首期 (港幣)
$4,980,000
每月還款 (港幣)
$32,210
總貸款額 (港幣)
$7,470,000
+
總利息 (港幣)
$2,193,078
=
總還款額 (港幣)
$9,663,078
| 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 | $32,210 | $13,384 | $18,827 | $7,451,173 |
| 1 | 2 | $32,210 | $13,350 | $18,860 | $7,432,313 |
| 1 | 3 | $32,210 | $13,316 | $18,894 | $7,413,419 |
| 1 | 4 | $32,210 | $13,282 | $18,928 | $7,394,491 |
| 1 | 5 | $32,210 | $13,248 | $18,962 | $7,375,530 |
| 1 | 6 | $32,210 | $13,214 | $18,996 | $7,356,534 |
| 1 | 7 | $32,210 | $13,180 | $19,030 | $7,337,504 |
| 1 | 8 | $32,210 | $13,146 | $19,064 | $7,318,440 |
| 1 | 9 | $32,210 | $13,112 | $19,098 | $7,299,342 |
| 1 | 10 | $32,210 | $13,078 | $19,132 | $7,280,210 |
| 1 | 11 | $32,210 | $13,044 | $19,167 | $7,261,043 |
| 1 | 12 | $32,210 | $13,009 | $19,201 | $7,241,842 |
| 2 | 13 | $32,210 | $12,975 | $19,235 | $7,222,607 |
| 2 | 14 | $32,210 | $12,941 | $19,270 | $7,203,337 |
| 2 | 15 | $32,210 | $12,906 | $19,304 | $7,184,033 |
| 2 | 16 | $32,210 | $12,871 | $19,339 | $7,164,694 |
| 2 | 17 | $32,210 | $12,837 | $19,374 | $7,145,321 |
| 2 | 18 | $32,210 | $12,802 | $19,408 | $7,125,912 |
| 2 | 19 | $32,210 | $12,767 | $19,443 | $7,106,469 |
| 2 | 20 | $32,210 | $12,732 | $19,478 | $7,086,992 |
| 2 | 21 | $32,210 | $12,698 | $19,513 | $7,067,479 |
| 2 | 22 | $32,210 | $12,663 | $19,548 | $7,047,931 |
| 2 | 23 | $32,210 | $12,628 | $19,583 | $7,028,348 |
| 2 | 24 | $32,210 | $12,592 | $19,618 | $7,008,731 |
| 3 | 25 | $32,210 | $12,557 | $19,653 | $6,989,078 |
| 3 | 26 | $32,210 | $12,522 | $19,688 | $6,969,389 |
| 3 | 27 | $32,210 | $12,487 | $19,723 | $6,949,666 |
| 3 | 28 | $32,210 | $12,451 | $19,759 | $6,929,907 |
| 3 | 29 | $32,210 | $12,416 | $19,794 | $6,910,113 |
| 3 | 30 | $32,210 | $12,381 | $19,830 | $6,890,283 |
| 3 | 31 | $32,210 | $12,345 | $19,865 | $6,870,418 |
| 3 | 32 | $32,210 | $12,309 | $19,901 | $6,850,518 |
| 3 | 33 | $32,210 | $12,274 | $19,936 | $6,830,581 |
| 3 | 34 | $32,210 | $12,238 | $19,972 | $6,810,609 |
| 3 | 35 | $32,210 | $12,202 | $20,008 | $6,790,601 |
| 3 | 36 | $32,210 | $12,166 | $20,044 | $6,770,557 |
| 4 | 37 | $32,210 | $12,131 | $20,080 | $6,750,478 |
| 4 | 38 | $32,210 | $12,095 | $20,116 | $6,730,362 |
| 4 | 39 | $32,210 | $12,059 | $20,152 | $6,710,210 |
| 4 | 40 | $32,210 | $12,022 | $20,188 | $6,690,022 |
| 4 | 41 | $32,210 | $11,986 | $20,224 | $6,669,798 |
