首期 (港幣)
$3,872,000
每月還款 (港幣)
$25,044
總貸款額 (港幣)
$5,808,000
+
總利息 (港幣)
$1,705,140
=
總還款額 (港幣)
$7,513,140
| 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 | $25,044 | $10,406 | $14,638 | $5,793,362 |
| 1 | 2 | $25,044 | $10,380 | $14,664 | $5,778,698 |
| 1 | 3 | $25,044 | $10,354 | $14,690 | $5,764,008 |
| 1 | 4 | $25,044 | $10,327 | $14,717 | $5,749,291 |
| 1 | 5 | $25,044 | $10,301 | $14,743 | $5,734,548 |
| 1 | 6 | $25,044 | $10,274 | $14,769 | $5,719,779 |
| 1 | 7 | $25,044 | $10,248 | $14,796 | $5,704,983 |
| 1 | 8 | $25,044 | $10,221 | $14,822 | $5,690,161 |
| 1 | 9 | $25,044 | $10,195 | $14,849 | $5,675,312 |
| 1 | 10 | $25,044 | $10,168 | $14,876 | $5,660,436 |
| 1 | 11 | $25,044 | $10,142 | $14,902 | $5,645,534 |
| 1 | 12 | $25,044 | $10,115 | $14,929 | $5,630,605 |
| 2 | 13 | $25,044 | $10,088 | $14,956 | $5,615,649 |
| 2 | 14 | $25,044 | $10,061 | $14,982 | $5,600,667 |
| 2 | 15 | $25,044 | $10,035 | $15,009 | $5,585,658 |
| 2 | 16 | $25,044 | $10,008 | $15,036 | $5,570,622 |
| 2 | 17 | $25,044 | $9,981 | $15,063 | $5,555,559 |
| 2 | 18 | $25,044 | $9,954 | $15,090 | $5,540,468 |
| 2 | 19 | $25,044 | $9,927 | $15,117 | $5,525,351 |
| 2 | 20 | $25,044 | $9,900 | $15,144 | $5,510,207 |
| 2 | 21 | $25,044 | $9,872 | $15,171 | $5,495,036 |
| 2 | 22 | $25,044 | $9,845 | $15,199 | $5,479,837 |
| 2 | 23 | $25,044 | $9,818 | $15,226 | $5,464,611 |
| 2 | 24 | $25,044 | $9,791 | $15,253 | $5,449,358 |
| 3 | 25 | $25,044 | $9,763 | $15,280 | $5,434,078 |
| 3 | 26 | $25,044 | $9,736 | $15,308 | $5,418,770 |
| 3 | 27 | $25,044 | $9,709 | $15,335 | $5,403,435 |
| 3 | 28 | $25,044 | $9,681 | $15,363 | $5,388,072 |
| 3 | 29 | $25,044 | $9,654 | $15,390 | $5,372,682 |
| 3 | 30 | $25,044 | $9,626 | $15,418 | $5,357,265 |
| 3 | 31 | $25,044 | $9,598 | $15,445 | $5,341,819 |
| 3 | 32 | $25,044 | $9,571 | $15,473 | $5,326,346 |
| 3 | 33 | $25,044 | $9,543 | $15,501 | $5,310,845 |
| 3 | 34 | $25,044 | $9,515 | $15,529 | $5,295,317 |
| 3 | 35 | $25,044 | $9,487 | $15,556 | $5,279,760 |
| 3 | 36 | $25,044 | $9,460 | $15,584 | $5,264,176 |
| 4 | 37 | $25,044 | $9,432 | $15,612 | $5,248,564 |
| 4 | 38 | $25,044 | $9,404 | $15,640 | $5,232,924 |
| 4 | 39 | $25,044 | $9,376 | $15,668 | $5,217,256 |
| 4 | 40 | $25,044 | $9,348 | $15,696 | $5,201,560 |
| 4 | 41 | $25,044 | $9,319 | $15,724 | $5,185,835 |
