首期 (港幣)
$4,120,000
每月還款 (港幣)
$26,648
總貸款額 (港幣)
$6,180,000
+
總利息 (港幣)
$1,814,354
=
總還款額 (港幣)
$7,994,354
| 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 | $26,648 | $11,073 | $15,575 | $6,164,425 |
| 1 | 2 | $26,648 | $11,045 | $15,603 | $6,148,821 |
| 1 | 3 | $26,648 | $11,017 | $15,631 | $6,133,190 |
| 1 | 4 | $26,648 | $10,989 | $15,659 | $6,117,531 |
| 1 | 5 | $26,648 | $10,961 | $15,687 | $6,101,844 |
| 1 | 6 | $26,648 | $10,932 | $15,715 | $6,086,128 |
| 1 | 7 | $26,648 | $10,904 | $15,744 | $6,070,385 |
| 1 | 8 | $26,648 | $10,876 | $15,772 | $6,054,613 |
| 1 | 9 | $26,648 | $10,848 | $15,800 | $6,038,813 |
| 1 | 10 | $26,648 | $10,820 | $15,828 | $6,022,985 |
| 1 | 11 | $26,648 | $10,791 | $15,857 | $6,007,128 |
| 1 | 12 | $26,648 | $10,763 | $15,885 | $5,991,243 |
| 2 | 13 | $26,648 | $10,734 | $15,914 | $5,975,329 |
| 2 | 14 | $26,648 | $10,706 | $15,942 | $5,959,387 |
| 2 | 15 | $26,648 | $10,677 | $15,971 | $5,943,417 |
| 2 | 16 | $26,648 | $10,649 | $15,999 | $5,927,418 |
| 2 | 17 | $26,648 | $10,620 | $16,028 | $5,911,390 |
| 2 | 18 | $26,648 | $10,591 | $16,057 | $5,895,333 |
| 2 | 19 | $26,648 | $10,562 | $16,085 | $5,879,248 |
| 2 | 20 | $26,648 | $10,534 | $16,114 | $5,863,134 |
| 2 | 21 | $26,648 | $10,505 | $16,143 | $5,846,990 |
| 2 | 22 | $26,648 | $10,476 | $16,172 | $5,830,819 |
| 2 | 23 | $26,648 | $10,447 | $16,201 | $5,814,618 |
| 2 | 24 | $26,648 | $10,418 | $16,230 | $5,798,388 |
| 3 | 25 | $26,648 | $10,389 | $16,259 | $5,782,128 |
| 3 | 26 | $26,648 | $10,360 | $16,288 | $5,765,840 |
| 3 | 27 | $26,648 | $10,330 | $16,317 | $5,749,523 |
| 3 | 28 | $26,648 | $10,301 | $16,347 | $5,733,176 |
| 3 | 29 | $26,648 | $10,272 | $16,376 | $5,716,800 |
| 3 | 30 | $26,648 | $10,243 | $16,405 | $5,700,395 |
| 3 | 31 | $26,648 | $10,213 | $16,435 | $5,683,961 |
| 3 | 32 | $26,648 | $10,184 | $16,464 | $5,667,496 |
| 3 | 33 | $26,648 | $10,154 | $16,494 | $5,651,003 |
| 3 | 34 | $26,648 | $10,125 | $16,523 | $5,634,480 |
| 3 | 35 | $26,648 | $10,095 | $16,553 | $5,617,927 |
| 3 | 36 | $26,648 | $10,065 | $16,582 | $5,601,345 |
| 4 | 37 | $26,648 | $10,036 | $16,612 | $5,584,732 |
| 4 | 38 | $26,648 | $10,006 | $16,642 | $5,568,091 |
| 4 | 39 | $26,648 | $9,976 | $16,672 | $5,551,419 |
| 4 | 40 | $26,648 | $9,946 | $16,702 | $5,534,717 |
| 4 | 41 | $26,648 | $9,916 | $16,731 | $5,517,986 |