| 4 | 42 | $32,210 | $11,950 | $20,260 | $6,649,538 |
| 4 | 43 | $32,210 | $11,914 | $20,297 | $6,629,242 |
| 4 | 44 | $32,210 | $11,877 | $20,333 | $6,608,909 |
| 4 | 45 | $32,210 | $11,841 | $20,369 | $6,588,540 |
| 4 | 46 | $32,210 | $11,804 | $20,406 | $6,568,134 |
| 4 | 47 | $32,210 | $11,768 | $20,442 | $6,547,691 |
| 4 | 48 | $32,210 | $11,731 | $20,479 | $6,527,212 |
| 5 | 49 | $32,210 | $11,695 | $20,516 | $6,506,697 |
| 5 | 50 | $32,210 | $11,658 | $20,552 | $6,486,144 |
| 5 | 51 | $32,210 | $11,621 | $20,589 | $6,465,555 |
| 5 | 52 | $32,210 | $11,584 | $20,626 | $6,444,929 |
| 5 | 53 | $32,210 | $11,547 | $20,663 | $6,424,266 |
| 5 | 54 | $32,210 | $11,510 | $20,700 | $6,403,566 |
| 5 | 55 | $32,210 | $11,473 | $20,737 | $6,382,829 |
| 5 | 56 | $32,210 | $11,436 | $20,774 | $6,362,054 |
| 5 | 57 | $32,210 | $11,399 | $20,812 | $6,341,243 |
| 5 | 58 | $32,210 | $11,361 | $20,849 | $6,320,394 |
| 5 | 59 | $32,210 | $11,324 | $20,886 | $6,299,508 |
| 5 | 60 | $32,210 | $11,287 | $20,924 | $6,278,584 |
| 6 | 61 | $32,210 | $11,249 | $20,961 | $6,257,623 |
| 6 | 62 | $32,210 | $11,212 | $20,999 | $6,236,624 |
| 6 | 63 | $32,210 | $11,174 | $21,036 | $6,215,588 |
| 6 | 64 | $32,210 | $11,136 | $21,074 | $6,194,514 |
| 6 | 65 | $32,210 | $11,099 | $21,112 | $6,173,402 |
| 6 | 66 | $32,210 | $11,061 | $21,150 | $6,152,252 |
| 6 | 67 | $32,210 | $11,023 | $21,187 | $6,131,065 |
| 6 | 68 | $32,210 | $10,985 | $21,225 | $6,109,840 |
| 6 | 69 | $32,210 | $10,947 | $21,263 | $6,088,576 |
| 6 | 70 | $32,210 | $10,909 | $21,302 | $6,067,275 |
| 6 | 71 | $32,210 | $10,871 | $21,340 | $6,045,935 |
| 6 | 72 | $32,210 | $10,832 | $21,378 | $6,024,557 |
| 7 | 73 | $32,210 | $10,794 | $21,416 | $6,003,141 |
| 7 | 74 | $32,210 | $10,756 | $21,455 | $5,981,686 |
| 7 | 75 | $32,210 | $10,717 | $21,493 | $5,960,193 |
| 7 | 76 | $32,210 | $10,679 | $21,532 | $5,938,661 |
| 7 | 77 | $32,210 | $10,640 | $21,570 | $5,917,091 |
| 7 | 78 | $32,210 | $10,601 | $21,609 | $5,895,482 |
| 7 | 79 | $32,210 | $10,563 | $21,648 | $5,873,835 |
| 7 | 80 | $32,210 | $10,524 | $21,686 | $5,852,149 |
| 7 | 81 | $32,210 | $10,485 | $21,725 | $5,830,423 |
| 7 | 82 | $32,210 | $10,446 | $21,764 | $5,808,659 |
| 7 | 83 | $32,210 | $10,407 | $21,803 | $5,786,856 |
| 7 | 84 | $32,210 | $10,368 | $21,842 | $5,765,014 |
