Down Payment (HKD)
$3,672,000
Monthly Repayment (HKD)
$23,750
Loan Amount (HKD)
$5,508,000
+
Total Interest (HKD)
$1,617,065
=
Total Repayment (HKD)
$7,125,065
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $23,750 | $9,869 | $13,882 | $5,494,118 |
| 1 | 2 | $23,750 | $9,844 | $13,907 | $5,480,212 |
| 1 | 3 | $23,750 | $9,819 | $13,932 | $5,466,280 |
| 1 | 4 | $23,750 | $9,794 | $13,956 | $5,452,324 |
| 1 | 5 | $23,750 | $9,769 | $13,981 | $5,438,342 |
| 1 | 6 | $23,750 | $9,744 | $14,007 | $5,424,336 |
| 1 | 7 | $23,750 | $9,719 | $14,032 | $5,410,304 |
| 1 | 8 | $23,750 | $9,693 | $14,057 | $5,396,247 |
| 1 | 9 | $23,750 | $9,668 | $14,082 | $5,382,165 |
| 1 | 10 | $23,750 | $9,643 | $14,107 | $5,368,058 |
| 1 | 11 | $23,750 | $9,618 | $14,132 | $5,353,926 |
| 1 | 12 | $23,750 | $9,592 | $14,158 | $5,339,768 |
| 2 | 13 | $23,750 | $9,567 | $14,183 | $5,325,585 |
| 2 | 14 | $23,750 | $9,542 | $14,209 | $5,311,376 |
| 2 | 15 | $23,750 | $9,516 | $14,234 | $5,297,142 |
| 2 | 16 | $23,750 | $9,491 | $14,260 | $5,282,883 |
| 2 | 17 | $23,750 | $9,465 | $14,285 | $5,268,598 |
| 2 | 18 | $23,750 | $9,440 | $14,311 | $5,254,287 |
| 2 | 19 | $23,750 | $9,414 | $14,336 | $5,239,951 |
| 2 | 20 | $23,750 | $9,388 | $14,362 | $5,225,589 |
| 2 | 21 | $23,750 | $9,363 | $14,388 | $5,211,201 |
| 2 | 22 | $23,750 | $9,337 | $14,413 | $5,196,788 |
| 2 | 23 | $23,750 | $9,311 | $14,439 | $5,182,348 |
| 2 | 24 | $23,750 | $9,285 | $14,465 | $5,167,883 |
| 3 | 25 | $23,750 | $9,259 | $14,491 | $5,153,392 |
| 3 | 26 | $23,750 | $9,233 | $14,517 | $5,138,875 |
| 3 | 27 | $23,750 | $9,207 | $14,543 | $5,124,332 |
| 3 | 28 | $23,750 | $9,181 | $14,569 | $5,109,763 |
| 3 | 29 | $23,750 | $9,155 | $14,595 | $5,095,168 |
| 3 | 30 | $23,750 | $9,129 | $14,621 | $5,080,546 |
| 3 | 31 | $23,750 | $9,103 | $14,648 | $5,065,899 |
| 3 | 32 | $23,750 | $9,076 | $14,674 | $5,051,225 |
| 3 | 33 | $23,750 | $9,050 | $14,700 | $5,036,525 |
| 3 | 34 | $23,750 | $9,024 | $14,726 | $5,021,798 |
| 3 | 35 | $23,750 | $8,997 | $14,753 | $5,007,046 |
| 3 | 36 | $23,750 | $8,971 | $14,779 | $4,992,266 |
| 4 | 37 | $23,750 | $8,944 | $14,806 | $4,977,461 |
| 4 | 38 | $23,750 | $8,918 | $14,832 | $4,962,628 |
| 4 | 39 | $23,750 | $8,891 | $14,859 | $4,947,769 |
| 4 | 40 | $23,750 | $8,865 | $14,885 | $4,932,884 |
| 4 | 41 | $23,750 | $8,838 | $14,912 | $4,917,972 |
| 4 | 42 | $23,750 | $8,811 | $14,939 | $4,903,033 |
| 4 | 43 | $23,750 | $8,785 | $14,966 | $4,888,067 |
| 4 | 44 | $23,750 | $8,758 | $14,992 | $4,873,075 |
| 4 | 45 | $23,750 | $8,731 | $15,019 | $4,858,056 |
| 4 | 46 | $23,750 | $8,704 | $15,046 | $4,843,010 |
| 4 | 47 | $23,750 | $8,677 | $15,073 | $4,827,936 |
| 4 | 48 | $23,750 | $8,650 | $15,100 | $4,812,836 |
