首期 (港幣)
$3,900,000
每月還款 (港幣)
$25,225
總貸款額 (港幣)
$5,850,000
+
總利息 (港幣)
$1,717,471
=
總還款額 (港幣)
$7,567,471
| 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 | $25,225 | $10,481 | $14,744 | $5,835,256 |
| 1 | 2 | $25,225 | $10,455 | $14,770 | $5,820,486 |
| 1 | 3 | $25,225 | $10,428 | $14,797 | $5,805,690 |
| 1 | 4 | $25,225 | $10,402 | $14,823 | $5,790,867 |
| 1 | 5 | $25,225 | $10,375 | $14,850 | $5,776,017 |
| 1 | 6 | $25,225 | $10,349 | $14,876 | $5,761,141 |
| 1 | 7 | $25,225 | $10,322 | $14,903 | $5,746,238 |
| 1 | 8 | $25,225 | $10,295 | $14,930 | $5,731,308 |
| 1 | 9 | $25,225 | $10,269 | $14,956 | $5,716,352 |
| 1 | 10 | $25,225 | $10,242 | $14,983 | $5,701,369 |
| 1 | 11 | $25,225 | $10,215 | $15,010 | $5,686,359 |
| 1 | 12 | $25,225 | $10,188 | $15,037 | $5,671,322 |
| 2 | 13 | $25,225 | $10,161 | $15,064 | $5,656,259 |
| 2 | 14 | $25,225 | $10,134 | $15,091 | $5,641,168 |
| 2 | 15 | $25,225 | $10,107 | $15,118 | $5,626,050 |
| 2 | 16 | $25,225 | $10,080 | $15,145 | $5,610,905 |
| 2 | 17 | $25,225 | $10,053 | $15,172 | $5,595,733 |
| 2 | 18 | $25,225 | $10,026 | $15,199 | $5,580,534 |
| 2 | 19 | $25,225 | $9,998 | $15,226 | $5,565,307 |
| 2 | 20 | $25,225 | $9,971 | $15,254 | $5,550,054 |
| 2 | 21 | $25,225 | $9,944 | $15,281 | $5,534,773 |
| 2 | 22 | $25,225 | $9,916 | $15,308 | $5,519,464 |
| 2 | 23 | $25,225 | $9,889 | $15,336 | $5,504,128 |
| 2 | 24 | $25,225 | $9,862 | $15,363 | $5,488,765 |
| 3 | 25 | $25,225 | $9,834 | $15,391 | $5,473,374 |
| 3 | 26 | $25,225 | $9,806 | $15,418 | $5,457,956 |
| 3 | 27 | $25,225 | $9,779 | $15,446 | $5,442,510 |
| 3 | 28 | $25,225 | $9,751 | $15,474 | $5,427,036 |
| 3 | 29 | $25,225 | $9,723 | $15,501 | $5,411,534 |
| 3 | 30 | $25,225 | $9,696 | $15,529 | $5,396,005 |
| 3 | 31 | $25,225 | $9,668 | $15,557 | $5,380,448 |
| 3 | 32 | $25,225 | $9,640 | $15,585 | $5,364,863 |
| 3 | 33 | $25,225 | $9,612 | $15,613 | $5,349,250 |
| 3 | 34 | $25,225 | $9,584 | $15,641 | $5,333,609 |
| 3 | 35 | $25,225 | $9,556 | $15,669 | $5,317,941 |
| 3 | 36 | $25,225 | $9,528 | $15,697 | $5,302,244 |
| 4 | 37 | $25,225 | $9,500 | $15,725 | $5,286,519 |
| 4 | 38 | $25,225 | $9,472 | $15,753 | $5,270,765 |
| 4 | 39 | $25,225 | $9,443 | $15,781 | $5,254,984 |
| 4 | 40 | $25,225 | $9,415 | $15,810 | $5,239,174 |
| 4 | 41 | $25,225 | $9,387 | $15,838 | $5,223,336 |