| 4 | 42 | $25,044 | $9,291 | $15,753 | $5,170,083 |
| 4 | 43 | $25,044 | $9,263 | $15,781 | $5,154,302 |
| 4 | 44 | $25,044 | $9,235 | $15,809 | $5,138,493 |
| 4 | 45 | $25,044 | $9,206 | $15,837 | $5,122,656 |
| 4 | 46 | $25,044 | $9,178 | $15,866 | $5,106,790 |
| 4 | 47 | $25,044 | $9,150 | $15,894 | $5,090,896 |
| 4 | 48 | $25,044 | $9,121 | $15,923 | $5,074,973 |
| 5 | 49 | $25,044 | $9,093 | $15,951 | $5,059,022 |
| 5 | 50 | $25,044 | $9,064 | $15,980 | $5,043,042 |
| 5 | 51 | $25,044 | $9,035 | $16,008 | $5,027,034 |
| 5 | 52 | $25,044 | $9,007 | $16,037 | $5,010,997 |
| 5 | 53 | $25,044 | $8,978 | $16,066 | $4,994,931 |
| 5 | 54 | $25,044 | $8,949 | $16,095 | $4,978,837 |
| 5 | 55 | $25,044 | $8,920 | $16,123 | $4,962,713 |
| 5 | 56 | $25,044 | $8,892 | $16,152 | $4,946,561 |
| 5 | 57 | $25,044 | $8,863 | $16,181 | $4,930,380 |
| 5 | 58 | $25,044 | $8,834 | $16,210 | $4,914,170 |
| 5 | 59 | $25,044 | $8,805 | $16,239 | $4,897,930 |
| 5 | 60 | $25,044 | $8,775 | $16,268 | $4,881,662 |
| 6 | 61 | $25,044 | $8,746 | $16,297 | $4,865,365 |
| 6 | 62 | $25,044 | $8,717 | $16,327 | $4,849,038 |
| 6 | 63 | $25,044 | $8,688 | $16,356 | $4,832,682 |
| 6 | 64 | $25,044 | $8,659 | $16,385 | $4,816,297 |
| 6 | 65 | $25,044 | $8,629 | $16,415 | $4,799,882 |
| 6 | 66 | $25,044 | $8,600 | $16,444 | $4,783,438 |
| 6 | 67 | $25,044 | $8,570 | $16,473 | $4,766,965 |
| 6 | 68 | $25,044 | $8,541 | $16,503 | $4,750,462 |
| 6 | 69 | $25,044 | $8,511 | $16,533 | $4,733,929 |
| 6 | 70 | $25,044 | $8,482 | $16,562 | $4,717,367 |
| 6 | 71 | $25,044 | $8,452 | $16,592 | $4,700,775 |
| 6 | 72 | $25,044 | $8,422 | $16,622 | $4,684,153 |
| 7 | 73 | $25,044 | $8,392 | $16,651 | $4,667,502 |
| 7 | 74 | $25,044 | $8,363 | $16,681 | $4,650,821 |
| 7 | 75 | $25,044 | $8,333 | $16,711 | $4,634,110 |
| 7 | 76 | $25,044 | $8,303 | $16,741 | $4,617,369 |
| 7 | 77 | $25,044 | $8,273 | $16,771 | $4,600,598 |
| 7 | 78 | $25,044 | $8,243 | $16,801 | $4,583,797 |
| 7 | 79 | $25,044 | $8,213 | $16,831 | $4,566,966 |
| 7 | 80 | $25,044 | $8,182 | $16,861 | $4,550,104 |
| 7 | 81 | $25,044 | $8,152 | $16,892 | $4,533,213 |
| 7 | 82 | $25,044 | $8,122 | $16,922 | $4,516,291 |
| 7 | 83 | $25,044 | $8,092 | $16,952 | $4,499,339 |
| 7 | 84 | $25,044 | $8,061 | $16,982 | $4,482,356 |
| 8 | 85 | $25,044 | $8,031 | $17,013 | $4,465,343 |