| 5 | 49 | $23,750 | $8,623 | $15,127 | $4,797,709 |
| 5 | 50 | $23,750 | $8,596 | $15,154 | $4,782,555 |
| 5 | 51 | $23,750 | $8,569 | $15,181 | $4,767,373 |
| 5 | 52 | $23,750 | $8,542 | $15,209 | $4,752,165 |
| 5 | 53 | $23,750 | $8,514 | $15,236 | $4,736,929 |
| 5 | 54 | $23,750 | $8,487 | $15,263 | $4,721,665 |
| 5 | 55 | $23,750 | $8,460 | $15,291 | $4,706,375 |
| 5 | 56 | $23,750 | $8,432 | $15,318 | $4,691,057 |
| 5 | 57 | $23,750 | $8,405 | $15,345 | $4,675,711 |
| 5 | 58 | $23,750 | $8,377 | $15,373 | $4,660,339 |
| 5 | 59 | $23,750 | $8,350 | $15,400 | $4,644,938 |
| 5 | 60 | $23,750 | $8,322 | $15,428 | $4,629,510 |
| 6 | 61 | $23,750 | $8,295 | $15,456 | $4,614,054 |
| 6 | 62 | $23,750 | $8,267 | $15,483 | $4,598,571 |
| 6 | 63 | $23,750 | $8,239 | $15,511 | $4,583,060 |
| 6 | 64 | $23,750 | $8,211 | $15,539 | $4,567,521 |
| 6 | 65 | $23,750 | $8,183 | $15,567 | $4,551,954 |
| 6 | 66 | $23,750 | $8,156 | $15,595 | $4,536,360 |
| 6 | 67 | $23,750 | $8,128 | $15,623 | $4,520,737 |
| 6 | 68 | $23,750 | $8,100 | $15,651 | $4,505,087 |
| 6 | 69 | $23,750 | $8,072 | $15,679 | $4,489,408 |
| 6 | 70 | $23,750 | $8,044 | $15,707 | $4,473,701 |
| 6 | 71 | $23,750 | $8,015 | $15,735 | $4,457,966 |
| 6 | 72 | $23,750 | $7,987 | $15,763 | $4,442,203 |
| 7 | 73 | $23,750 | $7,959 | $15,791 | $4,426,412 |
| 7 | 74 | $23,750 | $7,931 | $15,820 | $4,410,593 |
| 7 | 75 | $23,750 | $7,902 | $15,848 | $4,394,745 |
| 7 | 76 | $23,750 | $7,874 | $15,876 | $4,378,868 |
| 7 | 77 | $23,750 | $7,845 | $15,905 | $4,362,964 |
| 7 | 78 | $23,750 | $7,817 | $15,933 | $4,347,030 |
| 7 | 79 | $23,750 | $7,788 | $15,962 | $4,331,069 |
| 7 | 80 | $23,750 | $7,760 | $15,990 | $4,315,078 |
| 7 | 81 | $23,750 | $7,731 | $16,019 | $4,299,059 |
| 7 | 82 | $23,750 | $7,702 | $16,048 | $4,283,011 |
| 7 | 83 | $23,750 | $7,674 | $16,076 | $4,266,935 |
| 7 | 84 | $23,750 | $7,645 | $16,105 | $4,250,830 |
| 8 | 85 | $23,750 | $7,616 | $16,134 | $4,234,695 |
| 8 | 86 | $23,750 | $7,587 | $16,163 | $4,218,532 |
| 8 | 87 | $23,750 | $7,558 | $16,192 | $4,202,340 |
| 8 | 88 | $23,750 | $7,529 | $16,221 | $4,186,119 |
| 8 | 89 | $23,750 | $7,500 | $16,250 | $4,169,869 |
| 8 | 90 | $23,750 | $7,471 | $16,279 | $4,153,590 |
| 8 | 91 | $23,750 | $7,442 | $16,308 | $4,137,282 |
| 8 | 92 | $23,750 | $7,413 | $16,338 | $4,120,944 |
| 8 | 93 | $23,750 | $7,383 | $16,367 | $4,104,577 |
| 8 | 94 | $23,750 | $7,354 | $16,396 | $4,088,181 |
| 8 | 95 | $23,750 | $7,325 | $16,426 | $4,071,756 |
| 8 | 96 | $23,750 | $7,295 | $16,455 | $4,055,301 |
| 9 | 97 | $23,750 | $7,266 | $16,484 | $4,038,816 |
| 9 | 98 | $23,750 | $7,236 | $16,514 | $4,022,302 |
| 9 | 99 | $23,750 | $7,207 | $16,544 | $4,005,759 |
