首期 (港幣)
$5,072,000
每月還款 (港幣)
$32,805
總貸款額 (港幣)
$7,608,000
+
總利息 (港幣)
$2,233,593
=
總還款額 (港幣)
$9,841,593
| 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 | $32,805 | $13,631 | $19,174 | $7,588,826 |
| 1 | 2 | $32,805 | $13,597 | $19,209 | $7,569,617 |
| 1 | 3 | $32,805 | $13,562 | $19,243 | $7,550,374 |
| 1 | 4 | $32,805 | $13,528 | $19,278 | $7,531,096 |
| 1 | 5 | $32,805 | $13,493 | $19,312 | $7,511,784 |
| 1 | 6 | $32,805 | $13,459 | $19,347 | $7,492,438 |
| 1 | 7 | $32,805 | $13,424 | $19,381 | $7,473,056 |
| 1 | 8 | $32,805 | $13,389 | $19,416 | $7,453,640 |
| 1 | 9 | $32,805 | $13,354 | $19,451 | $7,434,189 |
| 1 | 10 | $32,805 | $13,320 | $19,486 | $7,414,704 |
| 1 | 11 | $32,805 | $13,285 | $19,521 | $7,395,183 |
| 1 | 12 | $32,805 | $13,250 | $19,556 | $7,375,627 |
| 2 | 13 | $32,805 | $13,215 | $19,591 | $7,356,037 |
| 2 | 14 | $32,805 | $13,180 | $19,626 | $7,336,411 |
| 2 | 15 | $32,805 | $13,144 | $19,661 | $7,316,750 |
| 2 | 16 | $32,805 | $13,109 | $19,696 | $7,297,054 |
| 2 | 17 | $32,805 | $13,074 | $19,731 | $7,277,322 |
| 2 | 18 | $32,805 | $13,039 | $19,767 | $7,257,556 |
| 2 | 19 | $32,805 | $13,003 | $19,802 | $7,237,754 |
| 2 | 20 | $32,805 | $12,968 | $19,838 | $7,217,916 |
| 2 | 21 | $32,805 | $12,932 | $19,873 | $7,198,043 |
| 2 | 22 | $32,805 | $12,896 | $19,909 | $7,178,134 |
| 2 | 23 | $32,805 | $12,861 | $19,944 | $7,158,189 |
| 2 | 24 | $32,805 | $12,825 | $19,980 | $7,138,209 |
| 3 | 25 | $32,805 | $12,789 | $20,016 | $7,118,193 |
| 3 | 26 | $32,805 | $12,753 | $20,052 | $7,098,141 |
| 3 | 27 | $32,805 | $12,718 | $20,088 | $7,078,053 |
| 3 | 28 | $32,805 | $12,682 | $20,124 | $7,057,930 |
| 3 | 29 | $32,805 | $12,645 | $20,160 | $7,037,770 |
| 3 | 30 | $32,805 | $12,609 | $20,196 | $7,017,574 |
| 3 | 31 | $32,805 | $12,573 | $20,232 | $6,997,342 |
| 3 | 32 | $32,805 | $12,537 | $20,268 | $6,977,073 |
| 3 | 33 | $32,805 | $12,501 | $20,305 | $6,956,769 |
| 3 | 34 | $32,805 | $12,464 | $20,341 | $6,936,427 |
| 3 | 35 | $32,805 | $12,428 | $20,378 | $6,916,050 |
| 3 | 36 | $32,805 | $12,391 | $20,414 | $6,895,636 |
| 4 | 37 | $32,805 | $12,355 | $20,451 | $6,875,185 |
| 4 | 38 | $32,805 | $12,318 | $20,487 | $6,854,698 |
| 4 | 39 | $32,805 | $12,281 | $20,524 | $6,834,174 |
| 4 | 40 | $32,805 | $12,245 | $20,561 | $6,813,613 |
| 4 | 41 | $32,805 | $12,208 | $20,598 | $6,793,016 |