| 4 | 42 | $26,648 | $9,886 | $16,761 | $5,501,224 |
| 4 | 43 | $26,648 | $9,856 | $16,791 | $5,484,433 |
| 4 | 44 | $26,648 | $9,826 | $16,822 | $5,467,611 |
| 4 | 45 | $26,648 | $9,796 | $16,852 | $5,450,760 |
| 4 | 46 | $26,648 | $9,766 | $16,882 | $5,433,878 |
| 4 | 47 | $26,648 | $9,736 | $16,912 | $5,416,966 |
| 4 | 48 | $26,648 | $9,705 | $16,942 | $5,400,023 |
| 5 | 49 | $26,648 | $9,675 | $16,973 | $5,383,050 |
| 5 | 50 | $26,648 | $9,645 | $17,003 | $5,366,047 |
| 5 | 51 | $26,648 | $9,614 | $17,034 | $5,349,013 |
| 5 | 52 | $26,648 | $9,584 | $17,064 | $5,331,949 |
| 5 | 53 | $26,648 | $9,553 | $17,095 | $5,314,855 |
| 5 | 54 | $26,648 | $9,522 | $17,125 | $5,297,729 |
| 5 | 55 | $26,648 | $9,492 | $17,156 | $5,280,573 |
| 5 | 56 | $26,648 | $9,461 | $17,187 | $5,263,386 |
| 5 | 57 | $26,648 | $9,430 | $17,218 | $5,246,169 |
| 5 | 58 | $26,648 | $9,399 | $17,248 | $5,228,920 |
| 5 | 59 | $26,648 | $9,368 | $17,279 | $5,211,641 |
| 5 | 60 | $26,648 | $9,338 | $17,310 | $5,194,330 |
| 6 | 61 | $26,648 | $9,307 | $17,341 | $5,176,989 |
| 6 | 62 | $26,648 | $9,275 | $17,372 | $5,159,617 |
| 6 | 63 | $26,648 | $9,244 | $17,404 | $5,142,213 |
| 6 | 64 | $26,648 | $9,213 | $17,435 | $5,124,778 |
| 6 | 65 | $26,648 | $9,182 | $17,466 | $5,107,313 |
| 6 | 66 | $26,648 | $9,151 | $17,497 | $5,089,815 |
| 6 | 67 | $26,648 | $9,119 | $17,529 | $5,072,287 |
| 6 | 68 | $26,648 | $9,088 | $17,560 | $5,054,727 |
| 6 | 69 | $26,648 | $9,056 | $17,591 | $5,037,135 |
| 6 | 70 | $26,648 | $9,025 | $17,623 | $5,019,512 |
| 6 | 71 | $26,648 | $8,993 | $17,655 | $5,001,858 |
| 6 | 72 | $26,648 | $8,962 | $17,686 | $4,984,172 |
| 7 | 73 | $26,648 | $8,930 | $17,718 | $4,966,454 |
| 7 | 74 | $26,648 | $8,898 | $17,750 | $4,948,704 |
| 7 | 75 | $26,648 | $8,866 | $17,781 | $4,930,923 |
| 7 | 76 | $26,648 | $8,835 | $17,813 | $4,913,109 |
| 7 | 77 | $26,648 | $8,803 | $17,845 | $4,895,264 |
| 7 | 78 | $26,648 | $8,771 | $17,877 | $4,877,387 |
| 7 | 79 | $26,648 | $8,739 | $17,909 | $4,859,478 |
| 7 | 80 | $26,648 | $8,707 | $17,941 | $4,841,537 |
| 7 | 81 | $26,648 | $8,674 | $17,973 | $4,823,563 |
| 7 | 82 | $26,648 | $8,642 | $18,006 | $4,805,557 |
| 7 | 83 | $26,648 | $8,610 | $18,038 | $4,787,520 |
| 7 | 84 | $26,648 | $8,578 | $18,070 | $4,769,449 |
| 8 | 85 | $26,648 | $8,545 | $18,103 | $4,751,347 |