| 8 | 86 | $25,044 | $8,000 | $17,043 | $4,448,300 |
| 8 | 87 | $25,044 | $7,970 | $17,074 | $4,431,226 |
| 8 | 88 | $25,044 | $7,939 | $17,105 | $4,414,122 |
| 8 | 89 | $25,044 | $7,909 | $17,135 | $4,396,986 |
| 8 | 90 | $25,044 | $7,878 | $17,166 | $4,379,821 |
| 8 | 91 | $25,044 | $7,847 | $17,197 | $4,362,624 |
| 8 | 92 | $25,044 | $7,816 | $17,227 | $4,345,396 |
| 8 | 93 | $25,044 | $7,786 | $17,258 | $4,328,138 |
| 8 | 94 | $25,044 | $7,755 | $17,289 | $4,310,849 |
| 8 | 95 | $25,044 | $7,724 | $17,320 | $4,293,529 |
| 8 | 96 | $25,044 | $7,693 | $17,351 | $4,276,178 |
| 9 | 97 | $25,044 | $7,661 | $17,382 | $4,258,795 |
| 9 | 98 | $25,044 | $7,630 | $17,413 | $4,241,382 |
| 9 | 99 | $25,044 | $7,599 | $17,445 | $4,223,937 |
| 9 | 100 | $25,044 | $7,568 | $17,476 | $4,206,461 |
| 9 | 101 | $25,044 | $7,537 | $17,507 | $4,188,954 |
| 9 | 102 | $25,044 | $7,505 | $17,539 | $4,171,415 |
| 9 | 103 | $25,044 | $7,474 | $17,570 | $4,153,845 |
| 9 | 104 | $25,044 | $7,442 | $17,601 | $4,136,244 |
| 9 | 105 | $25,044 | $7,411 | $17,633 | $4,118,611 |
| 9 | 106 | $25,044 | $7,379 | $17,665 | $4,100,946 |
| 9 | 107 | $25,044 | $7,348 | $17,696 | $4,083,250 |
| 9 | 108 | $25,044 | $7,316 | $17,728 | $4,065,522 |
| 10 | 109 | $25,044 | $7,284 | $17,760 | $4,047,762 |
| 10 | 110 | $25,044 | $7,252 | $17,792 | $4,029,971 |
| 10 | 111 | $25,044 | $7,220 | $17,823 | $4,012,147 |
| 10 | 112 | $25,044 | $7,188 | $17,855 | $3,994,292 |
| 10 | 113 | $25,044 | $7,156 | $17,887 | $3,976,404 |
| 10 | 114 | $25,044 | $7,124 | $17,919 | $3,958,485 |
| 10 | 115 | $25,044 | $7,092 | $17,952 | $3,940,534 |
| 10 | 116 | $25,044 | $7,060 | $17,984 | $3,922,550 |
| 10 | 117 | $25,044 | $7,028 | $18,016 | $3,904,534 |
| 10 | 118 | $25,044 | $6,996 | $18,048 | $3,886,486 |
| 10 | 119 | $25,044 | $6,963 | $18,081 | $3,868,405 |
| 10 | 120 | $25,044 | $6,931 | $18,113 | $3,850,292 |
| 11 | 121 | $25,044 | $6,898 | $18,145 | $3,832,147 |
| 11 | 122 | $25,044 | $6,866 | $18,178 | $3,813,969 |
| 11 | 123 | $25,044 | $6,833 | $18,210 | $3,795,759 |
| 11 | 124 | $25,044 | $6,801 | $18,243 | $3,777,516 |
| 11 | 125 | $25,044 | $6,768 | $18,276 | $3,759,240 |
| 11 | 126 | $25,044 | $6,735 | $18,308 | $3,740,931 |
| 11 | 127 | $25,044 | $6,703 | $18,341 | $3,722,590 |
| 11 | 128 | $25,044 | $6,670 | $18,374 | $3,704,216 |