| 9 | 100 | $23,750 | $7,177 | $16,573 | $3,989,185 |
| 9 | 101 | $23,750 | $7,147 | $16,603 | $3,972,582 |
| 9 | 102 | $23,750 | $7,118 | $16,633 | $3,955,950 |
| 9 | 103 | $23,750 | $7,088 | $16,662 | $3,939,287 |
| 9 | 104 | $23,750 | $7,058 | $16,692 | $3,922,595 |
| 9 | 105 | $23,750 | $7,028 | $16,722 | $3,905,873 |
| 9 | 106 | $23,750 | $6,998 | $16,752 | $3,889,120 |
| 9 | 107 | $23,750 | $6,968 | $16,782 | $3,872,338 |
| 9 | 108 | $23,750 | $6,938 | $16,812 | $3,855,526 |
| 10 | 109 | $23,750 | $6,908 | $16,842 | $3,838,684 |
| 10 | 110 | $23,750 | $6,878 | $16,873 | $3,821,811 |
| 10 | 111 | $23,750 | $6,847 | $16,903 | $3,804,908 |
| 10 | 112 | $23,750 | $6,817 | $16,933 | $3,787,975 |
| 10 | 113 | $23,750 | $6,787 | $16,963 | $3,771,012 |
| 10 | 114 | $23,750 | $6,756 | $16,994 | $3,754,018 |
| 10 | 115 | $23,750 | $6,726 | $17,024 | $3,736,994 |
| 10 | 116 | $23,750 | $6,695 | $17,055 | $3,719,939 |
| 10 | 117 | $23,750 | $6,665 | $17,085 | $3,702,854 |
| 10 | 118 | $23,750 | $6,634 | $17,116 | $3,685,738 |
| 10 | 119 | $23,750 | $6,604 | $17,147 | $3,668,591 |
| 10 | 120 | $23,750 | $6,573 | $17,177 | $3,651,414 |
| 11 | 121 | $23,750 | $6,542 | $17,208 | $3,634,206 |
| 11 | 122 | $23,750 | $6,511 | $17,239 | $3,616,967 |
| 11 | 123 | $23,750 | $6,480 | $17,270 | $3,599,697 |
| 11 | 124 | $23,750 | $6,449 | $17,301 | $3,582,396 |
| 11 | 125 | $23,750 | $6,418 | $17,332 | $3,565,064 |
| 11 | 126 | $23,750 | $6,387 | $17,363 | $3,547,701 |
| 11 | 127 | $23,750 | $6,356 | $17,394 | $3,530,308 |
| 11 | 128 | $23,750 | $6,325 | $17,425 | $3,512,882 |
| 11 | 129 | $23,750 | $6,294 | $17,456 | $3,495,426 |
| 11 | 130 | $23,750 | $6,263 | $17,488 | $3,477,939 |
| 11 | 131 | $23,750 | $6,231 | $17,519 | $3,460,420 |
| 11 | 132 | $23,750 | $6,200 | $17,550 | $3,442,869 |
| 12 | 133 | $23,750 | $6,168 | $17,582 | $3,425,288 |
| 12 | 134 | $23,750 | $6,137 | $17,613 | $3,407,674 |
| 12 | 135 | $23,750 | $6,105 | $17,645 | $3,390,030 |
| 12 | 136 | $23,750 | $6,074 | $17,676 | $3,372,353 |
| 12 | 137 | $23,750 | $6,042 | $17,708 | $3,354,645 |
| 12 | 138 | $23,750 | $6,010 | $17,740 | $3,336,905 |
| 12 | 139 | $23,750 | $5,979 | $17,772 | $3,319,134 |
| 12 | 140 | $23,750 | $5,947 | $17,803 | $3,301,330 |
| 12 | 141 | $23,750 | $5,915 | $17,835 | $3,283,495 |
| 12 | 142 | $23,750 | $5,883 | $17,867 | $3,265,628 |
| 12 | 143 | $23,750 | $5,851 | $17,899 | $3,247,728 |
| 12 | 144 | $23,750 | $5,819 | $17,931 | $3,229,797 |
| 13 | 145 | $23,750 | $5,787 | $17,963 | $3,211,834 |
| 13 | 146 | $23,750 | $5,755 | $17,996 | $3,193,838 |
| 13 | 147 | $23,750 | $5,722 | $18,028 | $3,175,810 |
| 13 | 148 | $23,750 | $5,690 | $18,060 | $3,157,750 |
| 13 | 149 | $23,750 | $5,658 | $18,093 | $3,139,657 |