| 8 | 86 | $26,648 | $8,513 | $18,135 | $4,733,212 |
| 8 | 87 | $26,648 | $8,480 | $18,168 | $4,715,044 |
| 8 | 88 | $26,648 | $8,448 | $18,200 | $4,696,844 |
| 8 | 89 | $26,648 | $8,415 | $18,233 | $4,678,612 |
| 8 | 90 | $26,648 | $8,383 | $18,265 | $4,660,346 |
| 8 | 91 | $26,648 | $8,350 | $18,298 | $4,642,048 |
| 8 | 92 | $26,648 | $8,317 | $18,331 | $4,623,717 |
| 8 | 93 | $26,648 | $8,284 | $18,364 | $4,605,354 |
| 8 | 94 | $26,648 | $8,251 | $18,397 | $4,586,957 |
| 8 | 95 | $26,648 | $8,218 | $18,430 | $4,568,527 |
| 8 | 96 | $26,648 | $8,185 | $18,463 | $4,550,065 |
| 9 | 97 | $26,648 | $8,152 | $18,496 | $4,531,569 |
| 9 | 98 | $26,648 | $8,119 | $18,529 | $4,513,040 |
| 9 | 99 | $26,648 | $8,086 | $18,562 | $4,494,479 |
| 9 | 100 | $26,648 | $8,053 | $18,595 | $4,475,883 |
| 9 | 101 | $26,648 | $8,019 | $18,629 | $4,457,255 |
| 9 | 102 | $26,648 | $7,986 | $18,662 | $4,438,593 |
| 9 | 103 | $26,648 | $7,952 | $18,695 | $4,419,897 |
| 9 | 104 | $26,648 | $7,919 | $18,729 | $4,401,169 |
| 9 | 105 | $26,648 | $7,885 | $18,762 | $4,382,406 |
| 9 | 106 | $26,648 | $7,852 | $18,796 | $4,363,610 |
| 9 | 107 | $26,648 | $7,818 | $18,830 | $4,344,780 |
| 9 | 108 | $26,648 | $7,784 | $18,863 | $4,325,917 |
| 10 | 109 | $26,648 | $7,751 | $18,897 | $4,307,020 |
| 10 | 110 | $26,648 | $7,717 | $18,931 | $4,288,089 |
| 10 | 111 | $26,648 | $7,683 | $18,965 | $4,269,124 |
| 10 | 112 | $26,648 | $7,649 | $18,999 | $4,250,125 |
| 10 | 113 | $26,648 | $7,615 | $19,033 | $4,231,092 |
| 10 | 114 | $26,648 | $7,581 | $19,067 | $4,212,024 |
| 10 | 115 | $26,648 | $7,547 | $19,101 | $4,192,923 |
| 10 | 116 | $26,648 | $7,512 | $19,136 | $4,173,788 |
| 10 | 117 | $26,648 | $7,478 | $19,170 | $4,154,618 |
| 10 | 118 | $26,648 | $7,444 | $19,204 | $4,135,414 |
| 10 | 119 | $26,648 | $7,409 | $19,239 | $4,116,175 |
| 10 | 120 | $26,648 | $7,375 | $19,273 | $4,096,902 |
| 11 | 121 | $26,648 | $7,340 | $19,308 | $4,077,594 |
| 11 | 122 | $26,648 | $7,306 | $19,342 | $4,058,252 |
| 11 | 123 | $26,648 | $7,271 | $19,377 | $4,038,875 |
| 11 | 124 | $26,648 | $7,236 | $19,412 | $4,019,464 |
| 11 | 125 | $26,648 | $7,202 | $19,446 | $4,000,018 |
| 11 | 126 | $26,648 | $7,167 | $19,481 | $3,980,537 |
| 11 | 127 | $26,648 | $7,132 | $19,516 | $3,961,020 |
| 11 | 128 | $26,648 | $7,097 | $19,551 | $3,941,469 |
