Down Payment (HKD)
$3,760,000
Monthly Repayment (HKD)
$24,319
Loan Amount (HKD)
$5,640,000
+
Total Interest (HKD)
$1,655,818
=
Total Repayment (HKD)
$7,295,818
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $24,319 | $10,105 | $14,214 | $5,625,786 |
| 1 | 2 | $24,319 | $10,080 | $14,240 | $5,611,546 |
| 1 | 3 | $24,319 | $10,054 | $14,265 | $5,597,280 |
| 1 | 4 | $24,319 | $10,028 | $14,291 | $5,582,989 |
| 1 | 5 | $24,319 | $10,003 | $14,317 | $5,568,673 |
| 1 | 6 | $24,319 | $9,977 | $14,342 | $5,554,331 |
| 1 | 7 | $24,319 | $9,952 | $14,368 | $5,539,963 |
| 1 | 8 | $24,319 | $9,926 | $14,394 | $5,525,569 |
| 1 | 9 | $24,319 | $9,900 | $14,419 | $5,511,150 |
| 1 | 10 | $24,319 | $9,874 | $14,445 | $5,496,705 |
| 1 | 11 | $24,319 | $9,848 | $14,471 | $5,482,233 |
| 1 | 12 | $24,319 | $9,822 | $14,497 | $5,467,736 |
| 2 | 13 | $24,319 | $9,796 | $14,523 | $5,453,213 |
| 2 | 14 | $24,319 | $9,770 | $14,549 | $5,438,664 |
| 2 | 15 | $24,319 | $9,744 | $14,575 | $5,424,089 |
| 2 | 16 | $24,319 | $9,718 | $14,601 | $5,409,488 |
| 2 | 17 | $24,319 | $9,692 | $14,627 | $5,394,861 |
| 2 | 18 | $24,319 | $9,666 | $14,654 | $5,380,207 |
| 2 | 19 | $24,319 | $9,640 | $14,680 | $5,365,527 |
| 2 | 20 | $24,319 | $9,613 | $14,706 | $5,350,821 |
| 2 | 21 | $24,319 | $9,587 | $14,733 | $5,336,088 |
| 2 | 22 | $24,319 | $9,560 | $14,759 | $5,321,330 |
| 2 | 23 | $24,319 | $9,534 | $14,785 | $5,306,544 |
| 2 | 24 | $24,319 | $9,508 | $14,812 | $5,291,732 |
| 3 | 25 | $24,319 | $9,481 | $14,838 | $5,276,894 |
| 3 | 26 | $24,319 | $9,454 | $14,865 | $5,262,029 |
| 3 | 27 | $24,319 | $9,428 | $14,892 | $5,247,137 |
| 3 | 28 | $24,319 | $9,401 | $14,918 | $5,232,219 |
| 3 | 29 | $24,319 | $9,374 | $14,945 | $5,217,274 |
| 3 | 30 | $24,319 | $9,348 | $14,972 | $5,202,302 |
| 3 | 31 | $24,319 | $9,321 | $14,999 | $5,187,304 |
| 3 | 32 | $24,319 | $9,294 | $15,025 | $5,172,278 |
| 3 | 33 | $24,319 | $9,267 | $15,052 | $5,157,226 |
| 3 | 34 | $24,319 | $9,240 | $15,079 | $5,142,147 |
| 3 | 35 | $24,319 | $9,213 | $15,106 | $5,127,040 |
| 3 | 36 | $24,319 | $9,186 | $15,133 | $5,111,907 |
| 4 | 37 | $24,319 | $9,159 | $15,161 | $5,096,746 |
| 4 | 38 | $24,319 | $9,132 | $15,188 | $5,081,558 |
| 4 | 39 | $24,319 | $9,104 | $15,215 | $5,066,343 |
| 4 | 40 | $24,319 | $9,077 | $15,242 | $5,051,101 |