| 8 | 85 | $32,210 | $10,329 | $21,881 | $5,743,133 |
| 8 | 86 | $32,210 | $10,290 | $21,920 | $5,721,212 |
| 8 | 87 | $32,210 | $10,251 | $21,960 | $5,699,253 |
| 8 | 88 | $32,210 | $10,211 | $21,999 | $5,677,253 |
| 8 | 89 | $32,210 | $10,172 | $22,039 | $5,655,215 |
| 8 | 90 | $32,210 | $10,132 | $22,078 | $5,633,137 |
| 8 | 91 | $32,210 | $10,093 | $22,118 | $5,611,019 |
| 8 | 92 | $32,210 | $10,053 | $22,157 | $5,588,862 |
| 8 | 93 | $32,210 | $10,013 | $22,197 | $5,566,665 |
| 8 | 94 | $32,210 | $9,974 | $22,237 | $5,544,429 |
| 8 | 95 | $32,210 | $9,934 | $22,276 | $5,522,152 |
| 8 | 96 | $32,210 | $9,894 | $22,316 | $5,499,836 |
| 9 | 97 | $32,210 | $9,854 | $22,356 | $5,477,479 |
| 9 | 98 | $32,210 | $9,814 | $22,396 | $5,455,083 |
| 9 | 99 | $32,210 | $9,774 | $22,437 | $5,432,646 |
| 9 | 100 | $32,210 | $9,733 | $22,477 | $5,410,170 |
| 9 | 101 | $32,210 | $9,693 | $22,517 | $5,387,653 |
| 9 | 102 | $32,210 | $9,653 | $22,557 | $5,365,095 |
| 9 | 103 | $32,210 | $9,612 | $22,598 | $5,342,497 |
| 9 | 104 | $32,210 | $9,572 | $22,638 | $5,319,859 |
| 9 | 105 | $32,210 | $9,531 | $22,679 | $5,297,180 |
| 9 | 106 | $32,210 | $9,491 | $22,719 | $5,274,461 |
| 9 | 107 | $32,210 | $9,450 | $22,760 | $5,251,701 |
| 9 | 108 | $32,210 | $9,409 | $22,801 | $5,228,900 |
| 10 | 109 | $32,210 | $9,368 | $22,842 | $5,206,058 |
| 10 | 110 | $32,210 | $9,328 | $22,883 | $5,183,175 |
| 10 | 111 | $32,210 | $9,287 | $22,924 | $5,160,251 |
| 10 | 112 | $32,210 | $9,245 | $22,965 | $5,137,287 |
| 10 | 113 | $32,210 | $9,204 | $23,006 | $5,114,281 |
| 10 | 114 | $32,210 | $9,163 | $23,047 | $5,091,233 |
| 10 | 115 | $32,210 | $9,122 | $23,088 | $5,068,145 |
| 10 | 116 | $32,210 | $9,080 | $23,130 | $5,045,015 |
| 10 | 117 | $32,210 | $9,039 | $23,171 | $5,021,844 |
| 10 | 118 | $32,210 | $8,997 | $23,213 | $4,998,631 |
| 10 | 119 | $32,210 | $8,956 | $23,254 | $4,975,377 |
| 10 | 120 | $32,210 | $8,914 | $23,296 | $4,952,081 |
| 11 | 121 | $32,210 | $8,872 | $23,338 | $4,928,743 |
| 11 | 122 | $32,210 | $8,831 | $23,380 | $4,905,363 |
| 11 | 123 | $32,210 | $8,789 | $23,421 | $4,881,942 |
| 11 | 124 | $32,210 | $8,747 | $23,463 | $4,858,478 |
| 11 | 125 | $32,210 | $8,705 | $23,505 | $4,834,973 |
| 11 | 126 | $32,210 | $8,663 | $23,548 | $4,811,425 |
| 11 | 127 | $32,210 | $8,620 | $23,590 | $4,787,835 |