| 4 | 42 | $25,225 | $9,358 | $15,866 | $5,207,470 |
| 4 | 43 | $25,225 | $9,330 | $15,895 | $5,191,575 |
| 4 | 44 | $25,225 | $9,302 | $15,923 | $5,175,652 |
| 4 | 45 | $25,225 | $9,273 | $15,952 | $5,159,700 |
| 4 | 46 | $25,225 | $9,244 | $15,980 | $5,143,719 |
| 4 | 47 | $25,225 | $9,216 | $16,009 | $5,127,710 |
| 4 | 48 | $25,225 | $9,187 | $16,038 | $5,111,672 |
| 5 | 49 | $25,225 | $9,158 | $16,066 | $5,095,606 |
| 5 | 50 | $25,225 | $9,130 | $16,095 | $5,079,511 |
| 5 | 51 | $25,225 | $9,101 | $16,124 | $5,063,387 |
| 5 | 52 | $25,225 | $9,072 | $16,153 | $5,047,234 |
| 5 | 53 | $25,225 | $9,043 | $16,182 | $5,031,052 |
| 5 | 54 | $25,225 | $9,014 | $16,211 | $5,014,841 |
| 5 | 55 | $25,225 | $8,985 | $16,240 | $4,998,601 |
| 5 | 56 | $25,225 | $8,956 | $16,269 | $4,982,332 |
| 5 | 57 | $25,225 | $8,927 | $16,298 | $4,966,033 |
| 5 | 58 | $25,225 | $8,897 | $16,327 | $4,949,706 |
| 5 | 59 | $25,225 | $8,868 | $16,357 | $4,933,349 |
| 5 | 60 | $25,225 | $8,839 | $16,386 | $4,916,963 |
| 6 | 61 | $25,225 | $8,810 | $16,415 | $4,900,548 |
| 6 | 62 | $25,225 | $8,780 | $16,445 | $4,884,103 |
| 6 | 63 | $25,225 | $8,751 | $16,474 | $4,867,629 |
| 6 | 64 | $25,225 | $8,721 | $16,504 | $4,851,125 |
| 6 | 65 | $25,225 | $8,692 | $16,533 | $4,834,592 |
| 6 | 66 | $25,225 | $8,662 | $16,563 | $4,818,029 |
| 6 | 67 | $25,225 | $8,632 | $16,593 | $4,801,436 |
| 6 | 68 | $25,225 | $8,603 | $16,622 | $4,784,814 |
| 6 | 69 | $25,225 | $8,573 | $16,652 | $4,768,162 |
| 6 | 70 | $25,225 | $8,543 | $16,682 | $4,751,480 |
| 6 | 71 | $25,225 | $8,513 | $16,712 | $4,734,768 |
| 6 | 72 | $25,225 | $8,483 | $16,742 | $4,718,026 |
| 7 | 73 | $25,225 | $8,453 | $16,772 | $4,701,255 |
| 7 | 74 | $25,225 | $8,423 | $16,802 | $4,684,453 |
| 7 | 75 | $25,225 | $8,393 | $16,832 | $4,667,621 |
| 7 | 76 | $25,225 | $8,363 | $16,862 | $4,650,759 |
| 7 | 77 | $25,225 | $8,333 | $16,892 | $4,633,867 |
| 7 | 78 | $25,225 | $8,302 | $16,923 | $4,616,944 |
| 7 | 79 | $25,225 | $8,272 | $16,953 | $4,599,991 |
| 7 | 80 | $25,225 | $8,242 | $16,983 | $4,583,008 |
| 7 | 81 | $25,225 | $8,211 | $17,014 | $4,565,994 |
| 7 | 82 | $25,225 | $8,181 | $17,044 | $4,548,950 |
| 7 | 83 | $25,225 | $8,150 | $17,075 | $4,531,875 |
| 7 | 84 | $25,225 | $8,120 | $17,105 | $4,514,770 |
| 8 | 85 | $25,225 | $8,089 | $17,136 | $4,497,634 |