| 11 | 129 | $26,648 | $7,062 | $19,586 | $3,921,883 |
| 11 | 130 | $26,648 | $7,027 | $19,621 | $3,902,262 |
| 11 | 131 | $26,648 | $6,992 | $19,656 | $3,882,606 |
| 11 | 132 | $26,648 | $6,956 | $19,692 | $3,862,914 |
| 12 | 133 | $26,648 | $6,921 | $19,727 | $3,843,188 |
| 12 | 134 | $26,648 | $6,886 | $19,762 | $3,823,426 |
| 12 | 135 | $26,648 | $6,850 | $19,798 | $3,803,628 |
| 12 | 136 | $26,648 | $6,815 | $19,833 | $3,783,795 |
| 12 | 137 | $26,648 | $6,779 | $19,869 | $3,763,926 |
| 12 | 138 | $26,648 | $6,744 | $19,904 | $3,744,022 |
| 12 | 139 | $26,648 | $6,708 | $19,940 | $3,724,082 |
| 12 | 140 | $26,648 | $6,672 | $19,976 | $3,704,107 |
| 12 | 141 | $26,648 | $6,637 | $20,011 | $3,684,096 |
| 12 | 142 | $26,648 | $6,601 | $20,047 | $3,664,048 |
| 12 | 143 | $26,648 | $6,565 | $20,083 | $3,643,965 |
| 12 | 144 | $26,648 | $6,529 | $20,119 | $3,623,846 |
| 13 | 145 | $26,648 | $6,493 | $20,155 | $3,603,691 |
| 13 | 146 | $26,648 | $6,457 | $20,191 | $3,583,500 |
| 13 | 147 | $26,648 | $6,420 | $20,227 | $3,563,273 |
| 13 | 148 | $26,648 | $6,384 | $20,264 | $3,543,009 |
| 13 | 149 | $26,648 | $6,348 | $20,300 | $3,522,709 |
| 13 | 150 | $26,648 | $6,312 | $20,336 | $3,502,373 |
| 13 | 151 | $26,648 | $6,275 | $20,373 | $3,482,000 |
| 13 | 152 | $26,648 | $6,239 | $20,409 | $3,461,591 |
| 13 | 153 | $26,648 | $6,202 | $20,446 | $3,441,145 |
| 13 | 154 | $26,648 | $6,165 | $20,482 | $3,420,662 |
| 13 | 155 | $26,648 | $6,129 | $20,519 | $3,400,143 |
| 13 | 156 | $26,648 | $6,092 | $20,556 | $3,379,587 |
| 14 | 157 | $26,648 | $6,055 | $20,593 | $3,358,994 |
| 14 | 158 | $26,648 | $6,018 | $20,630 | $3,338,365 |
| 14 | 159 | $26,648 | $5,981 | $20,667 | $3,317,698 |
| 14 | 160 | $26,648 | $5,944 | $20,704 | $3,296,995 |
| 14 | 161 | $26,648 | $5,907 | $20,741 | $3,276,254 |
| 14 | 162 | $26,648 | $5,870 | $20,778 | $3,255,476 |
| 14 | 163 | $26,648 | $5,833 | $20,815 | $3,234,661 |
| 14 | 164 | $26,648 | $5,795 | $20,852 | $3,213,808 |
| 14 | 165 | $26,648 | $5,758 | $20,890 | $3,192,919 |
| 14 | 166 | $26,648 | $5,721 | $20,927 | $3,171,991 |
| 14 | 167 | $26,648 | $5,683 | $20,965 | $3,151,027 |
| 14 | 168 | $26,648 | $5,646 | $21,002 | $3,130,025 |
| 15 | 169 | $26,648 | $5,608 | $21,040 | $3,108,985 |
| 15 | 170 | $26,648 | $5,570 | $21,078 | $3,087,907 |