| 13 | 150 | $23,750 | $5,625 | $18,125 | $3,121,532 |
| 13 | 151 | $23,750 | $5,593 | $18,157 | $3,103,375 |
| 13 | 152 | $23,750 | $5,560 | $18,190 | $3,085,185 |
| 13 | 153 | $23,750 | $5,528 | $18,223 | $3,066,962 |
| 13 | 154 | $23,750 | $5,495 | $18,255 | $3,048,707 |
| 13 | 155 | $23,750 | $5,462 | $18,288 | $3,030,419 |
| 13 | 156 | $23,750 | $5,430 | $18,321 | $3,012,098 |
| 14 | 157 | $23,750 | $5,397 | $18,354 | $2,993,745 |
| 14 | 158 | $23,750 | $5,364 | $18,386 | $2,975,358 |
| 14 | 159 | $23,750 | $5,331 | $18,419 | $2,956,939 |
| 14 | 160 | $23,750 | $5,298 | $18,452 | $2,938,486 |
| 14 | 161 | $23,750 | $5,265 | $18,485 | $2,920,001 |
| 14 | 162 | $23,750 | $5,232 | $18,519 | $2,901,482 |
| 14 | 163 | $23,750 | $5,198 | $18,552 | $2,882,931 |
| 14 | 164 | $23,750 | $5,165 | $18,585 | $2,864,346 |
| 14 | 165 | $23,750 | $5,132 | $18,618 | $2,845,728 |
| 14 | 166 | $23,750 | $5,099 | $18,652 | $2,827,076 |
| 14 | 167 | $23,750 | $5,065 | $18,685 | $2,808,391 |
| 14 | 168 | $23,750 | $5,032 | $18,719 | $2,789,672 |
| 15 | 169 | $23,750 | $4,998 | $18,752 | $2,770,920 |
| 15 | 170 | $23,750 | $4,965 | $18,786 | $2,752,135 |
| 15 | 171 | $23,750 | $4,931 | $18,819 | $2,733,315 |
| 15 | 172 | $23,750 | $4,897 | $18,853 | $2,714,462 |
| 15 | 173 | $23,750 | $4,863 | $18,887 | $2,695,575 |
| 15 | 174 | $23,750 | $4,830 | $18,921 | $2,676,655 |
| 15 | 175 | $23,750 | $4,796 | $18,955 | $2,657,700 |
| 15 | 176 | $23,750 | $4,762 | $18,989 | $2,638,712 |
| 15 | 177 | $23,750 | $4,728 | $19,023 | $2,619,689 |
| 15 | 178 | $23,750 | $4,694 | $19,057 | $2,600,633 |
| 15 | 179 | $23,750 | $4,659 | $19,091 | $2,581,542 |
| 15 | 180 | $23,750 | $4,625 | $19,125 | $2,562,417 |
| 16 | 181 | $23,750 | $4,591 | $19,159 | $2,543,258 |
| 16 | 182 | $23,750 | $4,557 | $19,194 | $2,524,064 |
| 16 | 183 | $23,750 | $4,522 | $19,228 | $2,504,836 |
| 16 | 184 | $23,750 | $4,488 | $19,262 | $2,485,574 |
| 16 | 185 | $23,750 | $4,453 | $19,297 | $2,466,277 |
| 16 | 186 | $23,750 | $4,419 | $19,331 | $2,446,946 |
| 16 | 187 | $23,750 | $4,384 | $19,366 | $2,427,579 |
| 16 | 188 | $23,750 | $4,349 | $19,401 | $2,408,179 |
| 16 | 189 | $23,750 | $4,315 | $19,436 | $2,388,743 |
| 16 | 190 | $23,750 | $4,280 | $19,470 | $2,369,273 |
| 16 | 191 | $23,750 | $4,245 | $19,505 | $2,349,767 |
| 16 | 192 | $23,750 | $4,210 | $19,540 | $2,330,227 |
| 17 | 193 | $23,750 | $4,175 | $19,575 | $2,310,652 |
| 17 | 194 | $23,750 | $4,140 | $19,610 | $2,291,042 |
| 17 | 195 | $23,750 | $4,105 | $19,645 | $2,271,396 |
| 17 | 196 | $23,750 | $4,070 | $19,681 | $2,251,716 |
| 17 | 197 | $23,750 | $4,034 | $19,716 | $2,232,000 |
| 17 | 198 | $23,750 | $3,999 | $19,751 | $2,212,249 |