| 8 | 86 | $25,225 | $8,058 | $17,167 | $4,480,467 |
| 8 | 87 | $25,225 | $8,028 | $17,197 | $4,463,270 |
| 8 | 88 | $25,225 | $7,997 | $17,228 | $4,446,042 |
| 8 | 89 | $25,225 | $7,966 | $17,259 | $4,428,783 |
| 8 | 90 | $25,225 | $7,935 | $17,290 | $4,411,493 |
| 8 | 91 | $25,225 | $7,904 | $17,321 | $4,394,172 |
| 8 | 92 | $25,225 | $7,873 | $17,352 | $4,376,820 |
| 8 | 93 | $25,225 | $7,842 | $17,383 | $4,359,437 |
| 8 | 94 | $25,225 | $7,811 | $17,414 | $4,342,022 |
| 8 | 95 | $25,225 | $7,779 | $17,445 | $4,324,577 |
| 8 | 96 | $25,225 | $7,748 | $17,477 | $4,307,100 |
| 9 | 97 | $25,225 | $7,717 | $17,508 | $4,289,592 |
| 9 | 98 | $25,225 | $7,686 | $17,539 | $4,272,053 |
| 9 | 99 | $25,225 | $7,654 | $17,571 | $4,254,482 |
| 9 | 100 | $25,225 | $7,623 | $17,602 | $4,236,880 |
| 9 | 101 | $25,225 | $7,591 | $17,634 | $4,219,246 |
| 9 | 102 | $25,225 | $7,559 | $17,665 | $4,201,581 |
| 9 | 103 | $25,225 | $7,528 | $17,697 | $4,183,883 |
| 9 | 104 | $25,225 | $7,496 | $17,729 | $4,166,155 |
| 9 | 105 | $25,225 | $7,464 | $17,761 | $4,148,394 |
| 9 | 106 | $25,225 | $7,433 | $17,792 | $4,130,602 |
| 9 | 107 | $25,225 | $7,401 | $17,824 | $4,112,778 |
| 9 | 108 | $25,225 | $7,369 | $17,856 | $4,094,921 |
| 10 | 109 | $25,225 | $7,337 | $17,888 | $4,077,033 |
| 10 | 110 | $25,225 | $7,305 | $17,920 | $4,059,113 |
| 10 | 111 | $25,225 | $7,273 | $17,952 | $4,041,161 |
| 10 | 112 | $25,225 | $7,240 | $17,984 | $4,023,176 |
| 10 | 113 | $25,225 | $7,208 | $18,017 | $4,005,159 |
| 10 | 114 | $25,225 | $7,176 | $18,049 | $3,987,110 |
| 10 | 115 | $25,225 | $7,144 | $18,081 | $3,969,029 |
| 10 | 116 | $25,225 | $7,111 | $18,114 | $3,950,915 |
| 10 | 117 | $25,225 | $7,079 | $18,146 | $3,932,769 |
| 10 | 118 | $25,225 | $7,046 | $18,179 | $3,914,591 |
| 10 | 119 | $25,225 | $7,014 | $18,211 | $3,896,379 |
| 10 | 120 | $25,225 | $6,981 | $18,244 | $3,878,135 |
| 11 | 121 | $25,225 | $6,948 | $18,277 | $3,859,859 |
| 11 | 122 | $25,225 | $6,916 | $18,309 | $3,841,550 |
| 11 | 123 | $25,225 | $6,883 | $18,342 | $3,823,207 |
| 11 | 124 | $25,225 | $6,850 | $18,375 | $3,804,832 |
| 11 | 125 | $25,225 | $6,817 | $18,408 | $3,786,424 |
| 11 | 126 | $25,225 | $6,784 | $18,441 | $3,767,984 |
| 11 | 127 | $25,225 | $6,751 | $18,474 | $3,749,510 |
| 11 | 128 | $25,225 | $6,718 | $18,507 | $3,731,003 |