| 4 | 41 | $24,319 | $9,050 | $15,270 | $5,035,832 |
| 4 | 42 | $24,319 | $9,023 | $15,297 | $5,020,535 |
| 4 | 43 | $24,319 | $8,995 | $15,324 | $5,005,211 |
| 4 | 44 | $24,319 | $8,968 | $15,352 | $4,989,859 |
| 4 | 45 | $24,319 | $8,940 | $15,379 | $4,974,480 |
| 4 | 46 | $24,319 | $8,913 | $15,407 | $4,959,073 |
| 4 | 47 | $24,319 | $8,885 | $15,434 | $4,943,639 |
| 4 | 48 | $24,319 | $8,857 | $15,462 | $4,928,176 |
| 5 | 49 | $24,319 | $8,830 | $15,490 | $4,912,687 |
| 5 | 50 | $24,319 | $8,802 | $15,517 | $4,897,169 |
| 5 | 51 | $24,319 | $8,774 | $15,545 | $4,881,624 |
| 5 | 52 | $24,319 | $8,746 | $15,573 | $4,866,051 |
| 5 | 53 | $24,319 | $8,718 | $15,601 | $4,850,450 |
| 5 | 54 | $24,319 | $8,690 | $15,629 | $4,834,821 |
| 5 | 55 | $24,319 | $8,662 | $15,657 | $4,819,164 |
| 5 | 56 | $24,319 | $8,634 | $15,685 | $4,803,479 |
| 5 | 57 | $24,319 | $8,606 | $15,713 | $4,787,766 |
| 5 | 58 | $24,319 | $8,578 | $15,741 | $4,772,024 |
| 5 | 59 | $24,319 | $8,550 | $15,770 | $4,756,255 |
| 5 | 60 | $24,319 | $8,522 | $15,798 | $4,740,457 |
| 6 | 61 | $24,319 | $8,493 | $15,826 | $4,724,631 |
| 6 | 62 | $24,319 | $8,465 | $15,854 | $4,708,776 |
| 6 | 63 | $24,319 | $8,437 | $15,883 | $4,692,894 |
| 6 | 64 | $24,319 | $8,408 | $15,911 | $4,676,982 |
| 6 | 65 | $24,319 | $8,380 | $15,940 | $4,661,043 |
| 6 | 66 | $24,319 | $8,351 | $15,968 | $4,645,074 |
| 6 | 67 | $24,319 | $8,322 | $15,997 | $4,629,077 |
| 6 | 68 | $24,319 | $8,294 | $16,026 | $4,613,052 |
| 6 | 69 | $24,319 | $8,265 | $16,054 | $4,596,997 |
| 6 | 70 | $24,319 | $8,236 | $16,083 | $4,580,914 |
| 6 | 71 | $24,319 | $8,207 | $16,112 | $4,564,802 |
| 6 | 72 | $24,319 | $8,179 | $16,141 | $4,548,661 |
| 7 | 73 | $24,319 | $8,150 | $16,170 | $4,532,492 |
| 7 | 74 | $24,319 | $8,121 | $16,199 | $4,516,293 |
| 7 | 75 | $24,319 | $8,092 | $16,228 | $4,500,065 |
| 7 | 76 | $24,319 | $8,063 | $16,257 | $4,483,809 |
| 7 | 77 | $24,319 | $8,033 | $16,286 | $4,467,523 |
| 7 | 78 | $24,319 | $8,004 | $16,315 | $4,451,208 |
| 7 | 79 | $24,319 | $7,975 | $16,344 | $4,434,863 |
| 7 | 80 | $24,319 | $7,946 | $16,374 | $4,418,490 |
| 7 | 81 | $24,319 | $7,916 | $16,403 | $4,402,087 |
| 7 | 82 | $24,319 | $7,887 | $16,432 | $4,385,654 |
| 7 | 83 | $24,319 | $7,858 | $16,462 | $4,369,193 |
| 7 | 84 | $24,319 | $7,828 | $16,491 | $4,352,701 |