| 11 | 128 | $32,210 | $8,578 | $23,632 | $4,764,203 |
| 11 | 129 | $32,210 | $8,536 | $23,674 | $4,740,529 |
| 11 | 130 | $32,210 | $8,493 | $23,717 | $4,716,812 |
| 11 | 131 | $32,210 | $8,451 | $23,759 | $4,693,053 |
| 11 | 132 | $32,210 | $8,408 | $23,802 | $4,669,251 |
| 12 | 133 | $32,210 | $8,366 | $23,845 | $4,645,406 |
| 12 | 134 | $32,210 | $8,323 | $23,887 | $4,621,519 |
| 12 | 135 | $32,210 | $8,280 | $23,930 | $4,597,589 |
| 12 | 136 | $32,210 | $8,237 | $23,973 | $4,573,616 |
| 12 | 137 | $32,210 | $8,194 | $24,016 | $4,549,600 |
| 12 | 138 | $32,210 | $8,151 | $24,059 | $4,525,542 |
| 12 | 139 | $32,210 | $8,108 | $24,102 | $4,501,440 |
| 12 | 140 | $32,210 | $8,065 | $24,145 | $4,477,294 |
| 12 | 141 | $32,210 | $8,022 | $24,188 | $4,453,106 |
| 12 | 142 | $32,210 | $7,978 | $24,232 | $4,428,874 |
| 12 | 143 | $32,210 | $7,935 | $24,275 | $4,404,599 |
| 12 | 144 | $32,210 | $7,892 | $24,319 | $4,380,280 |
| 13 | 145 | $32,210 | $7,848 | $24,362 | $4,355,918 |
| 13 | 146 | $32,210 | $7,804 | $24,406 | $4,331,512 |
| 13 | 147 | $32,210 | $7,761 | $24,450 | $4,307,062 |
| 13 | 148 | $32,210 | $7,717 | $24,493 | $4,282,569 |
| 13 | 149 | $32,210 | $7,673 | $24,537 | $4,258,032 |
| 13 | 150 | $32,210 | $7,629 | $24,581 | $4,233,450 |
| 13 | 151 | $32,210 | $7,585 | $24,625 | $4,208,825 |
| 13 | 152 | $32,210 | $7,541 | $24,669 | $4,184,156 |
| 13 | 153 | $32,210 | $7,497 | $24,714 | $4,159,442 |
| 13 | 154 | $32,210 | $7,452 | $24,758 | $4,134,684 |
| 13 | 155 | $32,210 | $7,408 | $24,802 | $4,109,882 |
| 13 | 156 | $32,210 | $7,364 | $24,847 | $4,085,035 |
| 14 | 157 | $32,210 | $7,319 | $24,891 | $4,060,144 |
| 14 | 158 | $32,210 | $7,274 | $24,936 | $4,035,208 |
| 14 | 159 | $32,210 | $7,230 | $24,981 | $4,010,227 |
| 14 | 160 | $32,210 | $7,185 | $25,025 | $3,985,202 |
| 14 | 161 | $32,210 | $7,140 | $25,070 | $3,960,132 |
| 14 | 162 | $32,210 | $7,095 | $25,115 | $3,935,017 |
| 14 | 163 | $32,210 | $7,050 | $25,160 | $3,909,857 |
| 14 | 164 | $32,210 | $7,005 | $25,205 | $3,884,652 |
| 14 | 165 | $32,210 | $6,960 | $25,250 | $3,859,402 |
| 14 | 166 | $32,210 | $6,915 | $25,295 | $3,834,106 |
| 14 | 167 | $32,210 | $6,869 | $25,341 | $3,808,765 |
| 14 | 168 | $32,210 | $6,824 | $25,386 | $3,783,379 |
| 15 | 169 | $32,210 | $6,779 | $25,432 | $3,757,947 |
| 15 | 170 | $32,210 | $6,733 | $25,477 | $3,732,470 |
