首期 (港幣)
$4,360,000
每月還款 (港幣)
$28,200
總貸款額 (港幣)
$6,540,000
+
總利息 (港幣)
$1,920,044
=
總還款額 (港幣)
$8,460,044
| 還款計劃 | |||||
| 年期 | 分期 | 還款 (港幣 $) | 利息 (港幣 $) | 本金 (港幣 $) | 債務總額 (港幣 $) |
| 1 | 1 | $28,200 | $11,718 | $16,483 | $6,523,517 |
| 1 | 2 | $28,200 | $11,688 | $16,512 | $6,507,005 |
| 1 | 3 | $28,200 | $11,658 | $16,542 | $6,490,463 |
| 1 | 4 | $28,200 | $11,629 | $16,571 | $6,473,892 |
| 1 | 5 | $28,200 | $11,599 | $16,601 | $6,457,291 |
| 1 | 6 | $28,200 | $11,569 | $16,631 | $6,440,660 |
| 1 | 7 | $28,200 | $11,540 | $16,661 | $6,423,999 |
| 1 | 8 | $28,200 | $11,510 | $16,690 | $6,407,309 |
| 1 | 9 | $28,200 | $11,480 | $16,720 | $6,390,589 |
| 1 | 10 | $28,200 | $11,450 | $16,750 | $6,373,838 |
| 1 | 11 | $28,200 | $11,420 | $16,780 | $6,357,058 |
| 1 | 12 | $28,200 | $11,390 | $16,810 | $6,340,247 |
| 2 | 13 | $28,200 | $11,360 | $16,841 | $6,323,407 |
| 2 | 14 | $28,200 | $11,329 | $16,871 | $6,306,536 |
| 2 | 15 | $28,200 | $11,299 | $16,901 | $6,289,635 |
| 2 | 16 | $28,200 | $11,269 | $16,931 | $6,272,704 |
| 2 | 17 | $28,200 | $11,239 | $16,962 | $6,255,743 |
| 2 | 18 | $28,200 | $11,208 | $16,992 | $6,238,751 |
| 2 | 19 | $28,200 | $11,178 | $17,022 | $6,221,728 |
| 2 | 20 | $28,200 | $11,147 | $17,053 | $6,204,675 |
| 2 | 21 | $28,200 | $11,117 | $17,083 | $6,187,592 |
| 2 | 22 | $28,200 | $11,086 | $17,114 | $6,170,478 |
| 2 | 23 | $28,200 | $11,055 | $17,145 | $6,153,333 |
| 2 | 24 | $28,200 | $11,025 | $17,175 | $6,136,158 |
| 3 | 25 | $28,200 | $10,994 | $17,206 | $6,118,952 |
| 3 | 26 | $28,200 | $10,963 | $17,237 | $6,101,714 |
| 3 | 27 | $28,200 | $10,932 | $17,268 | $6,084,447 |
| 3 | 28 | $28,200 | $10,901 | $17,299 | $6,067,148 |
| 3 | 29 | $28,200 | $10,870 | $17,330 | $6,049,818 |
| 3 | 30 | $28,200 | $10,839 | $17,361 | $6,032,457 |
| 3 | 31 | $28,200 | $10,808 | $17,392 | $6,015,065 |
| 3 | 32 | $28,200 | $10,777 | $17,423 | $5,997,642 |
| 3 | 33 | $28,200 | $10,746 | $17,454 | $5,980,187 |
| 3 | 34 | $28,200 | $10,715 | $17,486 | $5,962,702 |
| 3 | 35 | $28,200 | $10,683 | $17,517 | $5,945,185 |
| 3 | 36 | $28,200 | $10,652 | $17,548 | $5,927,636 |
| 4 | 37 | $28,200 | $10,620 | $17,580 | $5,910,057 |
| 4 | 38 | $28,200 | $10,589 | $17,611 | $5,892,445 |
| 4 | 39 | $28,200 | $10,557 | $17,643 | $5,874,803 |
| 4 | 40 | $28,200 | $10,526 | $17,674 | $5,857,128 |
