首期 (港幣)
$5,120,000
每月還款 (港幣)
$33,116
總貸款額 (港幣)
$7,680,000
+
總利息 (港幣)
$2,254,731
=
總還款額 (港幣)
$9,934,731
| 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 | $33,116 | $13,760 | $19,356 | $7,660,644 |
| 1 | 2 | $33,116 | $13,725 | $19,390 | $7,641,254 |
| 1 | 3 | $33,116 | $13,691 | $19,425 | $7,621,829 |
| 1 | 4 | $33,116 | $13,656 | $19,460 | $7,602,369 |
| 1 | 5 | $33,116 | $13,621 | $19,495 | $7,582,874 |
| 1 | 6 | $33,116 | $13,586 | $19,530 | $7,563,344 |
| 1 | 7 | $33,116 | $13,551 | $19,565 | $7,543,779 |
| 1 | 8 | $33,116 | $13,516 | $19,600 | $7,524,179 |
| 1 | 9 | $33,116 | $13,481 | $19,635 | $7,504,544 |
| 1 | 10 | $33,116 | $13,446 | $19,670 | $7,484,874 |
| 1 | 11 | $33,116 | $13,410 | $19,705 | $7,465,169 |
| 1 | 12 | $33,116 | $13,375 | $19,741 | $7,445,428 |
| 2 | 13 | $33,116 | $13,340 | $19,776 | $7,425,652 |
| 2 | 14 | $33,116 | $13,304 | $19,811 | $7,405,841 |
| 2 | 15 | $33,116 | $13,269 | $19,847 | $7,385,994 |
| 2 | 16 | $33,116 | $13,233 | $19,883 | $7,366,111 |
| 2 | 17 | $33,116 | $13,198 | $19,918 | $7,346,193 |
| 2 | 18 | $33,116 | $13,162 | $19,954 | $7,326,239 |
| 2 | 19 | $33,116 | $13,126 | $19,990 | $7,306,250 |
| 2 | 20 | $33,116 | $13,090 | $20,025 | $7,286,224 |
| 2 | 21 | $33,116 | $13,054 | $20,061 | $7,266,163 |
| 2 | 22 | $33,116 | $13,019 | $20,097 | $7,246,066 |
| 2 | 23 | $33,116 | $12,983 | $20,133 | $7,225,932 |
| 2 | 24 | $33,116 | $12,946 | $20,169 | $7,205,763 |
| 3 | 25 | $33,116 | $12,910 | $20,205 | $7,185,558 |
| 3 | 26 | $33,116 | $12,874 | $20,242 | $7,165,316 |
| 3 | 27 | $33,116 | $12,838 | $20,278 | $7,145,038 |
| 3 | 28 | $33,116 | $12,802 | $20,314 | $7,124,724 |
| 3 | 29 | $33,116 | $12,765 | $20,351 | $7,104,373 |
| 3 | 30 | $33,116 | $12,729 | $20,387 | $7,083,986 |
| 3 | 31 | $33,116 | $12,692 | $20,424 | $7,063,563 |
| 3 | 32 | $33,116 | $12,656 | $20,460 | $7,043,102 |
| 3 | 33 | $33,116 | $12,619 | $20,497 | $7,022,605 |
| 3 | 34 | $33,116 | $12,582 | $20,534 | $7,002,072 |
| 3 | 35 | $33,116 | $12,545 | $20,570 | $6,981,501 |
| 3 | 36 | $33,116 | $12,509 | $20,607 | $6,960,894 |
| 4 | 37 | $33,116 | $12,472 | $20,644 | $6,940,250 |
| 4 | 38 | $33,116 | $12,435 | $20,681 | $6,919,569 |
| 4 | 39 | $33,116 | $12,398 | $20,718 | $6,898,851 |
| 4 | 40 | $33,116 | $12,360 | $20,755 | $6,878,095 |
| 4 | 41 | $33,116 | $12,323 | $20,793 | $6,857,303 |
