Down Payment (HKD)
$3,272,000
Monthly Repayment (HKD)
$21,163
Loan Amount (HKD)
$4,908,000
+
Total Interest (HKD)
$1,440,914
=
Total Repayment (HKD)
$6,348,914
| Repayment Schedule | |||||
| Year | Instalment | Repayment (HK$ ) | Interest (HK$ ) | Principal (HK$ ) | Outstanding Amount (HK$ ) |
| 1 | 1 | $21,163 | $8,794 | $12,370 | $4,895,630 |
| 1 | 2 | $21,163 | $8,771 | $12,392 | $4,883,239 |
| 1 | 3 | $21,163 | $8,749 | $12,414 | $4,870,825 |
| 1 | 4 | $21,163 | $8,727 | $12,436 | $4,858,389 |
| 1 | 5 | $21,163 | $8,705 | $12,458 | $4,845,930 |
| 1 | 6 | $21,163 | $8,682 | $12,481 | $4,833,449 |
| 1 | 7 | $21,163 | $8,660 | $12,503 | $4,820,946 |
| 1 | 8 | $21,163 | $8,638 | $12,526 | $4,808,421 |
| 1 | 9 | $21,163 | $8,615 | $12,548 | $4,795,873 |
| 1 | 10 | $21,163 | $8,593 | $12,570 | $4,783,302 |
| 1 | 11 | $21,163 | $8,570 | $12,593 | $4,770,710 |
| 1 | 12 | $21,163 | $8,548 | $12,616 | $4,758,094 |
| 2 | 13 | $21,163 | $8,525 | $12,638 | $4,745,456 |
| 2 | 14 | $21,163 | $8,502 | $12,661 | $4,732,795 |
| 2 | 15 | $21,163 | $8,480 | $12,683 | $4,720,112 |
| 2 | 16 | $21,163 | $8,457 | $12,706 | $4,707,405 |
| 2 | 17 | $21,163 | $8,434 | $12,729 | $4,694,677 |
| 2 | 18 | $21,163 | $8,411 | $12,752 | $4,681,925 |
| 2 | 19 | $21,163 | $8,388 | $12,775 | $4,669,150 |
| 2 | 20 | $21,163 | $8,366 | $12,797 | $4,656,353 |
| 2 | 21 | $21,163 | $8,343 | $12,820 | $4,643,532 |
| 2 | 22 | $21,163 | $8,320 | $12,843 | $4,630,689 |
| 2 | 23 | $21,163 | $8,297 | $12,866 | $4,617,822 |
| 2 | 24 | $21,163 | $8,274 | $12,889 | $4,604,933 |
| 3 | 25 | $21,163 | $8,251 | $12,913 | $4,592,020 |
| 3 | 26 | $21,163 | $8,227 | $12,936 | $4,579,085 |
| 3 | 27 | $21,163 | $8,204 | $12,959 | $4,566,126 |
| 3 | 28 | $21,163 | $8,181 | $12,982 | $4,553,144 |
| 3 | 29 | $21,163 | $8,158 | $13,005 | $4,540,139 |
| 3 | 30 | $21,163 | $8,134 | $13,029 | $4,527,110 |
| 3 | 31 | $21,163 | $8,111 | $13,052 | $4,514,058 |
| 3 | 32 | $21,163 | $8,088 | $13,075 | $4,500,983 |
| 3 | 33 | $21,163 | $8,064 | $13,099 | $4,487,884 |
| 3 | 34 | $21,163 | $8,041 | $13,122 | $4,474,762 |
| 3 | 35 | $21,163 | $8,017 | $13,146 | $4,461,616 |
| 3 | 36 | $21,163 | $7,994 | $13,169 | $4,448,446 |
| 4 | 37 | $21,163 | $7,970 | $13,193 | $4,435,254 |
| 4 | 38 | $21,163 | $7,946 | $13,217 | $4,422,037 |
| 4 | 39 | $21,163 | $7,923 | $13,240 | $4,408,797 |