| 4 | 41 | $28,200 | $10,494 | $17,706 | $5,839,422 |
| 4 | 42 | $28,200 | $10,462 | $17,738 | $5,821,684 |
| 4 | 43 | $28,200 | $10,431 | $17,770 | $5,803,914 |
| 4 | 44 | $28,200 | $10,399 | $17,801 | $5,786,113 |
| 4 | 45 | $28,200 | $10,367 | $17,833 | $5,768,280 |
| 4 | 46 | $28,200 | $10,335 | $17,865 | $5,750,414 |
| 4 | 47 | $28,200 | $10,303 | $17,897 | $5,732,517 |
| 4 | 48 | $28,200 | $10,271 | $17,929 | $5,714,588 |
| 5 | 49 | $28,200 | $10,239 | $17,962 | $5,696,626 |
| 5 | 50 | $28,200 | $10,206 | $17,994 | $5,678,632 |
| 5 | 51 | $28,200 | $10,174 | $18,026 | $5,660,607 |
| 5 | 52 | $28,200 | $10,142 | $18,058 | $5,642,548 |
| 5 | 53 | $28,200 | $10,110 | $18,091 | $5,624,458 |
| 5 | 54 | $28,200 | $10,077 | $18,123 | $5,606,335 |
| 5 | 55 | $28,200 | $10,045 | $18,155 | $5,588,179 |
| 5 | 56 | $28,200 | $10,012 | $18,188 | $5,569,991 |
| 5 | 57 | $28,200 | $9,980 | $18,221 | $5,551,771 |
| 5 | 58 | $28,200 | $9,947 | $18,253 | $5,533,517 |
| 5 | 59 | $28,200 | $9,914 | $18,286 | $5,515,232 |
| 5 | 60 | $28,200 | $9,881 | $18,319 | $5,496,913 |
| 6 | 61 | $28,200 | $9,849 | $18,352 | $5,478,561 |
| 6 | 62 | $28,200 | $9,816 | $18,384 | $5,460,177 |
| 6 | 63 | $28,200 | $9,783 | $18,417 | $5,441,760 |
| 6 | 64 | $28,200 | $9,750 | $18,450 | $5,423,309 |
| 6 | 65 | $28,200 | $9,717 | $18,483 | $5,404,826 |
| 6 | 66 | $28,200 | $9,684 | $18,517 | $5,386,309 |
| 6 | 67 | $28,200 | $9,650 | $18,550 | $5,367,760 |
| 6 | 68 | $28,200 | $9,617 | $18,583 | $5,349,177 |
| 6 | 69 | $28,200 | $9,584 | $18,616 | $5,330,561 |
| 6 | 70 | $28,200 | $9,551 | $18,650 | $5,311,911 |
| 6 | 71 | $28,200 | $9,517 | $18,683 | $5,293,228 |
| 6 | 72 | $28,200 | $9,484 | $18,716 | $5,274,512 |
| 7 | 73 | $28,200 | $9,450 | $18,750 | $5,255,762 |
| 7 | 74 | $28,200 | $9,417 | $18,784 | $5,236,978 |
| 7 | 75 | $28,200 | $9,383 | $18,817 | $5,218,161 |
| 7 | 76 | $28,200 | $9,349 | $18,851 | $5,199,310 |
| 7 | 77 | $28,200 | $9,315 | $18,885 | $5,180,425 |
| 7 | 78 | $28,200 | $9,282 | $18,919 | $5,161,507 |
| 7 | 79 | $28,200 | $9,248 | $18,952 | $5,142,554 |
| 7 | 80 | $28,200 | $9,214 | $18,986 | $5,123,568 |
| 7 | 81 | $28,200 | $9,180 | $19,020 | $5,104,547 |
| 7 | 82 | $28,200 | $9,146 | $19,054 | $5,085,493 |
| 7 | 83 | $28,200 | $9,112 | $19,089 | $5,066,404 |
| 7 | 84 | $28,200 | $9,077 | $19,123 | $5,047,281 |