| 4 | 42 | $33,116 | $12,286 | $20,830 | $6,836,473 |
| 4 | 43 | $33,116 | $12,249 | $20,867 | $6,815,606 |
| 4 | 44 | $33,116 | $12,211 | $20,904 | $6,794,702 |
| 4 | 45 | $33,116 | $12,174 | $20,942 | $6,773,760 |
| 4 | 46 | $33,116 | $12,136 | $20,979 | $6,752,780 |
| 4 | 47 | $33,116 | $12,099 | $21,017 | $6,731,763 |
| 4 | 48 | $33,116 | $12,061 | $21,055 | $6,710,708 |
| 5 | 49 | $33,116 | $12,023 | $21,092 | $6,689,616 |
| 5 | 50 | $33,116 | $11,986 | $21,130 | $6,668,486 |
| 5 | 51 | $33,116 | $11,948 | $21,168 | $6,647,318 |
| 5 | 52 | $33,116 | $11,910 | $21,206 | $6,626,112 |
| 5 | 53 | $33,116 | $11,872 | $21,244 | $6,604,868 |
| 5 | 54 | $33,116 | $11,834 | $21,282 | $6,583,586 |
| 5 | 55 | $33,116 | $11,796 | $21,320 | $6,562,266 |
| 5 | 56 | $33,116 | $11,757 | $21,358 | $6,540,907 |
| 5 | 57 | $33,116 | $11,719 | $21,397 | $6,519,511 |
| 5 | 58 | $33,116 | $11,681 | $21,435 | $6,498,076 |
| 5 | 59 | $33,116 | $11,642 | $21,473 | $6,476,602 |
| 5 | 60 | $33,116 | $11,604 | $21,512 | $6,455,090 |
| 6 | 61 | $33,116 | $11,565 | $21,550 | $6,433,540 |
| 6 | 62 | $33,116 | $11,527 | $21,589 | $6,411,951 |
| 6 | 63 | $33,116 | $11,488 | $21,628 | $6,390,323 |
| 6 | 64 | $33,116 | $11,449 | $21,666 | $6,368,657 |
| 6 | 65 | $33,116 | $11,411 | $21,705 | $6,346,951 |
| 6 | 66 | $33,116 | $11,372 | $21,744 | $6,325,207 |
| 6 | 67 | $33,116 | $11,333 | $21,783 | $6,303,424 |
| 6 | 68 | $33,116 | $11,294 | $21,822 | $6,281,602 |
| 6 | 69 | $33,116 | $11,255 | $21,861 | $6,259,741 |
| 6 | 70 | $33,116 | $11,215 | $21,900 | $6,237,840 |
| 6 | 71 | $33,116 | $11,176 | $21,940 | $6,215,901 |
| 6 | 72 | $33,116 | $11,137 | $21,979 | $6,193,922 |
| 7 | 73 | $33,116 | $11,097 | $22,018 | $6,171,904 |
| 7 | 74 | $33,116 | $11,058 | $22,058 | $6,149,846 |
| 7 | 75 | $33,116 | $11,018 | $22,097 | $6,127,749 |
| 7 | 76 | $33,116 | $10,979 | $22,137 | $6,105,612 |
| 7 | 77 | $33,116 | $10,939 | $22,177 | $6,083,435 |
| 7 | 78 | $33,116 | $10,899 | $22,216 | $6,061,219 |
| 7 | 79 | $33,116 | $10,860 | $22,256 | $6,038,963 |
| 7 | 80 | $33,116 | $10,820 | $22,296 | $6,016,667 |
| 7 | 81 | $33,116 | $10,780 | $22,336 | $5,994,331 |
| 7 | 82 | $33,116 | $10,740 | $22,376 | $5,971,955 |
| 7 | 83 | $33,116 | $10,700 | $22,416 | $5,949,539 |
| 7 | 84 | $33,116 | $10,660 | $22,456 | $5,927,083 |