| 8 | 85 | $24,319 | $7,799 | $16,521 | $4,336,181 |
| 8 | 86 | $24,319 | $7,769 | $16,550 | $4,319,630 |
| 8 | 87 | $24,319 | $7,739 | $16,580 | $4,303,050 |
| 8 | 88 | $24,319 | $7,710 | $16,610 | $4,286,440 |
| 8 | 89 | $24,319 | $7,680 | $16,640 | $4,269,801 |
| 8 | 90 | $24,319 | $7,650 | $16,669 | $4,253,131 |
| 8 | 91 | $24,319 | $7,620 | $16,699 | $4,236,432 |
| 8 | 92 | $24,319 | $7,590 | $16,729 | $4,219,703 |
| 8 | 93 | $24,319 | $7,560 | $16,759 | $4,202,944 |
| 8 | 94 | $24,319 | $7,530 | $16,789 | $4,186,155 |
| 8 | 95 | $24,319 | $7,500 | $16,819 | $4,169,336 |
| 8 | 96 | $24,319 | $7,470 | $16,849 | $4,152,486 |
| 9 | 97 | $24,319 | $7,440 | $16,880 | $4,135,607 |
| 9 | 98 | $24,319 | $7,410 | $16,910 | $4,118,697 |
| 9 | 99 | $24,319 | $7,379 | $16,940 | $4,101,757 |
| 9 | 100 | $24,319 | $7,349 | $16,970 | $4,084,787 |
| 9 | 101 | $24,319 | $7,319 | $17,001 | $4,067,786 |
| 9 | 102 | $24,319 | $7,288 | $17,031 | $4,050,755 |
| 9 | 103 | $24,319 | $7,258 | $17,062 | $4,033,693 |
| 9 | 104 | $24,319 | $7,227 | $17,092 | $4,016,600 |
| 9 | 105 | $24,319 | $7,196 | $17,123 | $3,999,477 |
| 9 | 106 | $24,319 | $7,166 | $17,154 | $3,982,324 |
| 9 | 107 | $24,319 | $7,135 | $17,184 | $3,965,139 |
| 9 | 108 | $24,319 | $7,104 | $17,215 | $3,947,924 |
| 10 | 109 | $24,319 | $7,073 | $17,246 | $3,930,678 |
| 10 | 110 | $24,319 | $7,042 | $17,277 | $3,913,401 |
| 10 | 111 | $24,319 | $7,012 | $17,308 | $3,896,093 |
| 10 | 112 | $24,319 | $6,981 | $17,339 | $3,878,754 |
| 10 | 113 | $24,319 | $6,949 | $17,370 | $3,861,385 |
| 10 | 114 | $24,319 | $6,918 | $17,401 | $3,843,983 |
| 10 | 115 | $24,319 | $6,887 | $17,432 | $3,826,551 |
| 10 | 116 | $24,319 | $6,856 | $17,463 | $3,809,088 |
| 10 | 117 | $24,319 | $6,825 | $17,495 | $3,791,593 |
| 10 | 118 | $24,319 | $6,793 | $17,526 | $3,774,067 |
| 10 | 119 | $24,319 | $6,762 | $17,558 | $3,756,509 |
| 10 | 120 | $24,319 | $6,730 | $17,589 | $3,738,920 |
| 11 | 121 | $24,319 | $6,699 | $17,620 | $3,721,300 |
| 11 | 122 | $24,319 | $6,667 | $17,652 | $3,703,648 |
| 11 | 123 | $24,319 | $6,636 | $17,684 | $3,685,964 |
| 11 | 124 | $24,319 | $6,604 | $17,715 | $3,668,249 |
| 11 | 125 | $24,319 | $6,572 | $17,747 | $3,650,502 |
| 11 | 126 | $24,319 | $6,540 | $17,779 | $3,632,723 |
| 11 | 127 | $24,319 | $6,509 | $17,811 | $3,614,912 |
| 11 | 128 | $24,319 | $6,477 | $17,843 | $3,597,069 |