| 4 | 42 | $32,805 | $12,171 | $20,634 | $6,772,381 |
| 4 | 43 | $32,805 | $12,134 | $20,671 | $6,751,710 |
| 4 | 44 | $32,805 | $12,097 | $20,708 | $6,731,001 |
| 4 | 45 | $32,805 | $12,060 | $20,746 | $6,710,256 |
| 4 | 46 | $32,805 | $12,023 | $20,783 | $6,689,473 |
| 4 | 47 | $32,805 | $11,985 | $20,820 | $6,668,653 |
| 4 | 48 | $32,805 | $11,948 | $20,857 | $6,647,796 |
| 5 | 49 | $32,805 | $11,911 | $20,895 | $6,626,901 |
| 5 | 50 | $32,805 | $11,873 | $20,932 | $6,605,969 |
| 5 | 51 | $32,805 | $11,836 | $20,970 | $6,584,999 |
| 5 | 52 | $32,805 | $11,798 | $21,007 | $6,563,992 |
| 5 | 53 | $32,805 | $11,760 | $21,045 | $6,542,947 |
| 5 | 54 | $32,805 | $11,723 | $21,083 | $6,521,865 |
| 5 | 55 | $32,805 | $11,685 | $21,120 | $6,500,744 |
| 5 | 56 | $32,805 | $11,647 | $21,158 | $6,479,586 |
| 5 | 57 | $32,805 | $11,609 | $21,196 | $6,458,390 |
| 5 | 58 | $32,805 | $11,571 | $21,234 | $6,437,156 |
| 5 | 59 | $32,805 | $11,533 | $21,272 | $6,415,884 |
| 5 | 60 | $32,805 | $11,495 | $21,310 | $6,394,574 |
| 6 | 61 | $32,805 | $11,457 | $21,348 | $6,373,225 |
| 6 | 62 | $32,805 | $11,419 | $21,387 | $6,351,839 |
| 6 | 63 | $32,805 | $11,380 | $21,425 | $6,330,414 |
| 6 | 64 | $32,805 | $11,342 | $21,463 | $6,308,951 |
| 6 | 65 | $32,805 | $11,304 | $21,502 | $6,287,449 |
| 6 | 66 | $32,805 | $11,265 | $21,540 | $6,265,909 |
| 6 | 67 | $32,805 | $11,226 | $21,579 | $6,244,330 |
| 6 | 68 | $32,805 | $11,188 | $21,618 | $6,222,712 |
| 6 | 69 | $32,805 | $11,149 | $21,656 | $6,201,056 |
| 6 | 70 | $32,805 | $11,110 | $21,695 | $6,179,361 |
| 6 | 71 | $32,805 | $11,071 | $21,734 | $6,157,627 |
| 6 | 72 | $32,805 | $11,032 | $21,773 | $6,135,854 |
| 7 | 73 | $32,805 | $10,993 | $21,812 | $6,114,042 |
| 7 | 74 | $32,805 | $10,954 | $21,851 | $6,092,191 |
| 7 | 75 | $32,805 | $10,915 | $21,890 | $6,070,301 |
| 7 | 76 | $32,805 | $10,876 | $21,929 | $6,048,372 |
| 7 | 77 | $32,805 | $10,837 | $21,969 | $6,026,403 |
| 7 | 78 | $32,805 | $10,797 | $22,008 | $6,004,395 |
| 7 | 79 | $32,805 | $10,758 | $22,047 | $5,982,347 |
| 7 | 80 | $32,805 | $10,718 | $22,087 | $5,960,260 |
| 7 | 81 | $32,805 | $10,679 | $22,127 | $5,938,134 |
| 7 | 82 | $32,805 | $10,639 | $22,166 | $5,915,968 |
| 7 | 83 | $32,805 | $10,599 | $22,206 | $5,893,762 |
| 7 | 84 | $32,805 | $10,560 | $22,246 | $5,871,516 |