| 8 | 85 | $33,116 | $10,619 | $22,496 | $5,904,586 |
| 8 | 86 | $33,116 | $10,579 | $22,537 | $5,882,050 |
| 8 | 87 | $33,116 | $10,539 | $22,577 | $5,859,472 |
| 8 | 88 | $33,116 | $10,498 | $22,618 | $5,836,855 |
| 8 | 89 | $33,116 | $10,458 | $22,658 | $5,814,197 |
| 8 | 90 | $33,116 | $10,417 | $22,699 | $5,791,498 |
| 8 | 91 | $33,116 | $10,376 | $22,739 | $5,768,759 |
| 8 | 92 | $33,116 | $10,336 | $22,780 | $5,745,979 |
| 8 | 93 | $33,116 | $10,295 | $22,821 | $5,723,158 |
| 8 | 94 | $33,116 | $10,254 | $22,862 | $5,700,296 |
| 8 | 95 | $33,116 | $10,213 | $22,903 | $5,677,393 |
| 8 | 96 | $33,116 | $10,172 | $22,944 | $5,654,450 |
| 9 | 97 | $33,116 | $10,131 | $22,985 | $5,631,465 |
| 9 | 98 | $33,116 | $10,090 | $23,026 | $5,608,439 |
| 9 | 99 | $33,116 | $10,048 | $23,067 | $5,585,371 |
| 9 | 100 | $33,116 | $10,007 | $23,109 | $5,562,263 |
| 9 | 101 | $33,116 | $9,966 | $23,150 | $5,539,113 |
| 9 | 102 | $33,116 | $9,924 | $23,192 | $5,515,921 |
| 9 | 103 | $33,116 | $9,883 | $23,233 | $5,492,688 |
| 9 | 104 | $33,116 | $9,841 | $23,275 | $5,469,413 |
| 9 | 105 | $33,116 | $9,799 | $23,316 | $5,446,097 |
| 9 | 106 | $33,116 | $9,758 | $23,358 | $5,422,739 |
| 9 | 107 | $33,116 | $9,716 | $23,400 | $5,399,339 |
| 9 | 108 | $33,116 | $9,674 | $23,442 | $5,375,897 |
| 10 | 109 | $33,116 | $9,632 | $23,484 | $5,352,413 |
| 10 | 110 | $33,116 | $9,590 | $23,526 | $5,328,887 |
| 10 | 111 | $33,116 | $9,548 | $23,568 | $5,305,319 |
| 10 | 112 | $33,116 | $9,505 | $23,610 | $5,281,708 |
| 10 | 113 | $33,116 | $9,463 | $23,653 | $5,258,056 |
| 10 | 114 | $33,116 | $9,421 | $23,695 | $5,234,360 |
| 10 | 115 | $33,116 | $9,378 | $23,738 | $5,210,623 |
| 10 | 116 | $33,116 | $9,336 | $23,780 | $5,186,843 |
| 10 | 117 | $33,116 | $9,293 | $23,823 | $5,163,020 |
| 10 | 118 | $33,116 | $9,250 | $23,865 | $5,139,155 |
| 10 | 119 | $33,116 | $9,208 | $23,908 | $5,115,247 |
| 10 | 120 | $33,116 | $9,165 | $23,951 | $5,091,296 |
| 11 | 121 | $33,116 | $9,122 | $23,994 | $5,067,302 |
| 11 | 122 | $33,116 | $9,079 | $24,037 | $5,043,265 |
| 11 | 123 | $33,116 | $9,036 | $24,080 | $5,019,185 |
| 11 | 124 | $33,116 | $8,993 | $24,123 | $4,995,062 |
| 11 | 125 | $33,116 | $8,949 | $24,166 | $4,970,896 |
| 11 | 126 | $33,116 | $8,906 | $24,210 | $4,946,686 |
| 11 | 127 | $33,116 | $8,863 | $24,253 | $4,922,433 |