| 11 | 129 | $25,225 | $6,685 | $18,540 | $3,712,462 |
| 11 | 130 | $25,225 | $6,651 | $18,573 | $3,693,889 |
| 11 | 131 | $25,225 | $6,618 | $18,607 | $3,675,282 |
| 11 | 132 | $25,225 | $6,585 | $18,640 | $3,656,642 |
| 12 | 133 | $25,225 | $6,551 | $18,673 | $3,637,969 |
| 12 | 134 | $25,225 | $6,518 | $18,707 | $3,619,262 |
| 12 | 135 | $25,225 | $6,485 | $18,740 | $3,600,522 |
| 12 | 136 | $25,225 | $6,451 | $18,774 | $3,581,748 |
| 12 | 137 | $25,225 | $6,417 | $18,808 | $3,562,940 |
| 12 | 138 | $25,225 | $6,384 | $18,841 | $3,544,099 |
| 12 | 139 | $25,225 | $6,350 | $18,875 | $3,525,224 |
| 12 | 140 | $25,225 | $6,316 | $18,909 | $3,506,315 |
| 12 | 141 | $25,225 | $6,282 | $18,943 | $3,487,372 |
| 12 | 142 | $25,225 | $6,248 | $18,977 | $3,468,395 |
| 12 | 143 | $25,225 | $6,214 | $19,011 | $3,449,385 |
| 12 | 144 | $25,225 | $6,180 | $19,045 | $3,430,340 |
| 13 | 145 | $25,225 | $6,146 | $19,079 | $3,411,261 |
| 13 | 146 | $25,225 | $6,112 | $19,113 | $3,392,148 |
| 13 | 147 | $25,225 | $6,078 | $19,147 | $3,373,001 |
| 13 | 148 | $25,225 | $6,043 | $19,182 | $3,353,819 |
| 13 | 149 | $25,225 | $6,009 | $19,216 | $3,334,603 |
| 13 | 150 | $25,225 | $5,974 | $19,250 | $3,315,353 |
| 13 | 151 | $25,225 | $5,940 | $19,285 | $3,296,068 |
| 13 | 152 | $25,225 | $5,905 | $19,319 | $3,276,748 |
| 13 | 153 | $25,225 | $5,871 | $19,354 | $3,257,394 |
| 13 | 154 | $25,225 | $5,836 | $19,389 | $3,238,006 |
| 13 | 155 | $25,225 | $5,801 | $19,423 | $3,218,582 |
| 13 | 156 | $25,225 | $5,767 | $19,458 | $3,199,124 |
| 14 | 157 | $25,225 | $5,732 | $19,493 | $3,179,631 |
| 14 | 158 | $25,225 | $5,697 | $19,528 | $3,160,103 |
| 14 | 159 | $25,225 | $5,662 | $19,563 | $3,140,540 |
| 14 | 160 | $25,225 | $5,627 | $19,598 | $3,120,941 |
| 14 | 161 | $25,225 | $5,592 | $19,633 | $3,101,308 |
| 14 | 162 | $25,225 | $5,557 | $19,668 | $3,081,640 |
| 14 | 163 | $25,225 | $5,521 | $19,704 | $3,061,936 |
| 14 | 164 | $25,225 | $5,486 | $19,739 | $3,042,197 |
| 14 | 165 | $25,225 | $5,451 | $19,774 | $3,022,423 |
| 14 | 166 | $25,225 | $5,415 | $19,810 | $3,002,613 |
| 14 | 167 | $25,225 | $5,380 | $19,845 | $2,982,768 |
| 14 | 168 | $25,225 | $5,344 | $19,881 | $2,962,887 |
| 15 | 169 | $25,225 | $5,309 | $19,916 | $2,942,971 |
| 15 | 170 | $25,225 | $5,273 | $19,952 | $2,923,019 |