| 11 | 129 | $24,319 | $6,445 | $17,875 | $3,579,195 |
| 11 | 130 | $24,319 | $6,413 | $17,907 | $3,561,288 |
| 11 | 131 | $24,319 | $6,381 | $17,939 | $3,543,349 |
| 11 | 132 | $24,319 | $6,349 | $17,971 | $3,525,378 |
| 12 | 133 | $24,319 | $6,316 | $18,003 | $3,507,375 |
| 12 | 134 | $24,319 | $6,284 | $18,035 | $3,489,340 |
| 12 | 135 | $24,319 | $6,252 | $18,068 | $3,471,272 |
| 12 | 136 | $24,319 | $6,219 | $18,100 | $3,453,172 |
| 12 | 137 | $24,319 | $6,187 | $18,132 | $3,435,040 |
| 12 | 138 | $24,319 | $6,154 | $18,165 | $3,416,875 |
| 12 | 139 | $24,319 | $6,122 | $18,197 | $3,398,677 |
| 12 | 140 | $24,319 | $6,089 | $18,230 | $3,380,447 |
| 12 | 141 | $24,319 | $6,057 | $18,263 | $3,362,184 |
| 12 | 142 | $24,319 | $6,024 | $18,295 | $3,343,889 |
| 12 | 143 | $24,319 | $5,991 | $18,328 | $3,325,561 |
| 12 | 144 | $24,319 | $5,958 | $18,361 | $3,307,200 |
| 13 | 145 | $24,319 | $5,925 | $18,394 | $3,288,806 |
| 13 | 146 | $24,319 | $5,892 | $18,427 | $3,270,379 |
| 13 | 147 | $24,319 | $5,859 | $18,460 | $3,251,919 |
| 13 | 148 | $24,319 | $5,826 | $18,493 | $3,233,426 |
| 13 | 149 | $24,319 | $5,793 | $18,526 | $3,214,899 |
| 13 | 150 | $24,319 | $5,760 | $18,559 | $3,196,340 |
| 13 | 151 | $24,319 | $5,727 | $18,593 | $3,177,747 |
| 13 | 152 | $24,319 | $5,693 | $18,626 | $3,159,122 |
| 13 | 153 | $24,319 | $5,660 | $18,659 | $3,140,462 |
| 13 | 154 | $24,319 | $5,627 | $18,693 | $3,121,769 |
| 13 | 155 | $24,319 | $5,593 | $18,726 | $3,103,043 |
| 13 | 156 | $24,319 | $5,560 | $18,760 | $3,084,283 |
| 14 | 157 | $24,319 | $5,526 | $18,793 | $3,065,490 |
| 14 | 158 | $24,319 | $5,492 | $18,827 | $3,046,663 |
| 14 | 159 | $24,319 | $5,459 | $18,861 | $3,027,802 |
| 14 | 160 | $24,319 | $5,425 | $18,895 | $3,008,908 |
| 14 | 161 | $24,319 | $5,391 | $18,928 | $2,989,979 |
| 14 | 162 | $24,319 | $5,357 | $18,962 | $2,971,017 |
| 14 | 163 | $24,319 | $5,323 | $18,996 | $2,952,021 |
| 14 | 164 | $24,319 | $5,289 | $19,030 | $2,932,990 |
| 14 | 165 | $24,319 | $5,255 | $19,064 | $2,913,926 |
| 14 | 166 | $24,319 | $5,221 | $19,099 | $2,894,827 |
| 14 | 167 | $24,319 | $5,187 | $19,133 | $2,875,694 |
| 14 | 168 | $24,319 | $5,152 | $19,167 | $2,856,527 |
| 15 | 169 | $24,319 | $5,118 | $19,201 | $2,837,326 |
| 15 | 170 | $24,319 | $5,084 | $19,236 | $2,818,090 |