| 8 | 85 | $28,200 | $9,043 | $19,157 | $5,028,124 |
| 8 | 86 | $28,200 | $9,009 | $19,191 | $5,008,933 |
| 8 | 87 | $28,200 | $8,974 | $19,226 | $4,989,707 |
| 8 | 88 | $28,200 | $8,940 | $19,260 | $4,970,447 |
| 8 | 89 | $28,200 | $8,905 | $19,295 | $4,951,152 |
| 8 | 90 | $28,200 | $8,871 | $19,329 | $4,931,823 |
| 8 | 91 | $28,200 | $8,836 | $19,364 | $4,912,459 |
| 8 | 92 | $28,200 | $8,801 | $19,399 | $4,893,060 |
| 8 | 93 | $28,200 | $8,767 | $19,433 | $4,873,627 |
| 8 | 94 | $28,200 | $8,732 | $19,468 | $4,854,158 |
| 8 | 95 | $28,200 | $8,697 | $19,503 | $4,834,655 |
| 8 | 96 | $28,200 | $8,662 | $19,538 | $4,815,117 |
| 9 | 97 | $28,200 | $8,627 | $19,573 | $4,795,544 |
| 9 | 98 | $28,200 | $8,592 | $19,608 | $4,775,936 |
| 9 | 99 | $28,200 | $8,557 | $19,643 | $4,756,293 |
| 9 | 100 | $28,200 | $8,522 | $19,678 | $4,736,614 |
| 9 | 101 | $28,200 | $8,486 | $19,714 | $4,716,901 |
| 9 | 102 | $28,200 | $8,451 | $19,749 | $4,697,152 |
| 9 | 103 | $28,200 | $8,416 | $19,784 | $4,677,367 |
| 9 | 104 | $28,200 | $8,380 | $19,820 | $4,657,547 |
| 9 | 105 | $28,200 | $8,345 | $19,855 | $4,637,692 |
| 9 | 106 | $28,200 | $8,309 | $19,891 | $4,617,801 |
| 9 | 107 | $28,200 | $8,274 | $19,927 | $4,597,874 |
| 9 | 108 | $28,200 | $8,238 | $19,962 | $4,577,912 |
| 10 | 109 | $28,200 | $8,202 | $19,998 | $4,557,914 |
| 10 | 110 | $28,200 | $8,166 | $20,034 | $4,537,880 |
| 10 | 111 | $28,200 | $8,130 | $20,070 | $4,517,810 |
| 10 | 112 | $28,200 | $8,094 | $20,106 | $4,497,705 |
| 10 | 113 | $28,200 | $8,058 | $20,142 | $4,477,563 |
| 10 | 114 | $28,200 | $8,022 | $20,178 | $4,457,385 |
| 10 | 115 | $28,200 | $7,986 | $20,214 | $4,437,171 |
| 10 | 116 | $28,200 | $7,950 | $20,250 | $4,416,921 |
| 10 | 117 | $28,200 | $7,914 | $20,286 | $4,396,634 |
| 10 | 118 | $28,200 | $7,877 | $20,323 | $4,376,312 |
| 10 | 119 | $28,200 | $7,841 | $20,359 | $4,355,952 |
| 10 | 120 | $28,200 | $7,804 | $20,396 | $4,335,557 |
| 11 | 121 | $28,200 | $7,768 | $20,432 | $4,315,124 |
| 11 | 122 | $28,200 | $7,731 | $20,469 | $4,294,655 |
| 11 | 123 | $28,200 | $7,695 | $20,506 | $4,274,150 |
| 11 | 124 | $28,200 | $7,658 | $20,542 | $4,253,608 |
| 11 | 125 | $28,200 | $7,621 | $20,579 | $4,233,028 |
| 11 | 126 | $28,200 | $7,584 | $20,616 | $4,212,412 |
| 11 | 127 | $28,200 | $7,547 | $20,653 | $4,191,760 |