| 8 | 85 | $32,805 | $10,520 | $22,286 | $5,849,231 |
| 8 | 86 | $32,805 | $10,480 | $22,325 | $5,826,905 |
| 8 | 87 | $32,805 | $10,440 | $22,365 | $5,804,540 |
| 8 | 88 | $32,805 | $10,400 | $22,406 | $5,782,134 |
| 8 | 89 | $32,805 | $10,360 | $22,446 | $5,759,689 |
| 8 | 90 | $32,805 | $10,319 | $22,486 | $5,737,203 |
| 8 | 91 | $32,805 | $10,279 | $22,526 | $5,714,677 |
| 8 | 92 | $32,805 | $10,239 | $22,567 | $5,692,110 |
| 8 | 93 | $32,805 | $10,198 | $22,607 | $5,669,503 |
| 8 | 94 | $32,805 | $10,158 | $22,647 | $5,646,856 |
| 8 | 95 | $32,805 | $10,117 | $22,688 | $5,624,168 |
| 8 | 96 | $32,805 | $10,077 | $22,729 | $5,601,439 |
| 9 | 97 | $32,805 | $10,036 | $22,769 | $5,578,670 |
| 9 | 98 | $32,805 | $9,995 | $22,810 | $5,555,860 |
| 9 | 99 | $32,805 | $9,954 | $22,851 | $5,533,008 |
| 9 | 100 | $32,805 | $9,913 | $22,892 | $5,510,116 |
| 9 | 101 | $32,805 | $9,872 | $22,933 | $5,487,183 |
| 9 | 102 | $32,805 | $9,831 | $22,974 | $5,464,209 |
| 9 | 103 | $32,805 | $9,790 | $23,015 | $5,441,194 |
| 9 | 104 | $32,805 | $9,749 | $23,057 | $5,418,138 |
| 9 | 105 | $32,805 | $9,707 | $23,098 | $5,395,040 |
| 9 | 106 | $32,805 | $9,666 | $23,139 | $5,371,901 |
| 9 | 107 | $32,805 | $9,625 | $23,181 | $5,348,720 |
| 9 | 108 | $32,805 | $9,583 | $23,222 | $5,325,498 |
| 10 | 109 | $32,805 | $9,542 | $23,264 | $5,302,234 |
| 10 | 110 | $32,805 | $9,500 | $23,305 | $5,278,928 |
| 10 | 111 | $32,805 | $9,458 | $23,347 | $5,255,581 |
| 10 | 112 | $32,805 | $9,416 | $23,389 | $5,232,192 |
| 10 | 113 | $32,805 | $9,374 | $23,431 | $5,208,761 |
| 10 | 114 | $32,805 | $9,332 | $23,473 | $5,185,288 |
| 10 | 115 | $32,805 | $9,290 | $23,515 | $5,161,773 |
| 10 | 116 | $32,805 | $9,248 | $23,557 | $5,138,216 |
| 10 | 117 | $32,805 | $9,206 | $23,599 | $5,114,617 |
| 10 | 118 | $32,805 | $9,164 | $23,642 | $5,090,975 |
| 10 | 119 | $32,805 | $9,121 | $23,684 | $5,067,291 |
| 10 | 120 | $32,805 | $9,079 | $23,726 | $5,043,565 |
| 11 | 121 | $32,805 | $9,036 | $23,769 | $5,019,796 |
| 11 | 122 | $32,805 | $8,994 | $23,812 | $4,995,984 |
| 11 | 123 | $32,805 | $8,951 | $23,854 | $4,972,130 |
| 11 | 124 | $32,805 | $8,908 | $23,897 | $4,948,233 |
| 11 | 125 | $32,805 | $8,866 | $23,940 | $4,924,294 |
| 11 | 126 | $32,805 | $8,823 | $23,983 | $4,900,311 |
| 11 | 127 | $32,805 | $8,780 | $24,026 | $4,876,285 |