| 11 | 129 | $25,044 | $6,637 | $18,407 | $3,685,809 |
| 11 | 130 | $25,044 | $6,604 | $18,440 | $3,667,369 |
| 11 | 131 | $25,044 | $6,571 | $18,473 | $3,648,896 |
| 11 | 132 | $25,044 | $6,538 | $18,506 | $3,630,390 |
| 12 | 133 | $25,044 | $6,504 | $18,539 | $3,611,850 |
| 12 | 134 | $25,044 | $6,471 | $18,573 | $3,593,278 |
| 12 | 135 | $25,044 | $6,438 | $18,606 | $3,574,672 |
| 12 | 136 | $25,044 | $6,405 | $18,639 | $3,556,033 |
| 12 | 137 | $25,044 | $6,371 | $18,673 | $3,537,360 |
| 12 | 138 | $25,044 | $6,338 | $18,706 | $3,518,654 |
| 12 | 139 | $25,044 | $6,304 | $18,740 | $3,499,914 |
| 12 | 140 | $25,044 | $6,271 | $18,773 | $3,481,141 |
| 12 | 141 | $25,044 | $6,237 | $18,807 | $3,462,335 |
| 12 | 142 | $25,044 | $6,203 | $18,840 | $3,443,494 |
| 12 | 143 | $25,044 | $6,170 | $18,874 | $3,424,620 |
| 12 | 144 | $25,044 | $6,136 | $18,908 | $3,405,712 |
| 13 | 145 | $25,044 | $6,102 | $18,942 | $3,386,770 |
| 13 | 146 | $25,044 | $6,068 | $18,976 | $3,367,794 |
| 13 | 147 | $25,044 | $6,034 | $19,010 | $3,348,784 |
| 13 | 148 | $25,044 | $6,000 | $19,044 | $3,329,740 |
| 13 | 149 | $25,044 | $5,966 | $19,078 | $3,310,662 |
| 13 | 150 | $25,044 | $5,932 | $19,112 | $3,291,550 |
| 13 | 151 | $25,044 | $5,897 | $19,146 | $3,272,404 |
| 13 | 152 | $25,044 | $5,863 | $19,181 | $3,253,223 |
| 13 | 153 | $25,044 | $5,829 | $19,215 | $3,234,008 |
| 13 | 154 | $25,044 | $5,794 | $19,250 | $3,214,758 |
| 13 | 155 | $25,044 | $5,760 | $19,284 | $3,195,474 |
| 13 | 156 | $25,044 | $5,725 | $19,319 | $3,176,156 |
| 14 | 157 | $25,044 | $5,691 | $19,353 | $3,156,803 |
| 14 | 158 | $25,044 | $5,656 | $19,388 | $3,137,415 |
| 14 | 159 | $25,044 | $5,621 | $19,423 | $3,117,992 |
| 14 | 160 | $25,044 | $5,586 | $19,457 | $3,098,535 |
| 14 | 161 | $25,044 | $5,552 | $19,492 | $3,079,042 |
| 14 | 162 | $25,044 | $5,517 | $19,527 | $3,059,515 |
| 14 | 163 | $25,044 | $5,482 | $19,562 | $3,039,953 |
| 14 | 164 | $25,044 | $5,447 | $19,597 | $3,020,356 |
| 14 | 165 | $25,044 | $5,411 | $19,632 | $3,000,724 |
| 14 | 166 | $25,044 | $5,376 | $19,668 | $2,981,056 |
| 14 | 167 | $25,044 | $5,341 | $19,703 | $2,961,353 |
| 14 | 168 | $25,044 | $5,306 | $19,738 | $2,941,615 |
| 15 | 169 | $25,044 | $5,270 | $19,773 | $2,921,842 |
| 15 | 170 | $25,044 | $5,235 | $19,809 | $2,902,033 |