| 4 | 40 | $21,163 | $7,899 | $13,264 | $4,395,533 |
| 4 | 41 | $21,163 | $7,875 | $13,288 | $4,382,245 |
| 4 | 42 | $21,163 | $7,852 | $13,312 | $4,368,934 |
| 4 | 43 | $21,163 | $7,828 | $13,335 | $4,355,598 |
| 4 | 44 | $21,163 | $7,804 | $13,359 | $4,342,239 |
| 4 | 45 | $21,163 | $7,780 | $13,383 | $4,328,856 |
| 4 | 46 | $21,163 | $7,756 | $13,407 | $4,315,449 |
| 4 | 47 | $21,163 | $7,732 | $13,431 | $4,302,017 |
| 4 | 48 | $21,163 | $7,708 | $13,455 | $4,288,562 |
| 5 | 49 | $21,163 | $7,684 | $13,479 | $4,275,083 |
| 5 | 50 | $21,163 | $7,660 | $13,504 | $4,261,579 |
| 5 | 51 | $21,163 | $7,635 | $13,528 | $4,248,051 |
| 5 | 52 | $21,163 | $7,611 | $13,552 | $4,234,500 |
| 5 | 53 | $21,163 | $7,587 | $13,576 | $4,220,923 |
| 5 | 54 | $21,163 | $7,562 | $13,601 | $4,207,323 |
| 5 | 55 | $21,163 | $7,538 | $13,625 | $4,193,698 |
| 5 | 56 | $21,163 | $7,514 | $13,649 | $4,180,048 |
| 5 | 57 | $21,163 | $7,489 | $13,674 | $4,166,375 |
| 5 | 58 | $21,163 | $7,465 | $13,698 | $4,152,676 |
| 5 | 59 | $21,163 | $7,440 | $13,723 | $4,138,954 |
| 5 | 60 | $21,163 | $7,416 | $13,747 | $4,125,206 |
| 6 | 61 | $21,163 | $7,391 | $13,772 | $4,111,434 |
| 6 | 62 | $21,163 | $7,366 | $13,797 | $4,097,637 |
| 6 | 63 | $21,163 | $7,342 | $13,821 | $4,083,816 |
| 6 | 64 | $21,163 | $7,317 | $13,846 | $4,069,970 |
| 6 | 65 | $21,163 | $7,292 | $13,871 | $4,056,099 |
| 6 | 66 | $21,163 | $7,267 | $13,896 | $4,042,203 |
| 6 | 67 | $21,163 | $7,242 | $13,921 | $4,028,282 |
| 6 | 68 | $21,163 | $7,217 | $13,946 | $4,014,336 |
| 6 | 69 | $21,163 | $7,192 | $13,971 | $4,000,366 |
| 6 | 70 | $21,163 | $7,167 | $13,996 | $3,986,370 |
| 6 | 71 | $21,163 | $7,142 | $14,021 | $3,972,349 |
| 6 | 72 | $21,163 | $7,117 | $14,046 | $3,958,303 |
| 7 | 73 | $21,163 | $7,092 | $14,071 | $3,944,232 |
| 7 | 74 | $21,163 | $7,067 | $14,096 | $3,930,136 |
| 7 | 75 | $21,163 | $7,041 | $14,122 | $3,916,014 |
| 7 | 76 | $21,163 | $7,016 | $14,147 | $3,901,867 |
| 7 | 77 | $21,163 | $6,991 | $14,172 | $3,887,695 |
| 7 | 78 | $21,163 | $6,965 | $14,198 | $3,873,498 |
| 7 | 79 | $21,163 | $6,940 | $14,223 | $3,859,275 |
| 7 | 80 | $21,163 | $6,915 | $14,249 | $3,845,026 |
| 7 | 81 | $21,163 | $6,889 | $14,274 | $3,830,752 |
| 7 | 82 | $21,163 | $6,863 | $14,300 | $3,816,452 |
| 7 | 83 | $21,163 | $6,838 | $14,325 | $3,802,127 |