| 15 | 171 | $26,648 | $5,533 | $21,115 | $3,066,792 |
| 15 | 172 | $26,648 | $5,495 | $21,153 | $3,045,639 |
| 15 | 173 | $26,648 | $5,457 | $21,191 | $3,024,447 |
| 15 | 174 | $26,648 | $5,419 | $21,229 | $3,003,218 |
| 15 | 175 | $26,648 | $5,381 | $21,267 | $2,981,951 |
| 15 | 176 | $26,648 | $5,343 | $21,305 | $2,960,646 |
| 15 | 177 | $26,648 | $5,304 | $21,343 | $2,939,303 |
| 15 | 178 | $26,648 | $5,266 | $21,382 | $2,917,921 |
| 15 | 179 | $26,648 | $5,228 | $21,420 | $2,896,501 |
| 15 | 180 | $26,648 | $5,190 | $21,458 | $2,875,043 |
| 16 | 181 | $26,648 | $5,151 | $21,497 | $2,853,546 |
| 16 | 182 | $26,648 | $5,113 | $21,535 | $2,832,011 |
| 16 | 183 | $26,648 | $5,074 | $21,574 | $2,810,437 |
| 16 | 184 | $26,648 | $5,035 | $21,612 | $2,788,825 |
| 16 | 185 | $26,648 | $4,997 | $21,651 | $2,767,174 |
| 16 | 186 | $26,648 | $4,958 | $21,690 | $2,745,484 |
| 16 | 187 | $26,648 | $4,919 | $21,729 | $2,723,755 |
| 16 | 188 | $26,648 | $4,880 | $21,768 | $2,701,987 |
| 16 | 189 | $26,648 | $4,841 | $21,807 | $2,680,180 |
| 16 | 190 | $26,648 | $4,802 | $21,846 | $2,658,334 |
| 16 | 191 | $26,648 | $4,763 | $21,885 | $2,636,449 |
| 16 | 192 | $26,648 | $4,724 | $21,924 | $2,614,525 |
| 17 | 193 | $26,648 | $4,684 | $21,963 | $2,592,562 |
| 17 | 194 | $26,648 | $4,645 | $22,003 | $2,570,559 |
| 17 | 195 | $26,648 | $4,606 | $22,042 | $2,548,516 |
| 17 | 196 | $26,648 | $4,566 | $22,082 | $2,526,435 |
| 17 | 197 | $26,648 | $4,527 | $22,121 | $2,504,313 |
| 17 | 198 | $26,648 | $4,487 | $22,161 | $2,482,152 |
| 17 | 199 | $26,648 | $4,447 | $22,201 | $2,459,952 |
| 17 | 200 | $26,648 | $4,407 | $22,240 | $2,437,711 |
| 17 | 201 | $26,648 | $4,368 | $22,280 | $2,415,431 |
| 17 | 202 | $26,648 | $4,328 | $22,320 | $2,393,111 |
| 17 | 203 | $26,648 | $4,288 | $22,360 | $2,370,751 |
| 17 | 204 | $26,648 | $4,248 | $22,400 | $2,348,350 |
| 18 | 205 | $26,648 | $4,207 | $22,440 | $2,325,910 |
| 18 | 206 | $26,648 | $4,167 | $22,481 | $2,303,429 |
| 18 | 207 | $26,648 | $4,127 | $22,521 | $2,280,909 |
| 18 | 208 | $26,648 | $4,087 | $22,561 | $2,258,347 |
| 18 | 209 | $26,648 | $4,046 | $22,602 | $2,235,746 |
| 18 | 210 | $26,648 | $4,006 | $22,642 | $2,213,104 |
| 18 | 211 | $26,648 | $3,965 | $22,683 | $2,190,421 |
| 18 | 212 | $26,648 | $3,925 | $22,723 | $2,167,698 |
| 18 | 213 | $26,648 | $3,884 | $22,764 | $2,144,934 |