| 11 | 128 | $28,200 | $7,510 | $20,690 | $4,171,070 |
| 11 | 129 | $28,200 | $7,473 | $20,727 | $4,150,343 |
| 11 | 130 | $28,200 | $7,436 | $20,764 | $4,129,579 |
| 11 | 131 | $28,200 | $7,399 | $20,801 | $4,108,777 |
| 11 | 132 | $28,200 | $7,362 | $20,839 | $4,087,939 |
| 12 | 133 | $28,200 | $7,324 | $20,876 | $4,067,063 |
| 12 | 134 | $28,200 | $7,287 | $20,913 | $4,046,149 |
| 12 | 135 | $28,200 | $7,249 | $20,951 | $4,025,199 |
| 12 | 136 | $28,200 | $7,212 | $20,988 | $4,004,210 |
| 12 | 137 | $28,200 | $7,174 | $21,026 | $3,983,184 |
| 12 | 138 | $28,200 | $7,137 | $21,064 | $3,962,121 |
| 12 | 139 | $28,200 | $7,099 | $21,101 | $3,941,019 |
| 12 | 140 | $28,200 | $7,061 | $21,139 | $3,919,880 |
| 12 | 141 | $28,200 | $7,023 | $21,177 | $3,898,703 |
| 12 | 142 | $28,200 | $6,985 | $21,215 | $3,877,488 |
| 12 | 143 | $28,200 | $6,947 | $21,253 | $3,856,235 |
| 12 | 144 | $28,200 | $6,909 | $21,291 | $3,834,944 |
| 13 | 145 | $28,200 | $6,871 | $21,329 | $3,813,615 |
| 13 | 146 | $28,200 | $6,833 | $21,367 | $3,792,248 |
| 13 | 147 | $28,200 | $6,794 | $21,406 | $3,770,842 |
| 13 | 148 | $28,200 | $6,756 | $21,444 | $3,749,398 |
| 13 | 149 | $28,200 | $6,718 | $21,482 | $3,727,915 |
| 13 | 150 | $28,200 | $6,679 | $21,521 | $3,706,394 |
| 13 | 151 | $28,200 | $6,641 | $21,560 | $3,684,835 |
| 13 | 152 | $28,200 | $6,602 | $21,598 | $3,663,237 |
| 13 | 153 | $28,200 | $6,563 | $21,637 | $3,641,600 |
| 13 | 154 | $28,200 | $6,525 | $21,676 | $3,619,924 |
| 13 | 155 | $28,200 | $6,486 | $21,714 | $3,598,210 |
| 13 | 156 | $28,200 | $6,447 | $21,753 | $3,576,456 |
| 14 | 157 | $28,200 | $6,408 | $21,792 | $3,554,664 |
| 14 | 158 | $28,200 | $6,369 | $21,831 | $3,532,833 |
| 14 | 159 | $28,200 | $6,330 | $21,870 | $3,510,962 |
| 14 | 160 | $28,200 | $6,290 | $21,910 | $3,489,053 |
| 14 | 161 | $28,200 | $6,251 | $21,949 | $3,467,104 |
| 14 | 162 | $28,200 | $6,212 | $21,988 | $3,445,115 |
| 14 | 163 | $28,200 | $6,172 | $22,028 | $3,423,088 |
| 14 | 164 | $28,200 | $6,133 | $22,067 | $3,401,021 |
| 14 | 165 | $28,200 | $6,093 | $22,107 | $3,378,914 |
| 14 | 166 | $28,200 | $6,054 | $22,146 | $3,356,768 |
| 14 | 167 | $28,200 | $6,014 | $22,186 | $3,334,582 |
| 14 | 168 | $28,200 | $5,974 | $22,226 | $3,312,356 |
| 15 | 169 | $28,200 | $5,935 | $22,266 | $3,290,091 |
| 15 | 170 | $28,200 | $5,895 | $22,305 | $3,267,785 |