| 15 | 171 | $25,225 | $5,237 | $19,988 | $2,903,031 |
| 15 | 172 | $25,225 | $5,201 | $20,024 | $2,883,007 |
| 15 | 173 | $25,225 | $5,165 | $20,060 | $2,862,948 |
| 15 | 174 | $25,225 | $5,129 | $20,095 | $2,842,852 |
| 15 | 175 | $25,225 | $5,093 | $20,131 | $2,822,721 |
| 15 | 176 | $25,225 | $5,057 | $20,168 | $2,802,553 |
| 15 | 177 | $25,225 | $5,021 | $20,204 | $2,782,350 |
| 15 | 178 | $25,225 | $4,985 | $20,240 | $2,762,110 |
| 15 | 179 | $25,225 | $4,949 | $20,276 | $2,741,834 |
| 15 | 180 | $25,225 | $4,912 | $20,312 | $2,721,521 |
| 16 | 181 | $25,225 | $4,876 | $20,349 | $2,701,172 |
| 16 | 182 | $25,225 | $4,840 | $20,385 | $2,680,787 |
| 16 | 183 | $25,225 | $4,803 | $20,422 | $2,660,365 |
| 16 | 184 | $25,225 | $4,766 | $20,458 | $2,639,907 |
| 16 | 185 | $25,225 | $4,730 | $20,495 | $2,619,412 |
| 16 | 186 | $25,225 | $4,693 | $20,532 | $2,598,880 |
| 16 | 187 | $25,225 | $4,656 | $20,569 | $2,578,311 |
| 16 | 188 | $25,225 | $4,619 | $20,605 | $2,557,706 |
| 16 | 189 | $25,225 | $4,583 | $20,642 | $2,537,064 |
| 16 | 190 | $25,225 | $4,546 | $20,679 | $2,516,384 |
| 16 | 191 | $25,225 | $4,509 | $20,716 | $2,495,668 |
| 16 | 192 | $25,225 | $4,471 | $20,753 | $2,474,915 |
| 17 | 193 | $25,225 | $4,434 | $20,791 | $2,454,124 |
| 17 | 194 | $25,225 | $4,397 | $20,828 | $2,433,296 |
| 17 | 195 | $25,225 | $4,360 | $20,865 | $2,412,431 |
| 17 | 196 | $25,225 | $4,322 | $20,903 | $2,391,528 |
| 17 | 197 | $25,225 | $4,285 | $20,940 | $2,370,588 |
| 17 | 198 | $25,225 | $4,247 | $20,978 | $2,349,610 |
| 17 | 199 | $25,225 | $4,210 | $21,015 | $2,328,595 |
| 17 | 200 | $25,225 | $4,172 | $21,053 | $2,307,542 |
| 17 | 201 | $25,225 | $4,134 | $21,091 | $2,286,452 |
| 17 | 202 | $25,225 | $4,097 | $21,128 | $2,265,323 |
| 17 | 203 | $25,225 | $4,059 | $21,166 | $2,244,157 |
| 17 | 204 | $25,225 | $4,021 | $21,204 | $2,222,953 |
| 18 | 205 | $25,225 | $3,983 | $21,242 | $2,201,711 |
| 18 | 206 | $25,225 | $3,945 | $21,280 | $2,180,431 |
| 18 | 207 | $25,225 | $3,907 | $21,318 | $2,159,113 |
| 18 | 208 | $25,225 | $3,868 | $21,356 | $2,137,756 |
| 18 | 209 | $25,225 | $3,830 | $21,395 | $2,116,361 |
| 18 | 210 | $25,225 | $3,792 | $21,433 | $2,094,928 |
| 18 | 211 | $25,225 | $3,753 | $21,471 | $2,073,457 |
| 18 | 212 | $25,225 | $3,715 | $21,510 | $2,051,947 |
| 18 | 213 | $25,225 | $3,676 | $21,548 | $2,030,398 |