| 15 | 171 | $24,319 | $5,049 | $19,270 | $2,798,820 |
| 15 | 172 | $24,319 | $5,015 | $19,305 | $2,779,515 |
| 15 | 173 | $24,319 | $4,980 | $19,339 | $2,760,175 |
| 15 | 174 | $24,319 | $4,945 | $19,374 | $2,740,801 |
| 15 | 175 | $24,319 | $4,911 | $19,409 | $2,721,392 |
| 15 | 176 | $24,319 | $4,876 | $19,444 | $2,701,949 |
| 15 | 177 | $24,319 | $4,841 | $19,478 | $2,682,471 |
| 15 | 178 | $24,319 | $4,806 | $19,513 | $2,662,957 |
| 15 | 179 | $24,319 | $4,771 | $19,548 | $2,643,409 |
| 15 | 180 | $24,319 | $4,736 | $19,583 | $2,623,826 |
| 16 | 181 | $24,319 | $4,701 | $19,618 | $2,604,207 |
| 16 | 182 | $24,319 | $4,666 | $19,654 | $2,584,554 |
| 16 | 183 | $24,319 | $4,631 | $19,689 | $2,564,865 |
| 16 | 184 | $24,319 | $4,595 | $19,724 | $2,545,141 |
| 16 | 185 | $24,319 | $4,560 | $19,759 | $2,525,382 |
| 16 | 186 | $24,319 | $4,525 | $19,795 | $2,505,587 |
| 16 | 187 | $24,319 | $4,489 | $19,830 | $2,485,757 |
| 16 | 188 | $24,319 | $4,454 | $19,866 | $2,465,891 |
| 16 | 189 | $24,319 | $4,418 | $19,901 | $2,445,990 |
| 16 | 190 | $24,319 | $4,382 | $19,937 | $2,426,053 |
| 16 | 191 | $24,319 | $4,347 | $19,973 | $2,406,080 |
| 16 | 192 | $24,319 | $4,311 | $20,008 | $2,386,071 |
| 17 | 193 | $24,319 | $4,275 | $20,044 | $2,366,027 |
| 17 | 194 | $24,319 | $4,239 | $20,080 | $2,345,947 |
| 17 | 195 | $24,319 | $4,203 | $20,116 | $2,325,831 |
| 17 | 196 | $24,319 | $4,167 | $20,152 | $2,305,678 |
| 17 | 197 | $24,319 | $4,131 | $20,188 | $2,285,490 |
| 17 | 198 | $24,319 | $4,095 | $20,225 | $2,265,265 |
| 17 | 199 | $24,319 | $4,059 | $20,261 | $2,245,005 |
| 17 | 200 | $24,319 | $4,022 | $20,297 | $2,224,707 |
| 17 | 201 | $24,319 | $3,986 | $20,333 | $2,204,374 |
| 17 | 202 | $24,319 | $3,950 | $20,370 | $2,184,004 |
| 17 | 203 | $24,319 | $3,913 | $20,406 | $2,163,598 |
| 17 | 204 | $24,319 | $3,876 | $20,443 | $2,143,155 |
| 18 | 205 | $24,319 | $3,840 | $20,480 | $2,122,675 |
| 18 | 206 | $24,319 | $3,803 | $20,516 | $2,102,159 |
| 18 | 207 | $24,319 | $3,766 | $20,553 | $2,081,606 |
| 18 | 208 | $24,319 | $3,730 | $20,590 | $2,061,016 |
| 18 | 209 | $24,319 | $3,693 | $20,627 | $2,040,389 |
| 18 | 210 | $24,319 | $3,656 | $20,664 | $2,019,726 |
| 18 | 211 | $24,319 | $3,619 | $20,701 | $1,999,025 |
| 18 | 212 | $24,319 | $3,582 | $20,738 | $1,978,287 |