| 11 | 128 | $32,805 | $8,737 | $24,069 | $4,852,217 |
| 11 | 129 | $32,805 | $8,694 | $24,112 | $4,828,105 |
| 11 | 130 | $32,805 | $8,650 | $24,155 | $4,803,950 |
| 11 | 131 | $32,805 | $8,607 | $24,198 | $4,779,752 |
| 11 | 132 | $32,805 | $8,564 | $24,242 | $4,755,510 |
| 12 | 133 | $32,805 | $8,520 | $24,285 | $4,731,225 |
| 12 | 134 | $32,805 | $8,477 | $24,329 | $4,706,897 |
| 12 | 135 | $32,805 | $8,433 | $24,372 | $4,682,525 |
| 12 | 136 | $32,805 | $8,390 | $24,416 | $4,658,109 |
| 12 | 137 | $32,805 | $8,346 | $24,460 | $4,633,649 |
| 12 | 138 | $32,805 | $8,302 | $24,503 | $4,609,146 |
| 12 | 139 | $32,805 | $8,258 | $24,547 | $4,584,599 |
| 12 | 140 | $32,805 | $8,214 | $24,591 | $4,560,007 |
| 12 | 141 | $32,805 | $8,170 | $24,635 | $4,535,372 |
| 12 | 142 | $32,805 | $8,126 | $24,679 | $4,510,693 |
| 12 | 143 | $32,805 | $8,082 | $24,724 | $4,485,969 |
| 12 | 144 | $32,805 | $8,037 | $24,768 | $4,461,201 |
| 13 | 145 | $32,805 | $7,993 | $24,812 | $4,436,389 |
| 13 | 146 | $32,805 | $7,949 | $24,857 | $4,411,532 |
| 13 | 147 | $32,805 | $7,904 | $24,901 | $4,386,631 |
| 13 | 148 | $32,805 | $7,859 | $24,946 | $4,361,685 |
| 13 | 149 | $32,805 | $7,815 | $24,991 | $4,336,694 |
| 13 | 150 | $32,805 | $7,770 | $25,035 | $4,311,659 |
| 13 | 151 | $32,805 | $7,725 | $25,080 | $4,286,578 |
| 13 | 152 | $32,805 | $7,680 | $25,125 | $4,261,453 |
| 13 | 153 | $32,805 | $7,635 | $25,170 | $4,236,283 |
| 13 | 154 | $32,805 | $7,590 | $25,215 | $4,211,068 |
| 13 | 155 | $32,805 | $7,545 | $25,260 | $4,185,807 |
| 13 | 156 | $32,805 | $7,500 | $25,306 | $4,160,502 |
| 14 | 157 | $32,805 | $7,454 | $25,351 | $4,135,150 |
| 14 | 158 | $32,805 | $7,409 | $25,396 | $4,109,754 |
| 14 | 159 | $32,805 | $7,363 | $25,442 | $4,084,312 |
| 14 | 160 | $32,805 | $7,318 | $25,488 | $4,058,824 |
| 14 | 161 | $32,805 | $7,272 | $25,533 | $4,033,291 |
| 14 | 162 | $32,805 | $7,226 | $25,579 | $4,007,712 |
| 14 | 163 | $32,805 | $7,180 | $25,625 | $3,982,087 |
| 14 | 164 | $32,805 | $7,135 | $25,671 | $3,956,417 |
| 14 | 165 | $32,805 | $7,089 | $25,717 | $3,930,700 |
| 14 | 166 | $32,805 | $7,043 | $25,763 | $3,904,937 |
| 14 | 167 | $32,805 | $6,996 | $25,809 | $3,879,128 |
| 14 | 168 | $32,805 | $6,950 | $25,855 | $3,853,273 |
| 15 | 169 | $32,805 | $6,904 | $25,902 | $3,827,371 |
| 15 | 170 | $32,805 | $6,857 | $25,948 | $3,801,423 |
