 | $21,594 | $1,759,577 |
| 19 | 225 | $24,785 | $3,153 | $21,633 | $1,737,945 |
| 19 | 226 | $24,785 | $3,114 | $21,671 | $1,716,273 |
| 19 | 227 | $24,785 | $3,075 | $21,710 | $1,694,563 |
| 19 | 228 | $24,785 | $3,036 | $21,749 | $1,672,814 |
| 20 | 229 | $24,785 | $2,997 | $21,788 | $1,651,026 |
| 20 | 230 | $24,785 | $2,958 | $21,827 | $1,629,199 |
| 20 | 231 | $24,785 | $2,919 | $21,866 | $1,607,333 |
| 20 | 232 | $24,785 | $2,880 | $21,905 | $1,585,428 |
| 20 | 233 | $24,785 | $2,841 | $21,945 | $1,563,483 |
| 20 | 234 | $24,785 | $2,801 | $21,984 | $1,541,500 |
| 20 | 235 | $24,785 | $2,762 | $22,023 | $1,519,476 |
| 20 | 236 | $24,785 | $2,722 | $22,063 | $1,497,414 |
| 20 | 237 | $24,785 | $2,683 | $22,102 | $1,475,311 |
| 20 | 238 | $24,785 | $2,643 | $22,142 | $1,453,170 |
| 20 | 239 | $24,785 | $2,604 | $22,181 | $1,430,988 |
| 20 | 240 | $24,785 | $2,564 | $22,221 | $1,408,767 |
| 21 | 241 | $24,785 | $2,524 | $22,261 | $1,386,506 |
| 21 | 242 | $24,785 | $2,484 | $22,301 | $1,364,205 |
| 21 | 243 | $24,785 | $2,444 | $22,341 | $1,341,864 |
| 21 | 244 | $24,785 | $2,404 | $22,381 | $1,319,483 |
| 21 | 245 | $24,785 | $2,364 | $22,421 | $1,297,062 |
| 21 | 246 | $24,785 | $2,324 | $22,461 | $1,274,601 |
| 21 | 247 | $24,785 | $2,284 | $22,501 | $1,252,100 |
| 21 | 248 | $24,785 | $2,243 | $22,542 | $1,229,558 |
| 21 | 249 | $24,785 | $2,203 | $22,582 | $1,206,976 |
| 21 | 250 | $24,785 | $2,162 | $22,623 | $1,184,353 |
| 21 | 251 | $24,785 | $2,122 | $22,663 | $1,161,690 |
| 21 | 252 | $24,785 | $2,081 | $22,704 | $1,138,986 |
| 22 | 253 | $24,785 | $2,041 | $22,744 | $1,116,242 |
| 22 | 254 | $24,785 | $2,000 | $22,785 | $1,093,457 |
| 22 | 255 | $24,785 | $1,959 | $22,826 | $1,070,631 |
| 22 | 256 | $24,785 | $1,918 | $22,867 | $1,047,764 |
| 22 | 257 | $24,785 | $1,877 | $22,908 | $1,024,856 |
| 22 | 258 | $24,785 | $1,836 | $22,949 | $1,001,907 |
| 22 | 259 | $24,785 | $1,795 | $22,990 | $978,917 |
| 22 | 260 | $24,785 | $1,754 | $23,031 | $955,886 |
| 22 | 261 | $24,785 | $1,713 | $23,072 | $932,814 |
| 22 | 262 | $24,785 | $1,671 | $23,114 | $909,700 |
| 22 | 263 | $24,785 | $1,630 | $23,155 | $886,545 |
| 22 | 264 | $24,785 | $1,588 | $23,197 | $863,348 |
| 23 | 265 | $24,785 | $1,547 | $23,238 | $840,110 |
| 23 | 266 | $24,785 | $1,505 | $23,280 | $816,830 |
| 23 | 267 | $24,785 | $1,463 | $23,322 | $793,508 |
| 23 | 268 | $24,785 | $1,422 | $23,363 | $770,145 |
| 23 | 269 | $24,785 | $1,380 | $23,405 | $746,739 |
| 23 | 270 | $24,785 | $1,338 | $23,447 | $723,292 |
| 23 | 271 | $24,785 | $1,296 | $23,489 | $699,803 |
| 23 | 272 | $24,785 | $1,254 | $23,531 | $676,272 |
| 23 | 273 | $24,785 | $1,212 | $23,573 | $652,698 |
| 23 | 274 | $24,785 | $1,169 | $23,616 | $629,083 |
| 23 | 275 | $24,785 | $1,127 | $23,658 | $605,425 |
| 23 | 276 | $24,785 | $1,085 | $23,700 | $581,724 |
| 24 | 277 | $24,785 | $1,042 | $23,743 | $557,982 |
| 24 | 278 | $24,785 | $1,000 | $23,785 | $534,196 |
| 24 | 279 | $24,785 | $957 | $23,828 | $510,368 |
| 24 | 280 | $24,785 | $914 | $23,871 | $486,498 |
| 24 | 281 | $24,785 | $872 | $23,913 | $462,584 |
| 24 | 282 | $24,785 | $829 | $23,956 | $438,628 |
| 24 | 283 | $24,785 | $786 | $23,999 | $414,629 |
| 24 | 284 | $24,785 | $743 | $24,042 | $390,586 |
| 24 | 285 | $24,785 | $700 | $24,085 | $366,501 |
| 24 | 286 | $24,785 | $657 | $24,128 | $342,373 |
| 24 | 287 | $24,785 | $613 | $24,172 | $318,201 |
| 24 | 288 | $24,785 | $570 | $24,215 | $293,986 |
| 25 | 289 | $24,785 | $527 | $24,258 | $269,728 |
| 25 | 290 | $24,785 | $483 | $24,302 | $245,426 |
| 25 | 291 | $24,785 | $440 | $24,345 | $221,081 |
| 25 | 292 | $24,785 | $396 | $24,389 | $196,692 |
| 25 | 293 | $24,785 | $352 | $24,433 | $172,259 |
| 25 | 294 | $24,785 | $309 | $24,476 | $147,782 |
| 25 | 295 | $24,785 | $265 | $24,520 | $123,262 |
| 25 | 296 | $24,785 | $221 | $24,564 | $98,698 |
| 25 | 297 | $24,785 | $177 | $24,608 | $74,090 |
| 25 | 298 | $24,785 | $133 | $24,652 | $49,437 |
| 25 | 299 | $24,785 | $89 | $24,697 | $24,741 |
| 25 | 300 | $24,785 | $44 | $24,741 | $0 |