| 17 | 199 | $23,750 | $3,964 | $19,787 | $2,192,462 |
| 17 | 200 | $23,750 | $3,928 | $19,822 | $2,172,640 |
| 17 | 201 | $23,750 | $3,893 | $19,858 | $2,152,782 |
| 17 | 202 | $23,750 | $3,857 | $19,893 | $2,132,889 |
| 17 | 203 | $23,750 | $3,821 | $19,929 | $2,112,960 |
| 17 | 204 | $23,750 | $3,786 | $19,964 | $2,092,996 |
| 18 | 205 | $23,750 | $3,750 | $20,000 | $2,072,996 |
| 18 | 206 | $23,750 | $3,714 | $20,036 | $2,052,959 |
| 18 | 207 | $23,750 | $3,678 | $20,072 | $2,032,887 |
| 18 | 208 | $23,750 | $3,642 | $20,108 | $2,012,780 |
| 18 | 209 | $23,750 | $3,606 | $20,144 | $1,992,636 |
| 18 | 210 | $23,750 | $3,570 | $20,180 | $1,972,455 |
| 18 | 211 | $23,750 | $3,534 | $20,216 | $1,952,239 |
| 18 | 212 | $23,750 | $3,498 | $20,252 | $1,931,987 |
| 18 | 213 | $23,750 | $3,461 | $20,289 | $1,911,698 |
| 18 | 214 | $23,750 | $3,425 | $20,325 | $1,891,373 |
| 18 | 215 | $23,750 | $3,389 | $20,362 | $1,871,011 |
| 18 | 216 | $23,750 | $3,352 | $20,398 | $1,850,613 |
| 19 | 217 | $23,750 | $3,316 | $20,435 | $1,830,179 |
| 19 | 218 | $23,750 | $3,279 | $20,471 | $1,809,708 |
| 19 | 219 | $23,750 | $3,242 | $20,508 | $1,789,200 |
| 19 | 220 | $23,750 | $3,206 | $20,545 | $1,768,655 |
| 19 | 221 | $23,750 | $3,169 | $20,581 | $1,748,074 |
| 19 | 222 | $23,750 | $3,132 | $20,618 | $1,727,456 |
| 19 | 223 | $23,750 | $3,095 | $20,655 | $1,706,801 |
| 19 | 224 | $23,750 | $3,058 | $20,692 | $1,686,108 |
| 19 | 225 | $23,750 | $3,021 | $20,729 | $1,665,379 |
| 19 | 226 | $23,750 | $2,984 | $20,766 | $1,644,613 |
| 19 | 227 | $23,750 | $2,947 | $20,804 | $1,623,809 |
| 19 | 228 | $23,750 | $2,909 | $20,841 | $1,602,968 |
| 20 | 229 | $23,750 | $2,872 | $20,878 | $1,582,090 |
| 20 | 230 | $23,750 | $2,835 | $20,916 | $1,561,174 |
| 20 | 231 | $23,750 | $2,797 | $20,953 | $1,540,221 |
| 20 | 232 | $23,750 | $2,760 | $20,991 | $1,519,231 |
| 20 | 233 | $23,750 | $2,722 | $21,028 | $1,498,202 |
| 20 | 234 | $23,750 | $2,684 | $21,066 | $1,477,136 |
| 20 | 235 | $23,750 | $2,647 | $21,104 | $1,456,033 |
| 20 | 236 | $23,750 | $2,609 | $21,141 | $1,434,891 |
| 20 | 237 | $23,750 | $2,571 | $21,179 | $1,413,712 |
| 20 | 238 | $23,750 | $2,533 | $21,217 | $1,392,495 |
| 20 | 239 | $23,750 | $2,495 | $21,255 | $1,371,239 |
| 20 | 240 | $23,750 | $2,457 | $21,293 | $1,349,946 |
| 21 | 241 | $23,750 | $2,419 | $21,332 | $1,328,614 |
| 21 | 242 | $23,750 | $2,380 | $21,370 | $1,307,244 |
| 21 | 243 | $23,750 | $2,342 | $21,408 | $1,285,836 |
| 21 | 244 | $23,750 | $2,304 | $21,446 | $1,264,390 |
| 21 | 245 | $23,750 | $2,265 | $21,485 | $1,242,905 |
| 21 | 246 | $23,750 | $2,227 | $21,523 | $1,221,382 |
| 21 | 247 | $23,750 | $2,188 | $21,562 | $1,199,820 |
| 21 | 248 | $23,750 | $2,150 | $21,601 | $1,178,219 |