| 15 | 171 | $32,210 | $6,687 | $25,523 | $3,706,947 |
| 15 | 172 | $32,210 | $6,642 | $25,569 | $3,681,379 |
| 15 | 173 | $32,210 | $6,596 | $25,614 | $3,655,764 |
| 15 | 174 | $32,210 | $6,550 | $25,660 | $3,630,104 |
| 15 | 175 | $32,210 | $6,504 | $25,706 | $3,604,397 |
| 15 | 176 | $32,210 | $6,458 | $25,752 | $3,578,645 |
| 15 | 177 | $32,210 | $6,412 | $25,799 | $3,552,847 |
| 15 | 178 | $32,210 | $6,366 | $25,845 | $3,527,002 |
| 15 | 179 | $32,210 | $6,319 | $25,891 | $3,501,111 |
| 15 | 180 | $32,210 | $6,273 | $25,937 | $3,475,173 |
| 16 | 181 | $32,210 | $6,226 | $25,984 | $3,449,189 |
| 16 | 182 | $32,210 | $6,180 | $26,030 | $3,423,159 |
| 16 | 183 | $32,210 | $6,133 | $26,077 | $3,397,082 |
| 16 | 184 | $32,210 | $6,086 | $26,124 | $3,370,958 |
| 16 | 185 | $32,210 | $6,040 | $26,171 | $3,344,787 |
| 16 | 186 | $32,210 | $5,993 | $26,218 | $3,318,570 |
| 16 | 187 | $32,210 | $5,946 | $26,264 | $3,292,305 |
| 16 | 188 | $32,210 | $5,899 | $26,312 | $3,265,994 |
| 16 | 189 | $32,210 | $5,852 | $26,359 | $3,239,635 |
| 16 | 190 | $32,210 | $5,804 | $26,406 | $3,213,229 |
| 16 | 191 | $32,210 | $5,757 | $26,453 | $3,186,776 |
| 16 | 192 | $32,210 | $5,710 | $26,501 | $3,160,275 |
| 17 | 193 | $32,210 | $5,662 | $26,548 | $3,133,727 |
| 17 | 194 | $32,210 | $5,615 | $26,596 | $3,107,132 |
| 17 | 195 | $32,210 | $5,567 | $26,643 | $3,080,488 |
| 17 | 196 | $32,210 | $5,519 | $26,691 | $3,053,797 |
| 17 | 197 | $32,210 | $5,471 | $26,739 | $3,027,058 |
| 17 | 198 | $32,210 | $5,423 | $26,787 | $3,000,272 |
| 17 | 199 | $32,210 | $5,375 | $26,835 | $2,973,437 |
| 17 | 200 | $32,210 | $5,327 | $26,883 | $2,946,554 |
| 17 | 201 | $32,210 | $5,279 | $26,931 | $2,919,623 |
| 17 | 202 | $32,210 | $5,231 | $26,979 | $2,892,644 |
| 17 | 203 | $32,210 | $5,183 | $27,028 | $2,865,616 |
| 17 | 204 | $32,210 | $5,134 | $27,076 | $2,838,540 |
| 18 | 205 | $32,210 | $5,086 | $27,125 | $2,811,416 |
| 18 | 206 | $32,210 | $5,037 | $27,173 | $2,784,242 |
| 18 | 207 | $32,210 | $4,988 | $27,222 | $2,757,021 |
| 18 | 208 | $32,210 | $4,940 | $27,271 | $2,729,750 |
| 18 | 209 | $32,210 | $4,891 | $27,319 | $2,702,431 |
| 18 | 210 | $32,210 | $4,842 | $27,368 | $2,675,062 |
| 18 | 211 | $32,210 | $4,793 | $27,417 | $2,647,645 |
| 18 | 212 | $32,210 | $4,744 | $27,467 | $2,620,178 |
| 18 | 213 | $32,210 | $4,694 | $27,516 | $2,592,662 |