| 7 | 84 | $21,163 | $6,812 | $14,351 | $3,787,776 |
| 8 | 85 | $21,163 | $6,786 | $14,377 | $3,773,400 |
| 8 | 86 | $21,163 | $6,761 | $14,402 | $3,758,997 |
| 8 | 87 | $21,163 | $6,735 | $14,428 | $3,744,569 |
| 8 | 88 | $21,163 | $6,709 | $14,454 | $3,730,115 |
| 8 | 89 | $21,163 | $6,683 | $14,480 | $3,715,635 |
| 8 | 90 | $21,163 | $6,657 | $14,506 | $3,701,129 |
| 8 | 91 | $21,163 | $6,631 | $14,532 | $3,686,597 |
| 8 | 92 | $21,163 | $6,605 | $14,558 | $3,672,040 |
| 8 | 93 | $21,163 | $6,579 | $14,584 | $3,657,456 |
| 8 | 94 | $21,163 | $6,553 | $14,610 | $3,642,845 |
| 8 | 95 | $21,163 | $6,527 | $14,636 | $3,628,209 |
| 8 | 96 | $21,163 | $6,501 | $14,663 | $3,613,547 |
| 9 | 97 | $21,163 | $6,474 | $14,689 | $3,598,858 |
| 9 | 98 | $21,163 | $6,448 | $14,715 | $3,584,143 |
| 9 | 99 | $21,163 | $6,422 | $14,741 | $3,569,401 |
| 9 | 100 | $21,163 | $6,395 | $14,768 | $3,554,634 |
| 9 | 101 | $21,163 | $6,369 | $14,794 | $3,539,839 |
| 9 | 102 | $21,163 | $6,342 | $14,821 | $3,525,018 |
| 9 | 103 | $21,163 | $6,316 | $14,847 | $3,510,171 |
| 9 | 104 | $21,163 | $6,289 | $14,874 | $3,495,297 |
| 9 | 105 | $21,163 | $6,262 | $14,901 | $3,480,396 |
| 9 | 106 | $21,163 | $6,236 | $14,927 | $3,465,469 |
| 9 | 107 | $21,163 | $6,209 | $14,954 | $3,450,515 |
| 9 | 108 | $21,163 | $6,182 | $14,981 | $3,435,534 |
| 10 | 109 | $21,163 | $6,155 | $15,008 | $3,420,526 |
| 10 | 110 | $21,163 | $6,128 | $15,035 | $3,405,492 |
| 10 | 111 | $21,163 | $6,102 | $15,062 | $3,390,430 |
| 10 | 112 | $21,163 | $6,075 | $15,089 | $3,375,342 |
| 10 | 113 | $21,163 | $6,047 | $15,116 | $3,360,226 |
| 10 | 114 | $21,163 | $6,020 | $15,143 | $3,345,083 |
| 10 | 115 | $21,163 | $5,993 | $15,170 | $3,329,914 |
| 10 | 116 | $21,163 | $5,966 | $15,197 | $3,314,717 |
| 10 | 117 | $21,163 | $5,939 | $15,224 | $3,299,493 |
| 10 | 118 | $21,163 | $5,912 | $15,251 | $3,284,241 |
| 10 | 119 | $21,163 | $5,884 | $15,279 | $3,268,962 |
| 10 | 120 | $21,163 | $5,857 | $15,306 | $3,253,656 |
| 11 | 121 | $21,163 | $5,829 | $15,334 | $3,238,323 |
| 11 | 122 | $21,163 | $5,802 | $15,361 | $3,222,962 |
| 11 | 123 | $21,163 | $5,774 | $15,389 | $3,207,573 |
| 11 | 124 | $21,163 | $5,747 | $15,416 | $3,192,157 |
| 11 | 125 | $21,163 | $5,719 | $15,444 | $3,176,713 |
| 11 | 126 | $21,163 | $5,692 | $15,471 | $3,161,242 |