| 11 | 128 | $33,116 | $8,819 | $24,296 | $4,898,137 |
| 11 | 129 | $33,116 | $8,776 | $24,340 | $4,873,797 |
| 11 | 130 | $33,116 | $8,732 | $24,384 | $4,849,413 |
| 11 | 131 | $33,116 | $8,689 | $24,427 | $4,824,986 |
| 11 | 132 | $33,116 | $8,645 | $24,471 | $4,800,515 |
| 12 | 133 | $33,116 | $8,601 | $24,515 | $4,776,000 |
| 12 | 134 | $33,116 | $8,557 | $24,559 | $4,751,441 |
| 12 | 135 | $33,116 | $8,513 | $24,603 | $4,726,839 |
| 12 | 136 | $33,116 | $8,469 | $24,647 | $4,702,192 |
| 12 | 137 | $33,116 | $8,425 | $24,691 | $4,677,501 |
| 12 | 138 | $33,116 | $8,381 | $24,735 | $4,652,766 |
| 12 | 139 | $33,116 | $8,336 | $24,780 | $4,627,986 |
| 12 | 140 | $33,116 | $8,292 | $24,824 | $4,603,162 |
| 12 | 141 | $33,116 | $8,247 | $24,868 | $4,578,294 |
| 12 | 142 | $33,116 | $8,203 | $24,913 | $4,553,381 |
| 12 | 143 | $33,116 | $8,158 | $24,958 | $4,528,423 |
| 12 | 144 | $33,116 | $8,113 | $25,002 | $4,503,421 |
| 13 | 145 | $33,116 | $8,069 | $25,047 | $4,478,374 |
| 13 | 146 | $33,116 | $8,024 | $25,092 | $4,453,281 |
| 13 | 147 | $33,116 | $7,979 | $25,137 | $4,428,145 |
| 13 | 148 | $33,116 | $7,934 | $25,182 | $4,402,963 |
| 13 | 149 | $33,116 | $7,889 | $25,227 | $4,377,735 |
| 13 | 150 | $33,116 | $7,843 | $25,272 | $4,352,463 |
| 13 | 151 | $33,116 | $7,798 | $25,318 | $4,327,145 |
| 13 | 152 | $33,116 | $7,753 | $25,363 | $4,301,782 |
| 13 | 153 | $33,116 | $7,707 | $25,408 | $4,276,374 |
| 13 | 154 | $33,116 | $7,662 | $25,454 | $4,250,920 |
| 13 | 155 | $33,116 | $7,616 | $25,500 | $4,225,421 |
| 13 | 156 | $33,116 | $7,571 | $25,545 | $4,199,875 |
| 14 | 157 | $33,116 | $7,525 | $25,591 | $4,174,284 |
| 14 | 158 | $33,116 | $7,479 | $25,637 | $4,148,648 |
| 14 | 159 | $33,116 | $7,433 | $25,683 | $4,122,965 |
| 14 | 160 | $33,116 | $7,387 | $25,729 | $4,097,236 |
| 14 | 161 | $33,116 | $7,341 | $25,775 | $4,071,461 |
| 14 | 162 | $33,116 | $7,295 | $25,821 | $4,045,640 |
| 14 | 163 | $33,116 | $7,248 | $25,867 | $4,019,773 |
| 14 | 164 | $33,116 | $7,202 | $25,914 | $3,993,859 |
| 14 | 165 | $33,116 | $7,156 | $25,960 | $3,967,899 |
| 14 | 166 | $33,116 | $7,109 | $26,007 | $3,941,892 |
| 14 | 167 | $33,116 | $7,063 | $26,053 | $3,915,839 |
| 14 | 168 | $33,116 | $7,016 | $26,100 | $3,889,739 |
| 15 | 169 | $33,116 | $6,969 | $26,147 | $3,863,593 |
| 15 | 170 | $33,116 | $6,922 | $26,193 | $3,837,399 |