| 18 | 214 | $25,225 | $3,638 | $21,587 | $2,008,811 |
| 18 | 215 | $25,225 | $3,599 | $21,626 | $1,987,185 |
| 18 | 216 | $25,225 | $3,560 | $21,665 | $1,965,521 |
| 19 | 217 | $25,225 | $3,522 | $21,703 | $1,943,817 |
| 19 | 218 | $25,225 | $3,483 | $21,742 | $1,922,075 |
| 19 | 219 | $25,225 | $3,444 | $21,781 | $1,900,294 |
| 19 | 220 | $25,225 | $3,405 | $21,820 | $1,878,474 |
| 19 | 221 | $25,225 | $3,366 | $21,859 | $1,856,615 |
| 19 | 222 | $25,225 | $3,326 | $21,898 | $1,834,716 |
| 19 | 223 | $25,225 | $3,287 | $21,938 | $1,812,778 |
| 19 | 224 | $25,225 | $3,248 | $21,977 | $1,790,801 |
| 19 | 225 | $25,225 | $3,209 | $22,016 | $1,768,785 |
| 19 | 226 | $25,225 | $3,169 | $22,056 | $1,746,729 |
| 19 | 227 | $25,225 | $3,130 | $22,095 | $1,724,634 |
| 19 | 228 | $25,225 | $3,090 | $22,135 | $1,702,499 |
| 20 | 229 | $25,225 | $3,050 | $22,175 | $1,680,324 |
| 20 | 230 | $25,225 | $3,011 | $22,214 | $1,658,110 |
| 20 | 231 | $25,225 | $2,971 | $22,254 | $1,635,856 |
| 20 | 232 | $25,225 | $2,931 | $22,294 | $1,613,562 |
| 20 | 233 | $25,225 | $2,891 | $22,334 | $1,591,228 |
| 20 | 234 | $25,225 | $2,851 | $22,374 | $1,568,854 |
| 20 | 235 | $25,225 | $2,811 | $22,414 | $1,546,440 |
| 20 | 236 | $25,225 | $2,771 | $22,454 | $1,523,986 |
| 20 | 237 | $25,225 | $2,730 | $22,494 | $1,501,491 |
| 20 | 238 | $25,225 | $2,690 | $22,535 | $1,478,957 |
| 20 | 239 | $25,225 | $2,650 | $22,575 | $1,456,381 |
| 20 | 240 | $25,225 | $2,609 | $22,616 | $1,433,766 |
| 21 | 241 | $25,225 | $2,569 | $22,656 | $1,411,110 |
| 21 | 242 | $25,225 | $2,528 | $22,697 | $1,388,413 |
| 21 | 243 | $25,225 | $2,488 | $22,737 | $1,365,676 |
| 21 | 244 | $25,225 | $2,447 | $22,778 | $1,342,898 |
| 21 | 245 | $25,225 | $2,406 | $22,819 | $1,320,079 |
| 21 | 246 | $25,225 | $2,365 | $22,860 | $1,297,219 |
| 21 | 247 | $25,225 | $2,324 | $22,901 | $1,274,318 |
| 21 | 248 | $25,225 | $2,283 | $22,942 | $1,251,377 |
| 21 | 249 | $25,225 | $2,242 | $22,983 | $1,228,394 |
| 21 | 250 | $25,225 | $2,201 | $23,024 | $1,205,370 |
| 21 | 251 | $25,225 | $2,160 | $23,065 | $1,182,305 |
| 21 | 252 | $25,225 | $2,118 | $23,107 | $1,159,198 |
| 22 | 253 | $25,225 | $2,077 | $23,148 | $1,136,050 |
| 22 | 254 | $25,225 | $2,035 | $23,189 | $1,112,860 |
| 22 | 255 | $25,225 | $1,994 | $23,231 | $1,089,629 |