| 11 | 127 | $21,163 | $5,664 | $15,499 | $3,145,742 |
| 11 | 128 | $21,163 | $5,636 | $15,527 | $3,130,216 |
| 11 | 129 | $21,163 | $5,608 | $15,555 | $3,114,661 |
| 11 | 130 | $21,163 | $5,580 | $15,583 | $3,099,078 |
| 11 | 131 | $21,163 | $5,553 | $15,611 | $3,083,468 |
| 11 | 132 | $21,163 | $5,525 | $15,638 | $3,067,829 |
| 12 | 133 | $21,163 | $5,497 | $15,667 | $3,052,163 |
| 12 | 134 | $21,163 | $5,468 | $15,695 | $3,036,468 |
| 12 | 135 | $21,163 | $5,440 | $15,723 | $3,020,745 |
| 12 | 136 | $21,163 | $5,412 | $15,751 | $3,004,994 |
| 12 | 137 | $21,163 | $5,384 | $15,779 | $2,989,215 |
| 12 | 138 | $21,163 | $5,356 | $15,807 | $2,973,408 |
| 12 | 139 | $21,163 | $5,327 | $15,836 | $2,957,572 |
| 12 | 140 | $21,163 | $5,299 | $15,864 | $2,941,708 |
| 12 | 141 | $21,163 | $5,271 | $15,892 | $2,925,816 |
| 12 | 142 | $21,163 | $5,242 | $15,921 | $2,909,895 |
| 12 | 143 | $21,163 | $5,214 | $15,949 | $2,893,945 |
| 12 | 144 | $21,163 | $5,185 | $15,978 | $2,877,967 |
| 13 | 145 | $21,163 | $5,156 | $16,007 | $2,861,961 |
| 13 | 146 | $21,163 | $5,128 | $16,035 | $2,845,925 |
| 13 | 147 | $21,163 | $5,099 | $16,064 | $2,829,861 |
| 13 | 148 | $21,163 | $5,070 | $16,093 | $2,813,768 |
| 13 | 149 | $21,163 | $5,041 | $16,122 | $2,797,647 |
| 13 | 150 | $21,163 | $5,012 | $16,151 | $2,781,496 |
| 13 | 151 | $21,163 | $4,984 | $16,180 | $2,765,316 |
| 13 | 152 | $21,163 | $4,955 | $16,209 | $2,749,108 |
| 13 | 153 | $21,163 | $4,925 | $16,238 | $2,732,870 |
| 13 | 154 | $21,163 | $4,896 | $16,267 | $2,716,604 |
| 13 | 155 | $21,163 | $4,867 | $16,296 | $2,700,308 |
| 13 | 156 | $21,163 | $4,838 | $16,325 | $2,683,983 |
| 14 | 157 | $21,163 | $4,809 | $16,354 | $2,667,629 |
| 14 | 158 | $21,163 | $4,780 | $16,384 | $2,651,245 |
| 14 | 159 | $21,163 | $4,750 | $16,413 | $2,634,832 |
| 14 | 160 | $21,163 | $4,721 | $16,442 | $2,618,390 |
| 14 | 161 | $21,163 | $4,691 | $16,472 | $2,601,918 |
| 14 | 162 | $21,163 | $4,662 | $16,501 | $2,585,417 |
| 14 | 163 | $21,163 | $4,632 | $16,531 | $2,568,886 |
| 14 | 164 | $21,163 | $4,603 | $16,560 | $2,552,326 |
| 14 | 165 | $21,163 | $4,573 | $16,590 | $2,535,735 |
| 14 | 166 | $21,163 | $4,543 | $16,620 | $2,519,116 |
| 14 | 167 | $21,163 | $4,513 | $16,650 | $2,502,466 |
| 14 | 168 | $21,163 | $4,484 | $16,679 | $2,485,786 |
| 15 | 169 | $21,163 | $4,454 | $16,709 | $2,469,077 |