| 15 | 171 | $33,116 | $6,875 | $26,240 | $3,811,159 |
| 15 | 172 | $33,116 | $6,828 | $26,287 | $3,784,871 |
| 15 | 173 | $33,116 | $6,781 | $26,335 | $3,758,537 |
| 15 | 174 | $33,116 | $6,734 | $26,382 | $3,732,155 |
| 15 | 175 | $33,116 | $6,687 | $26,429 | $3,705,726 |
| 15 | 176 | $33,116 | $6,639 | $26,476 | $3,679,250 |
| 15 | 177 | $33,116 | $6,592 | $26,524 | $3,652,726 |
| 15 | 178 | $33,116 | $6,544 | $26,571 | $3,626,154 |
| 15 | 179 | $33,116 | $6,497 | $26,619 | $3,599,536 |
| 15 | 180 | $33,116 | $6,449 | $26,667 | $3,572,869 |
| 16 | 181 | $33,116 | $6,401 | $26,714 | $3,546,155 |
| 16 | 182 | $33,116 | $6,354 | $26,762 | $3,519,392 |
| 16 | 183 | $33,116 | $6,306 | $26,810 | $3,492,582 |
| 16 | 184 | $33,116 | $6,258 | $26,858 | $3,465,724 |
| 16 | 185 | $33,116 | $6,209 | $26,906 | $3,438,818 |
| 16 | 186 | $33,116 | $6,161 | $26,955 | $3,411,863 |
| 16 | 187 | $33,116 | $6,113 | $27,003 | $3,384,860 |
| 16 | 188 | $33,116 | $6,065 | $27,051 | $3,357,809 |
| 16 | 189 | $33,116 | $6,016 | $27,100 | $3,330,709 |
| 16 | 190 | $33,116 | $5,968 | $27,148 | $3,303,561 |
| 16 | 191 | $33,116 | $5,919 | $27,197 | $3,276,364 |
| 16 | 192 | $33,116 | $5,870 | $27,246 | $3,249,119 |
| 17 | 193 | $33,116 | $5,821 | $27,294 | $3,221,824 |
| 17 | 194 | $33,116 | $5,772 | $27,343 | $3,194,481 |
| 17 | 195 | $33,116 | $5,723 | $27,392 | $3,167,088 |
| 17 | 196 | $33,116 | $5,674 | $27,441 | $3,139,647 |
| 17 | 197 | $33,116 | $5,625 | $27,491 | $3,112,156 |
| 17 | 198 | $33,116 | $5,576 | $27,540 | $3,084,617 |
| 17 | 199 | $33,116 | $5,527 | $27,589 | $3,057,027 |
| 17 | 200 | $33,116 | $5,477 | $27,639 | $3,029,389 |
| 17 | 201 | $33,116 | $5,428 | $27,688 | $3,001,701 |
| 17 | 202 | $33,116 | $5,378 | $27,738 | $2,973,963 |
| 17 | 203 | $33,116 | $5,328 | $27,787 | $2,946,176 |
| 17 | 204 | $33,116 | $5,279 | $27,837 | $2,918,338 |
| 18 | 205 | $33,116 | $5,229 | $27,887 | $2,890,451 |
| 18 | 206 | $33,116 | $5,179 | $27,937 | $2,862,514 |
| 18 | 207 | $33,116 | $5,129 | $27,987 | $2,834,527 |
| 18 | 208 | $33,116 | $5,079 | $28,037 | $2,806,490 |
| 18 | 209 | $33,116 | $5,028 | $28,087 | $2,778,402 |
| 18 | 210 | $33,116 | $4,978 | $28,138 | $2,750,265 |
| 18 | 211 | $33,116 | $4,928 | $28,188 | $2,722,076 |
| 18 | 212 | $33,116 | $4,877 | $28,239 | $2,693,838 |
| 18 | 213 | $33,116 | $4,826 | $28,289 | $2,665,548 |