| 18 | 214 | $32,210 | $4,645 | $27,565 | $2,565,097 |
| 18 | 215 | $32,210 | $4,596 | $27,614 | $2,537,483 |
| 18 | 216 | $32,210 | $4,546 | $27,664 | $2,509,819 |
| 19 | 217 | $32,210 | $4,497 | $27,714 | $2,482,105 |
| 19 | 218 | $32,210 | $4,447 | $27,763 | $2,454,342 |
| 19 | 219 | $32,210 | $4,397 | $27,813 | $2,426,529 |
| 19 | 220 | $32,210 | $4,348 | $27,863 | $2,398,667 |
| 19 | 221 | $32,210 | $4,298 | $27,913 | $2,370,754 |
| 19 | 222 | $32,210 | $4,248 | $27,963 | $2,342,791 |
| 19 | 223 | $32,210 | $4,198 | $28,013 | $2,314,779 |
| 19 | 224 | $32,210 | $4,147 | $28,063 | $2,286,716 |
| 19 | 225 | $32,210 | $4,097 | $28,113 | $2,258,602 |
| 19 | 226 | $32,210 | $4,047 | $28,164 | $2,230,439 |
| 19 | 227 | $32,210 | $3,996 | $28,214 | $2,202,225 |
| 19 | 228 | $32,210 | $3,946 | $28,265 | $2,173,960 |
| 20 | 229 | $32,210 | $3,895 | $28,315 | $2,145,645 |
| 20 | 230 | $32,210 | $3,844 | $28,366 | $2,117,279 |
| 20 | 231 | $32,210 | $3,793 | $28,417 | $2,088,862 |
| 20 | 232 | $32,210 | $3,743 | $28,468 | $2,060,394 |
| 20 | 233 | $32,210 | $3,692 | $28,519 | $2,031,876 |
| 20 | 234 | $32,210 | $3,640 | $28,570 | $2,003,306 |
| 20 | 235 | $32,210 | $3,589 | $28,621 | $1,974,685 |
| 20 | 236 | $32,210 | $3,538 | $28,672 | $1,946,013 |
| 20 | 237 | $32,210 | $3,487 | $28,724 | $1,917,289 |
| 20 | 238 | $32,210 | $3,435 | $28,775 | $1,888,514 |
| 20 | 239 | $32,210 | $3,384 | $28,827 | $1,859,687 |
| 20 | 240 | $32,210 | $3,332 | $28,878 | $1,830,809 |
| 21 | 241 | $32,210 | $3,280 | $28,930 | $1,801,879 |
| 21 | 242 | $32,210 | $3,228 | $28,982 | $1,772,897 |
| 21 | 243 | $32,210 | $3,176 | $29,034 | $1,743,863 |
| 21 | 244 | $32,210 | $3,124 | $29,086 | $1,714,777 |
| 21 | 245 | $32,210 | $3,072 | $29,138 | $1,685,639 |
| 21 | 246 | $32,210 | $3,020 | $29,190 | $1,656,449 |
| 21 | 247 | $32,210 | $2,968 | $29,242 | $1,627,207 |
| 21 | 248 | $32,210 | $2,915 | $29,295 | $1,597,912 |
| 21 | 249 | $32,210 | $2,863 | $29,347 | $1,568,564 |
| 21 | 250 | $32,210 | $2,810 | $29,400 | $1,539,165 |
| 21 | 251 | $32,210 | $2,758 | $29,453 | $1,509,712 |
| 21 | 252 | $32,210 | $2,705 | $29,505 | $1,480,207 |
| 22 | 253 | $32,210 | $2,652 | $29,558 | $1,450,648 |
| 22 | 254 | $32,210 | $2,599 | $29,611 | $1,421,037 |
| 22 | 255 | $32,210 | $2,546 | $29,664 | $1,391,373 |