| 15 | 171 | $32,805 | $6,811 | $25,994 | $3,775,429 |
| 15 | 172 | $32,805 | $6,764 | $26,041 | $3,749,388 |
| 15 | 173 | $32,805 | $6,718 | $26,088 | $3,723,300 |
| 15 | 174 | $32,805 | $6,671 | $26,134 | $3,697,166 |
| 15 | 175 | $32,805 | $6,624 | $26,181 | $3,670,985 |
| 15 | 176 | $32,805 | $6,577 | $26,228 | $3,644,757 |
| 15 | 177 | $32,805 | $6,530 | $26,275 | $3,618,481 |
| 15 | 178 | $32,805 | $6,483 | $26,322 | $3,592,159 |
| 15 | 179 | $32,805 | $6,436 | $26,369 | $3,565,790 |
| 15 | 180 | $32,805 | $6,389 | $26,417 | $3,539,373 |
| 16 | 181 | $32,805 | $6,341 | $26,464 | $3,512,909 |
| 16 | 182 | $32,805 | $6,294 | $26,511 | $3,486,398 |
| 16 | 183 | $32,805 | $6,246 | $26,559 | $3,459,839 |
| 16 | 184 | $32,805 | $6,199 | $26,606 | $3,433,233 |
| 16 | 185 | $32,805 | $6,151 | $26,654 | $3,406,579 |
| 16 | 186 | $32,805 | $6,103 | $26,702 | $3,379,877 |
| 16 | 187 | $32,805 | $6,056 | $26,750 | $3,353,127 |
| 16 | 188 | $32,805 | $6,008 | $26,798 | $3,326,330 |
| 16 | 189 | $32,805 | $5,960 | $26,846 | $3,299,484 |
| 16 | 190 | $32,805 | $5,912 | $26,894 | $3,272,590 |
| 16 | 191 | $32,805 | $5,863 | $26,942 | $3,245,648 |
| 16 | 192 | $32,805 | $5,815 | $26,990 | $3,218,658 |
| 17 | 193 | $32,805 | $5,767 | $27,039 | $3,191,619 |
| 17 | 194 | $32,805 | $5,718 | $27,087 | $3,164,533 |
| 17 | 195 | $32,805 | $5,670 | $27,136 | $3,137,397 |
| 17 | 196 | $32,805 | $5,621 | $27,184 | $3,110,213 |
| 17 | 197 | $32,805 | $5,572 | $27,233 | $3,082,980 |
| 17 | 198 | $32,805 | $5,524 | $27,282 | $3,055,698 |
| 17 | 199 | $32,805 | $5,475 | $27,331 | $3,028,368 |
| 17 | 200 | $32,805 | $5,426 | $27,379 | $3,000,988 |
| 17 | 201 | $32,805 | $5,377 | $27,429 | $2,973,560 |
| 17 | 202 | $32,805 | $5,328 | $27,478 | $2,946,082 |
| 17 | 203 | $32,805 | $5,278 | $27,527 | $2,918,555 |
| 17 | 204 | $32,805 | $5,229 | $27,576 | $2,890,979 |
| 18 | 205 | $32,805 | $5,180 | $27,626 | $2,863,353 |
| 18 | 206 | $32,805 | $5,130 | $27,675 | $2,835,678 |
| 18 | 207 | $32,805 | $5,081 | $27,725 | $2,807,954 |
| 18 | 208 | $32,805 | $5,031 | $27,774 | $2,780,179 |
| 18 | 209 | $32,805 | $4,981 | $27,824 | $2,752,355 |
| 18 | 210 | $32,805 | $4,931 | $27,874 | $2,724,481 |
| 18 | 211 | $32,805 | $4,881 | $27,924 | $2,696,557 |
| 18 | 212 | $32,805 | $4,831 | $27,974 | $2,668,583 |
| 18 | 213 | $32,805 | $4,781 | $28,024 | $2,640,559 |