| 18 | 214 | $33,116 | $4,776 | $28,340 | $2,637,208 |
| 18 | 215 | $33,116 | $4,725 | $28,391 | $2,608,818 |
| 18 | 216 | $33,116 | $4,674 | $28,442 | $2,580,376 |
| 19 | 217 | $33,116 | $4,623 | $28,493 | $2,551,883 |
| 19 | 218 | $33,116 | $4,572 | $28,544 | $2,523,340 |
| 19 | 219 | $33,116 | $4,521 | $28,595 | $2,494,745 |
| 19 | 220 | $33,116 | $4,470 | $28,646 | $2,466,099 |
| 19 | 221 | $33,116 | $4,418 | $28,697 | $2,437,402 |
| 19 | 222 | $33,116 | $4,367 | $28,749 | $2,408,653 |
| 19 | 223 | $33,116 | $4,316 | $28,800 | $2,379,853 |
| 19 | 224 | $33,116 | $4,264 | $28,852 | $2,351,001 |
| 19 | 225 | $33,116 | $4,212 | $28,904 | $2,322,097 |
| 19 | 226 | $33,116 | $4,160 | $28,955 | $2,293,142 |
| 19 | 227 | $33,116 | $4,109 | $29,007 | $2,264,135 |
| 19 | 228 | $33,116 | $4,057 | $29,059 | $2,235,075 |
| 20 | 229 | $33,116 | $4,005 | $29,111 | $2,205,964 |
| 20 | 230 | $33,116 | $3,952 | $29,163 | $2,176,801 |
| 20 | 231 | $33,116 | $3,900 | $29,216 | $2,147,585 |
| 20 | 232 | $33,116 | $3,848 | $29,268 | $2,118,317 |
| 20 | 233 | $33,116 | $3,795 | $29,320 | $2,088,997 |
| 20 | 234 | $33,116 | $3,743 | $29,373 | $2,059,624 |
| 20 | 235 | $33,116 | $3,690 | $29,426 | $2,030,198 |
| 20 | 236 | $33,116 | $3,637 | $29,478 | $2,000,720 |
| 20 | 237 | $33,116 | $3,585 | $29,531 | $1,971,189 |
| 20 | 238 | $33,116 | $3,532 | $29,584 | $1,941,605 |
| 20 | 239 | $33,116 | $3,479 | $29,637 | $1,911,967 |
| 20 | 240 | $33,116 | $3,426 | $29,690 | $1,882,277 |
| 21 | 241 | $33,116 | $3,372 | $29,743 | $1,852,534 |
| 21 | 242 | $33,116 | $3,319 | $29,797 | $1,822,737 |
| 21 | 243 | $33,116 | $3,266 | $29,850 | $1,792,887 |
| 21 | 244 | $33,116 | $3,212 | $29,904 | $1,762,984 |
| 21 | 245 | $33,116 | $3,159 | $29,957 | $1,733,027 |
| 21 | 246 | $33,116 | $3,105 | $30,011 | $1,703,016 |
| 21 | 247 | $33,116 | $3,051 | $30,065 | $1,672,951 |
| 21 | 248 | $33,116 | $2,997 | $30,118 | $1,642,833 |
| 21 | 249 | $33,116 | $2,943 | $30,172 | $1,612,661 |
| 21 | 250 | $33,116 | $2,889 | $30,226 | $1,582,434 |
| 21 | 251 | $33,116 | $2,835 | $30,281 | $1,552,154 |
| 21 | 252 | $33,116 | $2,781 | $30,335 | $1,521,819 |
| 22 | 253 | $33,116 | $2,727 | $30,389 | $1,491,430 |
| 22 | 254 | $33,116 | $2,672 | $30,444 | $1,460,986 |
| 22 | 255 | $33,116 | $2,618 | $30,498 | $1,430,488 |