| 15 | 171 | $25,044 | $5,199 | $19,844 | $2,882,189 |
| 15 | 172 | $25,044 | $5,164 | $19,880 | $2,862,309 |
| 15 | 173 | $25,044 | $5,128 | $19,915 | $2,842,393 |
| 15 | 174 | $25,044 | $5,093 | $19,951 | $2,822,442 |
| 15 | 175 | $25,044 | $5,057 | $19,987 | $2,802,455 |
| 15 | 176 | $25,044 | $5,021 | $20,023 | $2,782,432 |
| 15 | 177 | $25,044 | $4,985 | $20,059 | $2,762,374 |
| 15 | 178 | $25,044 | $4,949 | $20,095 | $2,742,279 |
| 15 | 179 | $25,044 | $4,913 | $20,131 | $2,722,149 |
| 15 | 180 | $25,044 | $4,877 | $20,167 | $2,701,982 |
| 16 | 181 | $25,044 | $4,841 | $20,203 | $2,681,779 |
| 16 | 182 | $25,044 | $4,805 | $20,239 | $2,661,540 |
| 16 | 183 | $25,044 | $4,769 | $20,275 | $2,641,265 |
| 16 | 184 | $25,044 | $4,732 | $20,312 | $2,620,954 |
| 16 | 185 | $25,044 | $4,696 | $20,348 | $2,600,606 |
| 16 | 186 | $25,044 | $4,659 | $20,384 | $2,580,221 |
| 16 | 187 | $25,044 | $4,623 | $20,421 | $2,559,801 |
| 16 | 188 | $25,044 | $4,586 | $20,457 | $2,539,343 |
| 16 | 189 | $25,044 | $4,550 | $20,494 | $2,518,849 |
| 16 | 190 | $25,044 | $4,513 | $20,531 | $2,498,318 |
| 16 | 191 | $25,044 | $4,476 | $20,568 | $2,477,750 |
| 16 | 192 | $25,044 | $4,439 | $20,604 | $2,457,146 |
| 17 | 193 | $25,044 | $4,402 | $20,641 | $2,436,504 |
| 17 | 194 | $25,044 | $4,365 | $20,678 | $2,415,826 |
| 17 | 195 | $25,044 | $4,328 | $20,715 | $2,395,111 |
| 17 | 196 | $25,044 | $4,291 | $20,753 | $2,374,358 |
| 17 | 197 | $25,044 | $4,254 | $20,790 | $2,353,568 |
| 17 | 198 | $25,044 | $4,217 | $20,827 | $2,332,741 |
| 17 | 199 | $25,044 | $4,179 | $20,864 | $2,311,877 |
| 17 | 200 | $25,044 | $4,142 | $20,902 | $2,290,975 |
| 17 | 201 | $25,044 | $4,105 | $20,939 | $2,270,036 |
| 17 | 202 | $25,044 | $4,067 | $20,977 | $2,249,060 |
| 17 | 203 | $25,044 | $4,030 | $21,014 | $2,228,045 |
| 17 | 204 | $25,044 | $3,992 | $21,052 | $2,206,993 |
| 18 | 205 | $25,044 | $3,954 | $21,090 | $2,185,904 |
| 18 | 206 | $25,044 | $3,916 | $21,127 | $2,164,776 |
| 18 | 207 | $25,044 | $3,879 | $21,165 | $2,143,611 |
| 18 | 208 | $25,044 | $3,841 | $21,203 | $2,122,408 |
| 18 | 209 | $25,044 | $3,803 | $21,241 | $2,101,167 |
| 18 | 210 | $25,044 | $3,765 | $21,279 | $2,079,888 |
| 18 | 211 | $25,044 | $3,726 | $21,317 | $2,058,570 |
| 18 | 212 | $25,044 | $3,688 | $21,356 | $2,037,215 |
| 18 | 213 | $25,044 | $3,650 | $21,394 | $2,015,821 |