| 15 | 171 | $28,200 | $5,855 | $22,345 | $3,245,440 |
| 15 | 172 | $28,200 | $5,815 | $22,385 | $3,223,054 |
| 15 | 173 | $28,200 | $5,775 | $22,426 | $3,200,629 |
| 15 | 174 | $28,200 | $5,734 | $22,466 | $3,178,163 |
| 15 | 175 | $28,200 | $5,694 | $22,506 | $3,155,657 |
| 15 | 176 | $28,200 | $5,654 | $22,546 | $3,133,111 |
| 15 | 177 | $28,200 | $5,613 | $22,587 | $3,110,524 |
| 15 | 178 | $28,200 | $5,573 | $22,627 | $3,087,897 |
| 15 | 179 | $28,200 | $5,532 | $22,668 | $3,065,230 |
| 15 | 180 | $28,200 | $5,492 | $22,708 | $3,042,521 |
| 16 | 181 | $28,200 | $5,451 | $22,749 | $3,019,772 |
| 16 | 182 | $28,200 | $5,410 | $22,790 | $2,996,983 |
| 16 | 183 | $28,200 | $5,370 | $22,831 | $2,974,152 |
| 16 | 184 | $28,200 | $5,329 | $22,871 | $2,951,281 |
| 16 | 185 | $28,200 | $5,288 | $22,912 | $2,928,368 |
| 16 | 186 | $28,200 | $5,247 | $22,953 | $2,905,415 |
| 16 | 187 | $28,200 | $5,206 | $22,995 | $2,882,420 |
| 16 | 188 | $28,200 | $5,164 | $23,036 | $2,859,384 |
| 16 | 189 | $28,200 | $5,123 | $23,077 | $2,836,307 |
| 16 | 190 | $28,200 | $5,082 | $23,118 | $2,813,189 |
| 16 | 191 | $28,200 | $5,040 | $23,160 | $2,790,029 |
| 16 | 192 | $28,200 | $4,999 | $23,201 | $2,766,827 |
| 17 | 193 | $28,200 | $4,957 | $23,243 | $2,743,585 |
| 17 | 194 | $28,200 | $4,916 | $23,285 | $2,720,300 |
| 17 | 195 | $28,200 | $4,874 | $23,326 | $2,696,974 |
| 17 | 196 | $28,200 | $4,832 | $23,368 | $2,673,606 |
| 17 | 197 | $28,200 | $4,790 | $23,410 | $2,650,196 |
| 17 | 198 | $28,200 | $4,748 | $23,452 | $2,626,744 |
| 17 | 199 | $28,200 | $4,706 | $23,494 | $2,603,250 |
| 17 | 200 | $28,200 | $4,664 | $23,536 | $2,579,714 |
| 17 | 201 | $28,200 | $4,622 | $23,578 | $2,556,136 |
| 17 | 202 | $28,200 | $4,580 | $23,620 | $2,532,515 |
| 17 | 203 | $28,200 | $4,537 | $23,663 | $2,508,853 |
| 17 | 204 | $28,200 | $4,495 | $23,705 | $2,485,148 |
| 18 | 205 | $28,200 | $4,453 | $23,748 | $2,461,400 |
| 18 | 206 | $28,200 | $4,410 | $23,790 | $2,437,610 |
| 18 | 207 | $28,200 | $4,367 | $23,833 | $2,413,777 |
| 18 | 208 | $28,200 | $4,325 | $23,875 | $2,389,902 |
| 18 | 209 | $28,200 | $4,282 | $23,918 | $2,365,983 |
| 18 | 210 | $28,200 | $4,239 | $23,961 | $2,342,022 |
| 18 | 211 | $28,200 | $4,196 | $24,004 | $2,318,018 |
| 18 | 212 | $28,200 | $4,153 | $24,047 | $2,293,971 |
| 18 | 213 | $28,200 | $4,110 | $24,090 | $2,269,881 |