| 22 | 256 | $32,210 | $2,493 | $29,717 | $1,361,656 |
| 22 | 257 | $32,210 | $2,440 | $29,771 | $1,331,885 |
| 22 | 258 | $32,210 | $2,386 | $29,824 | $1,302,061 |
| 22 | 259 | $32,210 | $2,333 | $29,877 | $1,272,184 |
| 22 | 260 | $32,210 | $2,279 | $29,931 | $1,242,253 |
| 22 | 261 | $32,210 | $2,226 | $29,985 | $1,212,268 |
| 22 | 262 | $32,210 | $2,172 | $30,038 | $1,182,230 |
| 22 | 263 | $32,210 | $2,118 | $30,092 | $1,152,138 |
| 22 | 264 | $32,210 | $2,064 | $30,146 | $1,121,992 |
| 23 | 265 | $32,210 | $2,010 | $30,200 | $1,091,792 |
| 23 | 266 | $32,210 | $1,956 | $30,254 | $1,061,538 |
| 23 | 267 | $32,210 | $1,902 | $30,308 | $1,031,229 |
| 23 | 268 | $32,210 | $1,848 | $30,363 | $1,000,867 |
| 23 | 269 | $32,210 | $1,793 | $30,417 | $970,450 |
| 23 | 270 | $32,210 | $1,739 | $30,472 | $939,978 |
| 23 | 271 | $32,210 | $1,684 | $30,526 | $909,452 |
| 23 | 272 | $32,210 | $1,629 | $30,581 | $878,871 |
| 23 | 273 | $32,210 | $1,575 | $30,636 | $848,235 |
| 23 | 274 | $32,210 | $1,520 | $30,691 | $817,545 |
| 23 | 275 | $32,210 | $1,465 | $30,745 | $786,799 |
| 23 | 276 | $32,210 | $1,410 | $30,801 | $755,999 |
| 24 | 277 | $32,210 | $1,354 | $30,856 | $725,143 |
| 24 | 278 | $32,210 | $1,299 | $30,911 | $694,232 |
| 24 | 279 | $32,210 | $1,244 | $30,966 | $663,266 |
| 24 | 280 | $32,210 | $1,188 | $31,022 | $632,244 |
| 24 | 281 | $32,210 | $1,133 | $31,077 | $601,166 |
| 24 | 282 | $32,210 | $1,077 | $31,133 | $570,033 |
| 24 | 283 | $32,210 | $1,021 | $31,189 | $538,844 |
| 24 | 284 | $32,210 | $965 | $31,245 | $507,599 |
| 24 | 285 | $32,210 | $909 | $31,301 | $476,298 |
| 24 | 286 | $32,210 | $853 | $31,357 | $444,942 |
| 24 | 287 | $32,210 | $797 | $31,413 | $413,528 |
| 24 | 288 | $32,210 | $741 | $31,469 | $382,059 |
| 25 | 289 | $32,210 | $685 | $31,526 | $350,533 |
| 25 | 290 | $32,210 | $628 | $31,582 | $318,951 |
| 25 | 291 | $32,210 | $571 | $31,639 | $287,312 |
| 25 | 292 | $32,210 | $515 | $31,695 | $255,617 |
| 25 | 293 | $32,210 | $458 | $31,752 | $223,865 |
| 25 | 294 | $32,210 | $401 | $31,809 | $192,055 |
| 25 | 295 | $32,210 | $344 | $31,866 | $160,189 |
| 25 | 296 | $32,210 | $287 | $31,923 | $128,266 |
| 25 | 297 | $32,210 | $230 | $31,980 | $96,286 |
| 25 | 298 | $32,210 | $173 | $32,038 | $64,248 |
| 25 | 299 | $32,210 | $115 | $32,095 | $32,153 |
| 25 | 300 | $32,210 | $58 | $32,153 | $0 |