| 18 | 214 | $26,648 | $3,843 | $22,805 | $2,122,129 |
| 18 | 215 | $26,648 | $3,802 | $22,846 | $2,099,283 |
| 18 | 216 | $26,648 | $3,761 | $22,887 | $2,076,396 |
| 19 | 217 | $26,648 | $3,720 | $22,928 | $2,053,469 |
| 19 | 218 | $26,648 | $3,679 | $22,969 | $2,030,500 |
| 19 | 219 | $26,648 | $3,638 | $23,010 | $2,007,490 |
| 19 | 220 | $26,648 | $3,597 | $23,051 | $1,984,439 |
| 19 | 221 | $26,648 | $3,555 | $23,092 | $1,961,347 |
| 19 | 222 | $26,648 | $3,514 | $23,134 | $1,938,213 |
| 19 | 223 | $26,648 | $3,473 | $23,175 | $1,915,038 |
| 19 | 224 | $26,648 | $3,431 | $23,217 | $1,891,821 |
| 19 | 225 | $26,648 | $3,390 | $23,258 | $1,868,563 |
| 19 | 226 | $26,648 | $3,348 | $23,300 | $1,845,263 |
| 19 | 227 | $26,648 | $3,306 | $23,342 | $1,821,921 |
| 19 | 228 | $26,648 | $3,264 | $23,384 | $1,798,537 |
| 20 | 229 | $26,648 | $3,222 | $23,425 | $1,775,112 |
| 20 | 230 | $26,648 | $3,180 | $23,467 | $1,751,644 |
| 20 | 231 | $26,648 | $3,138 | $23,509 | $1,728,135 |
| 20 | 232 | $26,648 | $3,096 | $23,552 | $1,704,583 |
| 20 | 233 | $26,648 | $3,054 | $23,594 | $1,680,990 |
| 20 | 234 | $26,648 | $3,012 | $23,636 | $1,657,353 |
| 20 | 235 | $26,648 | $2,969 | $23,678 | $1,633,675 |
| 20 | 236 | $26,648 | $2,927 | $23,721 | $1,609,954 |
| 20 | 237 | $26,648 | $2,885 | $23,763 | $1,586,191 |
| 20 | 238 | $26,648 | $2,842 | $23,806 | $1,562,385 |
| 20 | 239 | $26,648 | $2,799 | $23,849 | $1,538,536 |
| 20 | 240 | $26,648 | $2,757 | $23,891 | $1,514,645 |
| 21 | 241 | $26,648 | $2,714 | $23,934 | $1,490,711 |
| 21 | 242 | $26,648 | $2,671 | $23,977 | $1,466,734 |
| 21 | 243 | $26,648 | $2,628 | $24,020 | $1,442,714 |
| 21 | 244 | $26,648 | $2,585 | $24,063 | $1,418,651 |
| 21 | 245 | $26,648 | $2,542 | $24,106 | $1,394,545 |
| 21 | 246 | $26,648 | $2,499 | $24,149 | $1,370,396 |
| 21 | 247 | $26,648 | $2,455 | $24,193 | $1,346,203 |
| 21 | 248 | $26,648 | $2,412 | $24,236 | $1,321,967 |
| 21 | 249 | $26,648 | $2,369 | $24,279 | $1,297,688 |
| 21 | 250 | $26,648 | $2,325 | $24,323 | $1,273,365 |
| 21 | 251 | $26,648 | $2,281 | $24,366 | $1,248,999 |
| 21 | 252 | $26,648 | $2,238 | $24,410 | $1,224,589 |
| 22 | 253 | $26,648 | $2,194 | $24,454 | $1,200,135 |
| 22 | 254 | $26,648 | $2,150 | $24,498 | $1,175,637 |
| 22 | 255 | $26,648 | $2,106 | $24,541 | $1,151,096 |