| 18 | 214 | $32,805 | $4,731 | $28,074 | $2,612,485 |
| 18 | 215 | $32,805 | $4,681 | $28,125 | $2,584,360 |
| 18 | 216 | $32,805 | $4,630 | $28,175 | $2,556,185 |
| 19 | 217 | $32,805 | $4,580 | $28,225 | $2,527,960 |
| 19 | 218 | $32,805 | $4,529 | $28,276 | $2,499,684 |
| 19 | 219 | $32,805 | $4,479 | $28,327 | $2,471,357 |
| 19 | 220 | $32,805 | $4,428 | $28,377 | $2,442,979 |
| 19 | 221 | $32,805 | $4,377 | $28,428 | $2,414,551 |
| 19 | 222 | $32,805 | $4,326 | $28,479 | $2,386,072 |
| 19 | 223 | $32,805 | $4,275 | $28,530 | $2,357,542 |
| 19 | 224 | $32,805 | $4,224 | $28,581 | $2,328,960 |
| 19 | 225 | $32,805 | $4,173 | $28,633 | $2,300,328 |
| 19 | 226 | $32,805 | $4,121 | $28,684 | $2,271,644 |
| 19 | 227 | $32,805 | $4,070 | $28,735 | $2,242,908 |
| 19 | 228 | $32,805 | $4,019 | $28,787 | $2,214,122 |
| 20 | 229 | $32,805 | $3,967 | $28,838 | $2,185,283 |
| 20 | 230 | $32,805 | $3,915 | $28,890 | $2,156,393 |
| 20 | 231 | $32,805 | $3,864 | $28,942 | $2,127,452 |
| 20 | 232 | $32,805 | $3,812 | $28,994 | $2,098,458 |
| 20 | 233 | $32,805 | $3,760 | $29,046 | $2,069,412 |
| 20 | 234 | $32,805 | $3,708 | $29,098 | $2,040,315 |
| 20 | 235 | $32,805 | $3,656 | $29,150 | $2,011,165 |
| 20 | 236 | $32,805 | $3,603 | $29,202 | $1,981,963 |
| 20 | 237 | $32,805 | $3,551 | $29,254 | $1,952,709 |
| 20 | 238 | $32,805 | $3,499 | $29,307 | $1,923,402 |
| 20 | 239 | $32,805 | $3,446 | $29,359 | $1,894,043 |
| 20 | 240 | $32,805 | $3,393 | $29,412 | $1,864,631 |
| 21 | 241 | $32,805 | $3,341 | $29,465 | $1,835,166 |
| 21 | 242 | $32,805 | $3,288 | $29,517 | $1,805,649 |
| 21 | 243 | $32,805 | $3,235 | $29,570 | $1,776,079 |
| 21 | 244 | $32,805 | $3,182 | $29,623 | $1,746,456 |
| 21 | 245 | $32,805 | $3,129 | $29,676 | $1,716,780 |
| 21 | 246 | $32,805 | $3,076 | $29,729 | $1,687,050 |
| 21 | 247 | $32,805 | $3,023 | $29,783 | $1,657,267 |
| 21 | 248 | $32,805 | $2,969 | $29,836 | $1,627,431 |
| 21 | 249 | $32,805 | $2,916 | $29,889 | $1,597,542 |
| 21 | 250 | $32,805 | $2,862 | $29,943 | $1,567,599 |
| 21 | 251 | $32,805 | $2,809 | $29,997 | $1,537,602 |
| 21 | 252 | $32,805 | $2,755 | $30,050 | $1,507,552 |
| 22 | 253 | $32,805 | $2,701 | $30,104 | $1,477,447 |
| 22 | 254 | $32,805 | $2,647 | $30,158 | $1,447,289 |
| 22 | 255 | $32,805 | $2,593 | $30,212 | $1,417,077 |