| 18 | 214 | $25,044 | $3,612 | $21,432 | $1,994,389 |
| 18 | 215 | $25,044 | $3,573 | $21,471 | $1,972,918 |
| 18 | 216 | $25,044 | $3,535 | $21,509 | $1,951,409 |
| 19 | 217 | $25,044 | $3,496 | $21,548 | $1,929,862 |
| 19 | 218 | $25,044 | $3,458 | $21,586 | $1,908,276 |
| 19 | 219 | $25,044 | $3,419 | $21,625 | $1,886,651 |
| 19 | 220 | $25,044 | $3,380 | $21,664 | $1,864,987 |
| 19 | 221 | $25,044 | $3,341 | $21,702 | $1,843,285 |
| 19 | 222 | $25,044 | $3,303 | $21,741 | $1,821,544 |
| 19 | 223 | $25,044 | $3,264 | $21,780 | $1,799,764 |
| 19 | 224 | $25,044 | $3,225 | $21,819 | $1,777,944 |
| 19 | 225 | $25,044 | $3,185 | $21,858 | $1,756,086 |
| 19 | 226 | $25,044 | $3,146 | $21,897 | $1,734,189 |
| 19 | 227 | $25,044 | $3,107 | $21,937 | $1,712,252 |
| 19 | 228 | $25,044 | $3,068 | $21,976 | $1,690,276 |
| 20 | 229 | $25,044 | $3,028 | $22,015 | $1,668,260 |
| 20 | 230 | $25,044 | $2,989 | $22,055 | $1,646,206 |
| 20 | 231 | $25,044 | $2,949 | $22,094 | $1,624,111 |
| 20 | 232 | $25,044 | $2,910 | $22,134 | $1,601,977 |
| 20 | 233 | $25,044 | $2,870 | $22,174 | $1,579,804 |
| 20 | 234 | $25,044 | $2,830 | $22,213 | $1,557,590 |
| 20 | 235 | $25,044 | $2,791 | $22,253 | $1,535,337 |
| 20 | 236 | $25,044 | $2,751 | $22,293 | $1,513,044 |
| 20 | 237 | $25,044 | $2,711 | $22,333 | $1,490,711 |
| 20 | 238 | $25,044 | $2,671 | $22,373 | $1,468,338 |
| 20 | 239 | $25,044 | $2,631 | $22,413 | $1,445,925 |
| 20 | 240 | $25,044 | $2,591 | $22,453 | $1,423,472 |
| 21 | 241 | $25,044 | $2,550 | $22,493 | $1,400,979 |
| 21 | 242 | $25,044 | $2,510 | $22,534 | $1,378,445 |
| 21 | 243 | $25,044 | $2,470 | $22,574 | $1,355,871 |
| 21 | 244 | $25,044 | $2,429 | $22,615 | $1,333,256 |
| 21 | 245 | $25,044 | $2,389 | $22,655 | $1,310,601 |
| 21 | 246 | $25,044 | $2,348 | $22,696 | $1,287,906 |
| 21 | 247 | $25,044 | $2,307 | $22,736 | $1,265,169 |
| 21 | 248 | $25,044 | $2,267 | $22,777 | $1,242,392 |
| 21 | 249 | $25,044 | $2,226 | $22,818 | $1,219,575 |
| 21 | 250 | $25,044 | $2,185 | $22,859 | $1,196,716 |
| 21 | 251 | $25,044 | $2,144 | $22,900 | $1,173,816 |
| 21 | 252 | $25,044 | $2,103 | $22,941 | $1,150,875 |
| 22 | 253 | $25,044 | $2,062 | $22,982 | $1,127,894 |
| 22 | 254 | $25,044 | $2,021 | $23,023 | $1,104,871 |
| 22 | 255 | $25,044 | $1,980 | $23,064 | $1,081,806 |