| 15 | 170 | $21,163 | $4,424 | $16,739 | $2,452,338 |
| 15 | 171 | $21,163 | $4,394 | $16,769 | $2,435,569 |
| 15 | 172 | $21,163 | $4,364 | $16,799 | $2,418,769 |
| 15 | 173 | $21,163 | $4,334 | $16,829 | $2,401,940 |
| 15 | 174 | $21,163 | $4,303 | $16,860 | $2,385,080 |
| 15 | 175 | $21,163 | $4,273 | $16,890 | $2,368,190 |
| 15 | 176 | $21,163 | $4,243 | $16,920 | $2,351,270 |
| 15 | 177 | $21,163 | $4,213 | $16,950 | $2,334,320 |
| 15 | 178 | $21,163 | $4,182 | $16,981 | $2,317,339 |
| 15 | 179 | $21,163 | $4,152 | $17,011 | $2,300,328 |
| 15 | 180 | $21,163 | $4,121 | $17,042 | $2,283,287 |
| 16 | 181 | $21,163 | $4,091 | $17,072 | $2,266,214 |
| 16 | 182 | $21,163 | $4,060 | $17,103 | $2,249,112 |
| 16 | 183 | $21,163 | $4,030 | $17,133 | $2,231,978 |
| 16 | 184 | $21,163 | $3,999 | $17,164 | $2,214,814 |
| 16 | 185 | $21,163 | $3,968 | $17,195 | $2,197,619 |
| 16 | 186 | $21,163 | $3,937 | $17,226 | $2,180,394 |
| 16 | 187 | $21,163 | $3,907 | $17,257 | $2,163,137 |
| 16 | 188 | $21,163 | $3,876 | $17,287 | $2,145,850 |
| 16 | 189 | $21,163 | $3,845 | $17,318 | $2,128,531 |
| 16 | 190 | $21,163 | $3,814 | $17,349 | $2,111,182 |
| 16 | 191 | $21,163 | $3,783 | $17,381 | $2,093,801 |
| 16 | 192 | $21,163 | $3,751 | $17,412 | $2,076,390 |
| 17 | 193 | $21,163 | $3,720 | $17,443 | $2,058,947 |
| 17 | 194 | $21,163 | $3,689 | $17,474 | $2,041,473 |
| 17 | 195 | $21,163 | $3,658 | $17,505 | $2,023,967 |
| 17 | 196 | $21,163 | $3,626 | $17,537 | $2,006,431 |
| 17 | 197 | $21,163 | $3,595 | $17,568 | $1,988,862 |
| 17 | 198 | $21,163 | $3,563 | $17,600 | $1,971,263 |
| 17 | 199 | $21,163 | $3,532 | $17,631 | $1,953,632 |
| 17 | 200 | $21,163 | $3,500 | $17,663 | $1,935,969 |
| 17 | 201 | $21,163 | $3,469 | $17,694 | $1,918,274 |
| 17 | 202 | $21,163 | $3,437 | $17,726 | $1,900,548 |
| 17 | 203 | $21,163 | $3,405 | $17,758 | $1,882,790 |
| 17 | 204 | $21,163 | $3,373 | $17,790 | $1,865,001 |
| 18 | 205 | $21,163 | $3,341 | $17,822 | $1,847,179 |
| 18 | 206 | $21,163 | $3,310 | $17,854 | $1,829,326 |
| 18 | 207 | $21,163 | $3,278 | $17,886 | $1,811,440 |
| 18 | 208 | $21,163 | $3,245 | $17,918 | $1,793,522 |
| 18 | 209 | $21,163 | $3,213 | $17,950 | $1,775,573 |
| 18 | 210 | $21,163 | $3,181 | $17,982 | $1,757,591 |
| 18 | 211 | $21,163 | $3,149 | $18,014 | $1,739,577 |
| 18 | 212 | $21,163 | $3,117 | $18,046 | $1,721,531 |