| 22 | 256 | $32,805 | $2,539 | $30,266 | $1,386,811 |
| 22 | 257 | $32,805 | $2,485 | $30,321 | $1,356,490 |
| 22 | 258 | $32,805 | $2,430 | $30,375 | $1,326,115 |
| 22 | 259 | $32,805 | $2,376 | $30,429 | $1,295,686 |
| 22 | 260 | $32,805 | $2,321 | $30,484 | $1,265,202 |
| 22 | 261 | $32,805 | $2,267 | $30,538 | $1,234,663 |
| 22 | 262 | $32,805 | $2,212 | $30,593 | $1,204,070 |
| 22 | 263 | $32,805 | $2,157 | $30,648 | $1,173,422 |
| 22 | 264 | $32,805 | $2,102 | $30,703 | $1,142,719 |
| 23 | 265 | $32,805 | $2,047 | $30,758 | $1,111,961 |
| 23 | 266 | $32,805 | $1,992 | $30,813 | $1,081,148 |
| 23 | 267 | $32,805 | $1,937 | $30,868 | $1,050,280 |
| 23 | 268 | $32,805 | $1,882 | $30,924 | $1,019,356 |
| 23 | 269 | $32,805 | $1,826 | $30,979 | $988,377 |
| 23 | 270 | $32,805 | $1,771 | $31,034 | $957,343 |
| 23 | 271 | $32,805 | $1,715 | $31,090 | $926,253 |
| 23 | 272 | $32,805 | $1,660 | $31,146 | $895,107 |
| 23 | 273 | $32,805 | $1,604 | $31,202 | $863,906 |
| 23 | 274 | $32,805 | $1,548 | $31,257 | $832,648 |
| 23 | 275 | $32,805 | $1,492 | $31,313 | $801,335 |
| 23 | 276 | $32,805 | $1,436 | $31,370 | $769,965 |
| 24 | 277 | $32,805 | $1,380 | $31,426 | $738,539 |
| 24 | 278 | $32,805 | $1,323 | $31,482 | $707,057 |
| 24 | 279 | $32,805 | $1,267 | $31,538 | $675,519 |
| 24 | 280 | $32,805 | $1,210 | $31,595 | $643,924 |
| 24 | 281 | $32,805 | $1,154 | $31,652 | $612,272 |
| 24 | 282 | $32,805 | $1,097 | $31,708 | $580,564 |
| 24 | 283 | $32,805 | $1,040 | $31,765 | $548,799 |
| 24 | 284 | $32,805 | $983 | $31,822 | $516,977 |
| 24 | 285 | $32,805 | $926 | $31,879 | $485,098 |
| 24 | 286 | $32,805 | $869 | $31,936 | $453,161 |
| 24 | 287 | $32,805 | $812 | $31,993 | $421,168 |
| 24 | 288 | $32,805 | $755 | $32,051 | $389,117 |
| 25 | 289 | $32,805 | $697 | $32,108 | $357,009 |
| 25 | 290 | $32,805 | $640 | $32,166 | $324,843 |
| 25 | 291 | $32,805 | $582 | $32,223 | $292,620 |
| 25 | 292 | $32,805 | $524 | $32,281 | $260,339 |
| 25 | 293 | $32,805 | $466 | $32,339 | $228,000 |
| 25 | 294 | $32,805 | $409 | $32,397 | $195,603 |
| 25 | 295 | $32,805 | $350 | $32,455 | $163,149 |
| 25 | 296 | $32,805 | $292 | $32,513 | $130,636 |
| 25 | 297 | $32,805 | $234 | $32,571 | $98,064 |
| 25 | 298 | $32,805 | $176 | $32,630 | $65,435 |
| 25 | 299 | $32,805 | $117 | $32,688 | $32,747 |
| 25 | 300 | $32,805 | $59 | $32,747 | $0 |