| 22 | 256 | $25,044 | $1,938 | $23,106 | $1,058,701 |
| 22 | 257 | $25,044 | $1,897 | $23,147 | $1,035,554 |
| 22 | 258 | $25,044 | $1,855 | $23,188 | $1,012,365 |
| 22 | 259 | $25,044 | $1,814 | $23,230 | $989,135 |
| 22 | 260 | $25,044 | $1,772 | $23,272 | $965,864 |
| 22 | 261 | $25,044 | $1,731 | $23,313 | $942,551 |
| 22 | 262 | $25,044 | $1,689 | $23,355 | $919,196 |
| 22 | 263 | $25,044 | $1,647 | $23,397 | $895,799 |
| 22 | 264 | $25,044 | $1,605 | $23,439 | $872,360 |
| 23 | 265 | $25,044 | $1,563 | $23,481 | $848,879 |
| 23 | 266 | $25,044 | $1,521 | $23,523 | $825,356 |
| 23 | 267 | $25,044 | $1,479 | $23,565 | $801,791 |
| 23 | 268 | $25,044 | $1,437 | $23,607 | $778,184 |
| 23 | 269 | $25,044 | $1,394 | $23,650 | $754,534 |
| 23 | 270 | $25,044 | $1,352 | $23,692 | $730,842 |
| 23 | 271 | $25,044 | $1,309 | $23,734 | $707,108 |
| 23 | 272 | $25,044 | $1,267 | $23,777 | $683,331 |
| 23 | 273 | $25,044 | $1,224 | $23,819 | $659,512 |
| 23 | 274 | $25,044 | $1,182 | $23,862 | $635,649 |
| 23 | 275 | $25,044 | $1,139 | $23,905 | $611,744 |
| 23 | 276 | $25,044 | $1,096 | $23,948 | $587,797 |
| 24 | 277 | $25,044 | $1,053 | $23,991 | $563,806 |
| 24 | 278 | $25,044 | $1,010 | $24,034 | $539,772 |
| 24 | 279 | $25,044 | $967 | $24,077 | $515,696 |
| 24 | 280 | $25,044 | $924 | $24,120 | $491,576 |
| 24 | 281 | $25,044 | $881 | $24,163 | $467,413 |
| 24 | 282 | $25,044 | $837 | $24,206 | $443,206 |
| 24 | 283 | $25,044 | $794 | $24,250 | $418,957 |
| 24 | 284 | $25,044 | $751 | $24,293 | $394,664 |
| 24 | 285 | $25,044 | $707 | $24,337 | $370,327 |
| 24 | 286 | $25,044 | $664 | $24,380 | $345,947 |
| 24 | 287 | $25,044 | $620 | $24,424 | $321,523 |
| 24 | 288 | $25,044 | $576 | $24,468 | $297,055 |
| 25 | 289 | $25,044 | $532 | $24,512 | $272,543 |
| 25 | 290 | $25,044 | $488 | $24,555 | $247,988 |
| 25 | 291 | $25,044 | $444 | $24,599 | $223,388 |
| 25 | 292 | $25,044 | $400 | $24,644 | $198,745 |
| 25 | 293 | $25,044 | $356 | $24,688 | $174,057 |
| 25 | 294 | $25,044 | $312 | $24,732 | $149,325 |
| 25 | 295 | $25,044 | $268 | $24,776 | $124,549 |
| 25 | 296 | $25,044 | $223 | $24,821 | $99,728 |
| 25 | 297 | $25,044 | $179 | $24,865 | $74,863 |
| 25 | 298 | $25,044 | $134 | $24,910 | $49,953 |
| 25 | 299 | $25,044 | $89 | $24,954 | $24,999 |
| 25 | 300 | $25,044 | $45 | $24,999 | $0 |