| 18 | 214 | $28,200 | $4,067 | $24,133 | $2,245,748 |
| 18 | 215 | $28,200 | $4,024 | $24,177 | $2,221,571 |
| 18 | 216 | $28,200 | $3,980 | $24,220 | $2,197,351 |
| 19 | 217 | $28,200 | $3,937 | $24,263 | $2,173,088 |
| 19 | 218 | $28,200 | $3,893 | $24,307 | $2,148,782 |
| 19 | 219 | $28,200 | $3,850 | $24,350 | $2,124,431 |
| 19 | 220 | $28,200 | $3,806 | $24,394 | $2,100,037 |
| 19 | 221 | $28,200 | $3,763 | $24,438 | $2,075,600 |
| 19 | 222 | $28,200 | $3,719 | $24,481 | $2,051,119 |
| 19 | 223 | $28,200 | $3,675 | $24,525 | $2,026,593 |
| 19 | 224 | $28,200 | $3,631 | $24,569 | $2,002,024 |
| 19 | 225 | $28,200 | $3,587 | $24,613 | $1,977,411 |
| 19 | 226 | $28,200 | $3,543 | $24,657 | $1,952,754 |
| 19 | 227 | $28,200 | $3,499 | $24,701 | $1,928,052 |
| 19 | 228 | $28,200 | $3,454 | $24,746 | $1,903,306 |
| 20 | 229 | $28,200 | $3,410 | $24,790 | $1,878,516 |
| 20 | 230 | $28,200 | $3,366 | $24,834 | $1,853,682 |
| 20 | 231 | $28,200 | $3,321 | $24,879 | $1,828,803 |
| 20 | 232 | $28,200 | $3,277 | $24,924 | $1,803,879 |
| 20 | 233 | $28,200 | $3,232 | $24,968 | $1,778,911 |
| 20 | 234 | $28,200 | $3,187 | $25,013 | $1,753,898 |
| 20 | 235 | $28,200 | $3,142 | $25,058 | $1,728,841 |
| 20 | 236 | $28,200 | $3,098 | $25,103 | $1,703,738 |
| 20 | 237 | $28,200 | $3,053 | $25,148 | $1,678,590 |
| 20 | 238 | $28,200 | $3,007 | $25,193 | $1,653,398 |
| 20 | 239 | $28,200 | $2,962 | $25,238 | $1,628,160 |
| 20 | 240 | $28,200 | $2,917 | $25,283 | $1,602,877 |
| 21 | 241 | $28,200 | $2,872 | $25,328 | $1,577,548 |
| 21 | 242 | $28,200 | $2,826 | $25,374 | $1,552,175 |
| 21 | 243 | $28,200 | $2,781 | $25,419 | $1,526,756 |
| 21 | 244 | $28,200 | $2,735 | $25,465 | $1,501,291 |
| 21 | 245 | $28,200 | $2,690 | $25,510 | $1,475,781 |
| 21 | 246 | $28,200 | $2,644 | $25,556 | $1,450,224 |
| 21 | 247 | $28,200 | $2,598 | $25,602 | $1,424,623 |
| 21 | 248 | $28,200 | $2,552 | $25,648 | $1,398,975 |
| 21 | 249 | $28,200 | $2,506 | $25,694 | $1,373,281 |
| 21 | 250 | $28,200 | $2,460 | $25,740 | $1,347,542 |
| 21 | 251 | $28,200 | $2,414 | $25,786 | $1,321,756 |
| 21 | 252 | $28,200 | $2,368 | $25,832 | $1,295,924 |
| 22 | 253 | $28,200 | $2,322 | $25,878 | $1,270,046 |
| 22 | 254 | $28,200 | $2,275 | $25,925 | $1,244,121 |
| 22 | 255 | $28,200 | $2,229 | $25,971 | $1,218,150 |