| 22 | 256 | $26,648 | $2,062 | $24,585 | $1,126,510 |
| 22 | 257 | $26,648 | $2,018 | $24,630 | $1,101,881 |
| 22 | 258 | $26,648 | $1,974 | $24,674 | $1,077,207 |
| 22 | 259 | $26,648 | $1,930 | $24,718 | $1,052,489 |
| 22 | 260 | $26,648 | $1,886 | $24,762 | $1,027,727 |
| 22 | 261 | $26,648 | $1,841 | $24,807 | $1,002,921 |
| 22 | 262 | $26,648 | $1,797 | $24,851 | $978,070 |
| 22 | 263 | $26,648 | $1,752 | $24,895 | $953,174 |
| 22 | 264 | $26,648 | $1,708 | $24,940 | $928,234 |
| 23 | 265 | $26,648 | $1,663 | $24,985 | $903,249 |
| 23 | 266 | $26,648 | $1,618 | $25,030 | $878,220 |
| 23 | 267 | $26,648 | $1,573 | $25,074 | $853,145 |
| 23 | 268 | $26,648 | $1,529 | $25,119 | $828,026 |
| 23 | 269 | $26,648 | $1,484 | $25,164 | $802,862 |
| 23 | 270 | $26,648 | $1,438 | $25,209 | $777,652 |
| 23 | 271 | $26,648 | $1,393 | $25,255 | $752,398 |
| 23 | 272 | $26,648 | $1,348 | $25,300 | $727,098 |
| 23 | 273 | $26,648 | $1,303 | $25,345 | $701,753 |
| 23 | 274 | $26,648 | $1,257 | $25,391 | $676,362 |
| 23 | 275 | $26,648 | $1,212 | $25,436 | $650,926 |
| 23 | 276 | $26,648 | $1,166 | $25,482 | $625,445 |
| 24 | 277 | $26,648 | $1,121 | $25,527 | $599,918 |
| 24 | 278 | $26,648 | $1,075 | $25,573 | $574,345 |
| 24 | 279 | $26,648 | $1,029 | $25,619 | $548,726 |
| 24 | 280 | $26,648 | $983 | $25,665 | $523,061 |
| 24 | 281 | $26,648 | $937 | $25,711 | $497,350 |
| 24 | 282 | $26,648 | $891 | $25,757 | $471,594 |
| 24 | 283 | $26,648 | $845 | $25,803 | $445,791 |
| 24 | 284 | $26,648 | $799 | $25,849 | $419,942 |
| 24 | 285 | $26,648 | $752 | $25,895 | $394,046 |
| 24 | 286 | $26,648 | $706 | $25,942 | $368,104 |
| 24 | 287 | $26,648 | $660 | $25,988 | $342,116 |
| 24 | 288 | $26,648 | $613 | $26,035 | $316,081 |
| 25 | 289 | $26,648 | $566 | $26,082 | $290,000 |
| 25 | 290 | $26,648 | $520 | $26,128 | $263,871 |
| 25 | 291 | $26,648 | $473 | $26,175 | $237,696 |
| 25 | 292 | $26,648 | $426 | $26,222 | $211,474 |
| 25 | 293 | $26,648 | $379 | $26,269 | $185,205 |
| 25 | 294 | $26,648 | $332 | $26,316 | $158,889 |
| 25 | 295 | $26,648 | $285 | $26,363 | $132,526 |
| 25 | 296 | $26,648 | $237 | $26,410 | $106,116 |
| 25 | 297 | $26,648 | $190 | $26,458 | $79,658 |
| 25 | 298 | $26,648 | $143 | $26,505 | $53,153 |
| 25 | 299 | $26,648 | $95 | $26,553 | $26,600 |
| 25 | 300 | $26,648 | $48 | $26,600 | $0 |