| 18 | 213 | $21,163 | $3,084 | $18,079 | $1,703,452 |
| 18 | 214 | $21,163 | $3,052 | $18,111 | $1,685,341 |
| 18 | 215 | $21,163 | $3,020 | $18,143 | $1,667,198 |
| 18 | 216 | $21,163 | $2,987 | $18,176 | $1,649,022 |
| 19 | 217 | $21,163 | $2,954 | $18,209 | $1,630,813 |
| 19 | 218 | $21,163 | $2,922 | $18,241 | $1,612,572 |
| 19 | 219 | $21,163 | $2,889 | $18,274 | $1,594,298 |
| 19 | 220 | $21,163 | $2,856 | $18,307 | $1,575,991 |
| 19 | 221 | $21,163 | $2,824 | $18,339 | $1,557,652 |
| 19 | 222 | $21,163 | $2,791 | $18,372 | $1,539,280 |
| 19 | 223 | $21,163 | $2,758 | $18,405 | $1,520,875 |
| 19 | 224 | $21,163 | $2,725 | $18,438 | $1,502,436 |
| 19 | 225 | $21,163 | $2,692 | $18,471 | $1,483,965 |
| 19 | 226 | $21,163 | $2,659 | $18,504 | $1,465,461 |
| 19 | 227 | $21,163 | $2,626 | $18,537 | $1,446,924 |
| 19 | 228 | $21,163 | $2,592 | $18,571 | $1,428,353 |
| 20 | 229 | $21,163 | $2,559 | $18,604 | $1,409,749 |
| 20 | 230 | $21,163 | $2,526 | $18,637 | $1,391,112 |
| 20 | 231 | $21,163 | $2,492 | $18,671 | $1,372,441 |
| 20 | 232 | $21,163 | $2,459 | $18,704 | $1,353,737 |
| 20 | 233 | $21,163 | $2,425 | $18,738 | $1,334,999 |
| 20 | 234 | $21,163 | $2,392 | $18,771 | $1,316,228 |
| 20 | 235 | $21,163 | $2,358 | $18,805 | $1,297,423 |
| 20 | 236 | $21,163 | $2,325 | $18,838 | $1,278,585 |
| 20 | 237 | $21,163 | $2,291 | $18,872 | $1,259,713 |
| 20 | 238 | $21,163 | $2,257 | $18,906 | $1,240,807 |
| 20 | 239 | $21,163 | $2,223 | $18,940 | $1,221,867 |
| 20 | 240 | $21,163 | $2,189 | $18,974 | $1,202,893 |
| 21 | 241 | $21,163 | $2,155 | $19,008 | $1,183,885 |
| 21 | 242 | $21,163 | $2,121 | $19,042 | $1,164,843 |
| 21 | 243 | $21,163 | $2,087 | $19,076 | $1,145,767 |
| 21 | 244 | $21,163 | $2,053 | $19,110 | $1,126,657 |
| 21 | 245 | $21,163 | $2,019 | $19,144 | $1,107,512 |
| 21 | 246 | $21,163 | $1,984 | $19,179 | $1,088,334 |
| 21 | 247 | $21,163 | $1,950 | $19,213 | $1,069,120 |
| 21 | 248 | $21,163 | $1,916 | $19,248 | $1,049,873 |
| 21 | 249 | $21,163 | $1,881 | $19,282 | $1,030,591 |
| 21 | 250 | $21,163 | $1,846 | $19,317 | $1,011,274 |
| 21 | 251 | $21,163 | $1,812 | $19,351 | $991,923 |
| 21 | 252 | $21,163 | $1,777 | $19,386 | $972,537 |
| 22 | 253 | $21,163 | $1,742 | $19,421 | $953,117 |
| 22 | 254 | $21,163 | $1,708 | $19,455 | $933,661 |
| 22 | 255 | $21,163 | $1,673 | $19,490 | $914,171 |