| 22 | 256 | $25,225 | $1,952 | $23,273 | $1,066,357 |
| 22 | 257 | $25,225 | $1,911 | $23,314 | $1,043,042 |
| 22 | 258 | $25,225 | $1,869 | $23,356 | $1,019,686 |
| 22 | 259 | $25,225 | $1,827 | $23,398 | $996,288 |
| 22 | 260 | $25,225 | $1,785 | $23,440 | $972,848 |
| 22 | 261 | $25,225 | $1,743 | $23,482 | $949,367 |
| 22 | 262 | $25,225 | $1,701 | $23,524 | $925,843 |
| 22 | 263 | $25,225 | $1,659 | $23,566 | $902,277 |
| 22 | 264 | $25,225 | $1,617 | $23,608 | $878,668 |
| 23 | 265 | $25,225 | $1,574 | $23,651 | $855,018 |
| 23 | 266 | $25,225 | $1,532 | $23,693 | $831,325 |
| 23 | 267 | $25,225 | $1,489 | $23,735 | $807,589 |
| 23 | 268 | $25,225 | $1,447 | $23,778 | $783,811 |
| 23 | 269 | $25,225 | $1,404 | $23,821 | $759,991 |
| 23 | 270 | $25,225 | $1,362 | $23,863 | $736,127 |
| 23 | 271 | $25,225 | $1,319 | $23,906 | $712,221 |
| 23 | 272 | $25,225 | $1,276 | $23,949 | $688,272 |
| 23 | 273 | $25,225 | $1,233 | $23,992 | $664,281 |
| 23 | 274 | $25,225 | $1,190 | $24,035 | $640,246 |
| 23 | 275 | $25,225 | $1,147 | $24,078 | $616,168 |
| 23 | 276 | $25,225 | $1,104 | $24,121 | $592,047 |
| 24 | 277 | $25,225 | $1,061 | $24,164 | $567,883 |
| 24 | 278 | $25,225 | $1,017 | $24,207 | $543,676 |
| 24 | 279 | $25,225 | $974 | $24,251 | $519,425 |
| 24 | 280 | $25,225 | $931 | $24,294 | $495,131 |
| 24 | 281 | $25,225 | $887 | $24,338 | $470,793 |
| 24 | 282 | $25,225 | $844 | $24,381 | $446,411 |
| 24 | 283 | $25,225 | $800 | $24,425 | $421,986 |
| 24 | 284 | $25,225 | $756 | $24,469 | $397,517 |
| 24 | 285 | $25,225 | $712 | $24,513 | $373,005 |
| 24 | 286 | $25,225 | $668 | $24,557 | $348,448 |
| 24 | 287 | $25,225 | $624 | $24,601 | $323,848 |
| 24 | 288 | $25,225 | $580 | $24,645 | $299,203 |
| 25 | 289 | $25,225 | $536 | $24,689 | $274,514 |
| 25 | 290 | $25,225 | $492 | $24,733 | $249,781 |
| 25 | 291 | $25,225 | $448 | $24,777 | $225,004 |
| 25 | 292 | $25,225 | $403 | $24,822 | $200,182 |
| 25 | 293 | $25,225 | $359 | $24,866 | $175,316 |
| 25 | 294 | $25,225 | $314 | $24,911 | $150,405 |
| 25 | 295 | $25,225 | $269 | $24,955 | $125,449 |
| 25 | 296 | $25,225 | $225 | $25,000 | $100,449 |
| 25 | 297 | $25,225 | $180 | $25,045 | $75,404 |
| 25 | 298 | $25,225 | $135 | $25,090 | $50,315 |
| 25 | 299 | $25,225 | $90 | $25,135 | $25,180 |
| 25 | 300 | $25,225 | $45 | $25,180 | $0 |