| 18 | 213 | $24,319 | $3,544 | $20,775 | $1,957,512 |
| 18 | 214 | $24,319 | $3,507 | $20,812 | $1,936,700 |
| 18 | 215 | $24,319 | $3,470 | $20,849 | $1,915,850 |
| 18 | 216 | $24,319 | $3,433 | $20,887 | $1,894,964 |
| 19 | 217 | $24,319 | $3,395 | $20,924 | $1,874,039 |
| 19 | 218 | $24,319 | $3,358 | $20,962 | $1,853,078 |
| 19 | 219 | $24,319 | $3,320 | $20,999 | $1,832,078 |
| 19 | 220 | $24,319 | $3,282 | $21,037 | $1,811,041 |
| 19 | 221 | $24,319 | $3,245 | $21,075 | $1,789,967 |
| 19 | 222 | $24,319 | $3,207 | $21,112 | $1,768,854 |
| 19 | 223 | $24,319 | $3,169 | $21,150 | $1,747,704 |
| 19 | 224 | $24,319 | $3,131 | $21,188 | $1,726,516 |
| 19 | 225 | $24,319 | $3,093 | $21,226 | $1,705,290 |
| 19 | 226 | $24,319 | $3,055 | $21,264 | $1,684,026 |
| 19 | 227 | $24,319 | $3,017 | $21,302 | $1,662,724 |
| 19 | 228 | $24,319 | $2,979 | $21,340 | $1,641,384 |
| 20 | 229 | $24,319 | $2,941 | $21,379 | $1,620,005 |
| 20 | 230 | $24,319 | $2,903 | $21,417 | $1,598,588 |
| 20 | 231 | $24,319 | $2,864 | $21,455 | $1,577,133 |
| 20 | 232 | $24,319 | $2,826 | $21,494 | $1,555,639 |
| 20 | 233 | $24,319 | $2,787 | $21,532 | $1,534,107 |
| 20 | 234 | $24,319 | $2,749 | $21,571 | $1,512,536 |
| 20 | 235 | $24,319 | $2,710 | $21,609 | $1,490,927 |
| 20 | 236 | $24,319 | $2,671 | $21,648 | $1,469,279 |
| 20 | 237 | $24,319 | $2,632 | $21,687 | $1,447,592 |
| 20 | 238 | $24,319 | $2,594 | $21,726 | $1,425,866 |
| 20 | 239 | $24,319 | $2,555 | $21,765 | $1,404,101 |
| 20 | 240 | $24,319 | $2,516 | $21,804 | $1,382,297 |
| 21 | 241 | $24,319 | $2,477 | $21,843 | $1,360,455 |
| 21 | 242 | $24,319 | $2,437 | $21,882 | $1,338,573 |
| 21 | 243 | $24,319 | $2,398 | $21,921 | $1,316,652 |
| 21 | 244 | $24,319 | $2,359 | $21,960 | $1,294,691 |
| 21 | 245 | $24,319 | $2,320 | $22,000 | $1,272,691 |
| 21 | 246 | $24,319 | $2,280 | $22,039 | $1,250,652 |
| 21 | 247 | $24,319 | $2,241 | $22,079 | $1,228,574 |
| 21 | 248 | $24,319 | $2,201 | $22,118 | $1,206,455 |
| 21 | 249 | $24,319 | $2,162 | $22,158 | $1,184,298 |
| 21 | 250 | $24,319 | $2,122 | $22,198 | $1,162,100 |
| 21 | 251 | $24,319 | $2,082 | $22,237 | $1,139,863 |
| 21 | 252 | $24,319 | $2,042 | $22,277 | $1,117,586 |
| 22 | 253 | $24,319 | $2,002 | $22,317 | $1,095,269 |
| 22 | 254 | $24,319 | $1,962 | $22,357 | $1,072,912 |
| 22 | 255 | $24,319 | $1,922 | $22,397 | $1,050,515 |