| 22 | 256 | $21,163 | $1,638 | $19,525 | $894,646 |
| 22 | 257 | $21,163 | $1,603 | $19,560 | $875,086 |
| 22 | 258 | $21,163 | $1,568 | $19,595 | $855,491 |
| 22 | 259 | $21,163 | $1,533 | $19,630 | $835,860 |
| 22 | 260 | $21,163 | $1,498 | $19,665 | $816,195 |
| 22 | 261 | $21,163 | $1,462 | $19,701 | $796,494 |
| 22 | 262 | $21,163 | $1,427 | $19,736 | $776,758 |
| 22 | 263 | $21,163 | $1,392 | $19,771 | $756,987 |
| 22 | 264 | $21,163 | $1,356 | $19,807 | $737,180 |
| 23 | 265 | $21,163 | $1,321 | $19,842 | $717,338 |
| 23 | 266 | $21,163 | $1,285 | $19,878 | $697,460 |
| 23 | 267 | $21,163 | $1,250 | $19,913 | $677,547 |
| 23 | 268 | $21,163 | $1,214 | $19,949 | $657,597 |
| 23 | 269 | $21,163 | $1,178 | $19,985 | $637,613 |
| 23 | 270 | $21,163 | $1,142 | $20,021 | $617,592 |
| 23 | 271 | $21,163 | $1,107 | $20,057 | $597,535 |
| 23 | 272 | $21,163 | $1,071 | $20,092 | $577,443 |
| 23 | 273 | $21,163 | $1,035 | $20,128 | $557,315 |
| 23 | 274 | $21,163 | $999 | $20,165 | $537,150 |
| 23 | 275 | $21,163 | $962 | $20,201 | $516,949 |
| 23 | 276 | $21,163 | $926 | $20,237 | $496,712 |
| 24 | 277 | $21,163 | $890 | $20,273 | $476,439 |
| 24 | 278 | $21,163 | $854 | $20,309 | $456,130 |
| 24 | 279 | $21,163 | $817 | $20,346 | $435,784 |
| 24 | 280 | $21,163 | $781 | $20,382 | $415,402 |
| 24 | 281 | $21,163 | $744 | $20,419 | $394,983 |
| 24 | 282 | $21,163 | $708 | $20,455 | $374,528 |
| 24 | 283 | $21,163 | $671 | $20,492 | $354,036 |
| 24 | 284 | $21,163 | $634 | $20,529 | $333,507 |
| 24 | 285 | $21,163 | $598 | $20,566 | $312,941 |
| 24 | 286 | $21,163 | $561 | $20,602 | $292,339 |
| 24 | 287 | $21,163 | $524 | $20,639 | $271,700 |
| 24 | 288 | $21,163 | $487 | $20,676 | $251,024 |
| 25 | 289 | $21,163 | $450 | $20,713 | $230,310 |
| 25 | 290 | $21,163 | $413 | $20,750 | $209,560 |
| 25 | 291 | $21,163 | $375 | $20,788 | $188,772 |
| 25 | 292 | $21,163 | $338 | $20,825 | $167,947 |
| 25 | 293 | $21,163 | $301 | $20,862 | $147,085 |
| 25 | 294 | $21,163 | $264 | $20,900 | $126,186 |
| 25 | 295 | $21,163 | $226 | $20,937 | $105,249 |
| 25 | 296 | $21,163 | $189 | $20,974 | $84,274 |
| 25 | 297 | $21,163 | $151 | $21,012 | $63,262 |
| 25 | 298 | $21,163 | $113 | $21,050 | $42,213 |
| 25 | 299 | $21,163 | $76 | $21,087 | $21,125 |
| 25 | 300 | $21,163 | $38 | $21,125 | $0 |