| 22 | 256 | $28,200 | $2,183 | $26,018 | $1,192,132 |
| 22 | 257 | $28,200 | $2,136 | $26,064 | $1,166,068 |
| 22 | 258 | $28,200 | $2,089 | $26,111 | $1,139,957 |
| 22 | 259 | $28,200 | $2,042 | $26,158 | $1,113,799 |
| 22 | 260 | $28,200 | $1,996 | $26,205 | $1,087,595 |
| 22 | 261 | $28,200 | $1,949 | $26,252 | $1,061,343 |
| 22 | 262 | $28,200 | $1,902 | $26,299 | $1,035,045 |
| 22 | 263 | $28,200 | $1,854 | $26,346 | $1,008,699 |
| 22 | 264 | $28,200 | $1,807 | $26,393 | $982,306 |
| 23 | 265 | $28,200 | $1,760 | $26,440 | $955,866 |
| 23 | 266 | $28,200 | $1,713 | $26,488 | $929,378 |
| 23 | 267 | $28,200 | $1,665 | $26,535 | $902,843 |
| 23 | 268 | $28,200 | $1,618 | $26,583 | $876,261 |
| 23 | 269 | $28,200 | $1,570 | $26,630 | $849,630 |
| 23 | 270 | $28,200 | $1,522 | $26,678 | $822,953 |
| 23 | 271 | $28,200 | $1,474 | $26,726 | $796,227 |
| 23 | 272 | $28,200 | $1,427 | $26,774 | $769,453 |
| 23 | 273 | $28,200 | $1,379 | $26,822 | $742,632 |
| 23 | 274 | $28,200 | $1,331 | $26,870 | $715,762 |
| 23 | 275 | $28,200 | $1,282 | $26,918 | $688,844 |
| 23 | 276 | $28,200 | $1,234 | $26,966 | $661,878 |
| 24 | 277 | $28,200 | $1,186 | $27,014 | $634,864 |
| 24 | 278 | $28,200 | $1,137 | $27,063 | $607,802 |
| 24 | 279 | $28,200 | $1,089 | $27,111 | $580,690 |
| 24 | 280 | $28,200 | $1,040 | $27,160 | $553,531 |
| 24 | 281 | $28,200 | $992 | $27,208 | $526,322 |
| 24 | 282 | $28,200 | $943 | $27,257 | $499,065 |
| 24 | 283 | $28,200 | $894 | $27,306 | $471,759 |
| 24 | 284 | $28,200 | $845 | $27,355 | $444,404 |
| 24 | 285 | $28,200 | $796 | $27,404 | $417,000 |
| 24 | 286 | $28,200 | $747 | $27,453 | $389,547 |
| 24 | 287 | $28,200 | $698 | $27,502 | $362,045 |
| 24 | 288 | $28,200 | $649 | $27,551 | $334,494 |
| 25 | 289 | $28,200 | $599 | $27,601 | $306,893 |
| 25 | 290 | $28,200 | $550 | $27,650 | $279,242 |
| 25 | 291 | $28,200 | $500 | $27,700 | $251,543 |
| 25 | 292 | $28,200 | $451 | $27,749 | $223,793 |
| 25 | 293 | $28,200 | $401 | $27,799 | $195,994 |
| 25 | 294 | $28,200 | $351 | $27,849 | $168,145 |
| 25 | 295 | $28,200 | $301 | $27,899 | $140,246 |
| 25 | 296 | $28,200 | $251 | $27,949 | $112,297 |
| 25 | 297 | $28,200 | $201 | $27,999 | $84,298 |
| 25 | 298 | $28,200 | $151 | $28,049 | $56,249 |
| 25 | 299 | $28,200 | $101 | $28,099 | $28,150 |
| 25 | 300 | $28,200 | $50 | $28,150 | $0 |