| 21 | 249 | $23,750 | $2,111 | $21,639 | $1,156,580 |
| 21 | 250 | $23,750 | $2,072 | $21,678 | $1,134,902 |
| 21 | 251 | $23,750 | $2,033 | $21,717 | $1,113,185 |
| 21 | 252 | $23,750 | $1,994 | $21,756 | $1,091,429 |
| 22 | 253 | $23,750 | $1,955 | $21,795 | $1,069,635 |
| 22 | 254 | $23,750 | $1,916 | $21,834 | $1,047,801 |
| 22 | 255 | $23,750 | $1,877 | $21,873 | $1,025,928 |
| 22 | 256 | $23,750 | $1,838 | $21,912 | $1,004,016 |
| 22 | 257 | $23,750 | $1,799 | $21,951 | $982,065 |
| 22 | 258 | $23,750 | $1,760 | $21,991 | $960,074 |
| 22 | 259 | $23,750 | $1,720 | $22,030 | $938,044 |
| 22 | 260 | $23,750 | $1,681 | $22,070 | $915,974 |
| 22 | 261 | $23,750 | $1,641 | $22,109 | $893,865 |
| 22 | 262 | $23,750 | $1,602 | $22,149 | $871,716 |
| 22 | 263 | $23,750 | $1,562 | $22,188 | $849,528 |
| 22 | 264 | $23,750 | $1,522 | $22,228 | $827,300 |
| 23 | 265 | $23,750 | $1,482 | $22,268 | $805,032 |
| 23 | 266 | $23,750 | $1,442 | $22,308 | $782,724 |
| 23 | 267 | $23,750 | $1,402 | $22,348 | $760,376 |
| 23 | 268 | $23,750 | $1,362 | $22,388 | $737,988 |
| 23 | 269 | $23,750 | $1,322 | $22,428 | $715,560 |
| 23 | 270 | $23,750 | $1,282 | $22,468 | $693,092 |
| 23 | 271 | $23,750 | $1,242 | $22,508 | $670,584 |
| 23 | 272 | $23,750 | $1,201 | $22,549 | $648,035 |
| 23 | 273 | $23,750 | $1,161 | $22,589 | $625,446 |
| 23 | 274 | $23,750 | $1,121 | $22,630 | $602,816 |
| 23 | 275 | $23,750 | $1,080 | $22,670 | $580,146 |
| 23 | 276 | $23,750 | $1,039 | $22,711 | $557,435 |
| 24 | 277 | $23,750 | $999 | $22,751 | $534,684 |
| 24 | 278 | $23,750 | $958 | $22,792 | $511,892 |
| 24 | 279 | $23,750 | $917 | $22,833 | $489,058 |
| 24 | 280 | $23,750 | $876 | $22,874 | $466,184 |
| 24 | 281 | $23,750 | $835 | $22,915 | $443,270 |
| 24 | 282 | $23,750 | $794 | $22,956 | $420,314 |
| 24 | 283 | $23,750 | $753 | $22,997 | $397,316 |
| 24 | 284 | $23,750 | $712 | $23,038 | $374,278 |
| 24 | 285 | $23,750 | $671 | $23,080 | $351,198 |
| 24 | 286 | $23,750 | $629 | $23,121 | $328,077 |
| 24 | 287 | $23,750 | $588 | $23,162 | $304,915 |
| 24 | 288 | $23,750 | $546 | $23,204 | $281,711 |
| 25 | 289 | $23,750 | $505 | $23,245 | $258,466 |
| 25 | 290 | $23,750 | $463 | $23,287 | $235,178 |
| 25 | 291 | $23,750 | $421 | $23,329 | $211,850 |
| 25 | 292 | $23,750 | $380 | $23,371 | $188,479 |
| 25 | 293 | $23,750 | $338 | $23,413 | $165,066 |
| 25 | 294 | $23,750 | $296 | $23,454 | $141,612 |
| 25 | 295 | $23,750 | $254 | $23,496 | $118,115 |
| 25 | 296 | $23,750 | $212 | $23,539 | $94,577 |
| 25 | 297 | $23,750 | $169 | $23,581 | $70,996 |
| 25 | 298 | $23,750 | $127 | $23,623 | $47,373 |
| 25 | 299 | $23,750 | $85 | $23,665 | $23,708 |
| 25 | 300 | $23,750 | $42 | $23,708 | $0 |