| 22 | 256 | $24,319 | $1,882 | $22,437 | $1,028,077 |
| 22 | 257 | $24,319 | $1,842 | $22,477 | $1,005,600 |
| 22 | 258 | $24,319 | $1,802 | $22,518 | $983,082 |
| 22 | 259 | $24,319 | $1,761 | $22,558 | $960,524 |
| 22 | 260 | $24,319 | $1,721 | $22,598 | $937,926 |
| 22 | 261 | $24,319 | $1,680 | $22,639 | $915,287 |
| 22 | 262 | $24,319 | $1,640 | $22,680 | $892,607 |
| 22 | 263 | $24,319 | $1,599 | $22,720 | $869,887 |
| 22 | 264 | $24,319 | $1,559 | $22,761 | $847,126 |
| 23 | 265 | $24,319 | $1,518 | $22,802 | $824,325 |
| 23 | 266 | $24,319 | $1,477 | $22,842 | $801,482 |
| 23 | 267 | $24,319 | $1,436 | $22,883 | $778,599 |
| 23 | 268 | $24,319 | $1,395 | $22,924 | $755,674 |
| 23 | 269 | $24,319 | $1,354 | $22,965 | $732,709 |
| 23 | 270 | $24,319 | $1,313 | $23,007 | $709,702 |
| 23 | 271 | $24,319 | $1,272 | $23,048 | $686,654 |
| 23 | 272 | $24,319 | $1,230 | $23,089 | $663,565 |
| 23 | 273 | $24,319 | $1,189 | $23,131 | $640,435 |
| 23 | 274 | $24,319 | $1,147 | $23,172 | $617,263 |
| 23 | 275 | $24,319 | $1,106 | $23,213 | $594,049 |
| 23 | 276 | $24,319 | $1,064 | $23,255 | $570,794 |
| 24 | 277 | $24,319 | $1,023 | $23,297 | $547,498 |
| 24 | 278 | $24,319 | $981 | $23,338 | $524,159 |
| 24 | 279 | $24,319 | $939 | $23,380 | $500,779 |
| 24 | 280 | $24,319 | $897 | $23,422 | $477,357 |
| 24 | 281 | $24,319 | $855 | $23,464 | $453,893 |
| 24 | 282 | $24,319 | $813 | $23,506 | $430,386 |
| 24 | 283 | $24,319 | $771 | $23,548 | $406,838 |
| 24 | 284 | $24,319 | $729 | $23,590 | $383,248 |
| 24 | 285 | $24,319 | $687 | $23,633 | $359,615 |
| 24 | 286 | $24,319 | $644 | $23,675 | $335,940 |
| 24 | 287 | $24,319 | $602 | $23,718 | $312,222 |
| 24 | 288 | $24,319 | $559 | $23,760 | $288,462 |
| 25 | 289 | $24,319 | $517 | $23,803 | $264,660 |
| 25 | 290 | $24,319 | $474 | $23,845 | $240,815 |
| 25 | 291 | $24,319 | $431 | $23,888 | $216,927 |
| 25 | 292 | $24,319 | $389 | $23,931 | $192,996 |
| 25 | 293 | $24,319 | $346 | $23,974 | $169,022 |
| 25 | 294 | $24,319 | $303 | $24,017 | $145,006 |
| 25 | 295 | $24,319 | $260 | $24,060 | $120,946 |
| 25 | 296 | $24,319 | $217 | $24,103 | $96,843 |
| 25 | 297 | $24,319 | $174 | $24,146 | $72,698 |
| 25 | 298 | $24,319 | $130 | $24,189 | $48,508 |
| 25 | 299 | $24,319 | $87 | $24,232 | $24,276 |
| 25 | 300 | $24,319 | $43 | $24,276 | $0 |