| 22 | 256 | $33,116 | $2,563 | $30,553 | $1,399,935 |
| 22 | 257 | $33,116 | $2,508 | $30,608 | $1,369,327 |
| 22 | 258 | $33,116 | $2,453 | $30,662 | $1,338,665 |
| 22 | 259 | $33,116 | $2,398 | $30,717 | $1,307,948 |
| 22 | 260 | $33,116 | $2,343 | $30,772 | $1,277,175 |
| 22 | 261 | $33,116 | $2,288 | $30,827 | $1,246,348 |
| 22 | 262 | $33,116 | $2,233 | $30,883 | $1,215,465 |
| 22 | 263 | $33,116 | $2,178 | $30,938 | $1,184,527 |
| 22 | 264 | $33,116 | $2,122 | $30,993 | $1,153,534 |
| 23 | 265 | $33,116 | $2,067 | $31,049 | $1,122,485 |
| 23 | 266 | $33,116 | $2,011 | $31,105 | $1,091,380 |
| 23 | 267 | $33,116 | $1,955 | $31,160 | $1,060,220 |
| 23 | 268 | $33,116 | $1,900 | $31,216 | $1,029,003 |
| 23 | 269 | $33,116 | $1,844 | $31,272 | $997,731 |
| 23 | 270 | $33,116 | $1,788 | $31,328 | $966,403 |
| 23 | 271 | $33,116 | $1,731 | $31,384 | $935,019 |
| 23 | 272 | $33,116 | $1,675 | $31,441 | $903,578 |
| 23 | 273 | $33,116 | $1,619 | $31,497 | $872,081 |
| 23 | 274 | $33,116 | $1,562 | $31,553 | $840,528 |
| 23 | 275 | $33,116 | $1,506 | $31,610 | $808,918 |
| 23 | 276 | $33,116 | $1,449 | $31,666 | $777,252 |
| 24 | 277 | $33,116 | $1,393 | $31,723 | $745,529 |
| 24 | 278 | $33,116 | $1,336 | $31,780 | $713,749 |
| 24 | 279 | $33,116 | $1,279 | $31,837 | $681,912 |
| 24 | 280 | $33,116 | $1,222 | $31,894 | $650,018 |
| 24 | 281 | $33,116 | $1,165 | $31,951 | $618,066 |
| 24 | 282 | $33,116 | $1,107 | $32,008 | $586,058 |
| 24 | 283 | $33,116 | $1,050 | $32,066 | $553,992 |
| 24 | 284 | $33,116 | $993 | $32,123 | $521,869 |
| 24 | 285 | $33,116 | $935 | $32,181 | $489,688 |
| 24 | 286 | $33,116 | $877 | $32,238 | $457,450 |
| 24 | 287 | $33,116 | $820 | $32,296 | $425,154 |
| 24 | 288 | $33,116 | $762 | $32,354 | $392,800 |
| 25 | 289 | $33,116 | $704 | $32,412 | $360,388 |
| 25 | 290 | $33,116 | $646 | $32,470 | $327,918 |
| 25 | 291 | $33,116 | $588 | $32,528 | $295,389 |
| 25 | 292 | $33,116 | $529 | $32,587 | $262,803 |
| 25 | 293 | $33,116 | $471 | $32,645 | $230,158 |
| 25 | 294 | $33,116 | $412 | $32,703 | $197,455 |
| 25 | 295 | $33,116 | $354 | $32,762 | $164,693 |
| 25 | 296 | $33,116 | $295 | $32,821 | $131,872 |
| 25 | 297 | $33,116 | $236 | $32,879 | $98,992 |
| 25 | 298 | $33,116 | $177 | $32,938 | $66,054 |
| 25 | 299 | $33,116 | $118 | $32,997 | $33,057 |
| 25 | 300 | $33,116 | $59 | $33,057 | $0 |
