首期 (港幣)
$6,000,000
每月還款 (港幣)
$38,808
總貸款額 (港幣)
$9,000,000
+
總利息 (港幣)
$2,642,262
=
總還款額 (港幣)
$11,642,262
| 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 | $38,808 | $16,125 | $22,683 | $8,977,317 |
| 1 | 2 | $38,808 | $16,084 | $22,723 | $8,954,594 |
| 1 | 3 | $38,808 | $16,044 | $22,764 | $8,931,830 |
| 1 | 4 | $38,808 | $16,003 | $22,805 | $8,909,026 |
| 1 | 5 | $38,808 | $15,962 | $22,846 | $8,886,180 |
| 1 | 6 | $38,808 | $15,921 | $22,886 | $8,863,294 |
| 1 | 7 | $38,808 | $15,880 | $22,927 | $8,840,366 |
| 1 | 8 | $38,808 | $15,839 | $22,969 | $8,817,398 |
| 1 | 9 | $38,808 | $15,798 | $23,010 | $8,794,388 |
| 1 | 10 | $38,808 | $15,757 | $23,051 | $8,771,337 |
| 1 | 11 | $38,808 | $15,715 | $23,092 | $8,748,245 |
| 1 | 12 | $38,808 | $15,674 | $23,134 | $8,725,111 |
| 2 | 13 | $38,808 | $15,632 | $23,175 | $8,701,936 |
| 2 | 14 | $38,808 | $15,591 | $23,217 | $8,678,720 |
| 2 | 15 | $38,808 | $15,549 | $23,258 | $8,655,461 |
| 2 | 16 | $38,808 | $15,508 | $23,300 | $8,632,162 |
| 2 | 17 | $38,808 | $15,466 | $23,342 | $8,608,820 |
| 2 | 18 | $38,808 | $15,424 | $23,383 | $8,585,437 |
| 2 | 19 | $38,808 | $15,382 | $23,425 | $8,562,011 |
| 2 | 20 | $38,808 | $15,340 | $23,467 | $8,538,544 |
| 2 | 21 | $38,808 | $15,298 | $23,509 | $8,515,035 |
| 2 | 22 | $38,808 | $15,256 | $23,551 | $8,491,483 |
| 2 | 23 | $38,808 | $15,214 | $23,594 | $8,467,890 |
| 2 | 24 | $38,808 | $15,172 | $23,636 | $8,444,254 |
| 3 | 25 | $38,808 | $15,129 | $23,678 | $8,420,575 |
| 3 | 26 | $38,808 | $15,087 | $23,721 | $8,396,855 |
| 3 | 27 | $38,808 | $15,044 | $23,763 | $8,373,092 |
| 3 | 28 | $38,808 | $15,002 | $23,806 | $8,349,286 |
| 3 | 29 | $38,808 | $14,959 | $23,848 | $8,325,437 |
| 3 | 30 | $38,808 | $14,916 | $23,891 | $8,301,546 |
| 3 | 31 | $38,808 | $14,874 | $23,934 | $8,277,612 |
| 3 | 32 | $38,808 | $14,831 | $23,977 | $8,253,636 |
| 3 | 33 | $38,808 | $14,788 | $24,020 | $8,229,616 |
| 3 | 34 | $38,808 | $14,745 | $24,063 | $8,205,553 |
| 3 | 35 | $38,808 | $14,702 | $24,106 | $8,181,447 |
| 3 | 36 | $38,808 | $14,658 | $24,149 | $8,157,298 |
| 4 | 37 | $38,808 | $14,615 | $24,192 | $8,133,106 |
| 4 | 38 | $38,808 | $14,572 | $24,236 | $8,108,870 |
| 4 | 39 | $38,808 | $14,528 | $24,279 | $8,084,591 |
| 4 | 40 | $38,808 | $14,485 | $24,323 | $8,060,268 |
| 4 | 41 | $38,808 | $14,441 | $24,366 | $8,035,902 |
| 4 | 42 | $38,808 | $14,398 | $24,410 | $8,011,492 |
| 4 | 43 | $38,808 | $14,354 | $24,454 | $7,987,038 |
| 4 | 44 | $38,808 | $14,310 | $24,497 | $7,962,541 |
| 4 | 45 | $38,808 | $14,266 | $24,541 | $7,938,000 |
| 4 | 46 | $38,808 | $14,222 | $24,585 | $7,913,414 |
| 4 | 47 | $38,808 | $14,178 | $24,629 | $7,888,785 |
| 4 | 48 | $38,808 | $14,134 | $24,673 | $7,864,111 |
| 5 | 49 | $38,808 | $14,090 | $24,718 | $7,839,394 |
| 5 | 50 | $38,808 | $14,046 | $24,762 | $7,814,632 |
| 5 | 51 | $38,808 | $14,001 | $24,806 | $7,789,825 |
| 5 | 52 | $38,808 | $13,957 | $24,851 | $7,764,975 |
| 5 | 53 | $38,808 | $13,912 | $24,895 | $7,740,079 |
| 5 | 54 | $38,808 | $13,868 | $24,940 | $7,715,140 |
| 5 | 55 | $38,808 | $13,823 | $24,985 | $7,690,155 |
| 5 | 56 | $38,808 | $13,778 | $25,029 | $7,665,126 |
| 5 | 57 | $38,808 | $13,733 | $25,074 | $7,640,051 |
| 5 | 58 | $38,808 | $13,688 | $25,119 | $7,614,932 |
| 5 | 59 | $38,808 | $13,643 | $25,164 | $7,589,768 |
| 5 | 60 | $38,808 | $13,598 | $25,209 | $7,564,559 |
| 6 | 61 | $38,808 | $13,553 | $25,254 | $7,539,305 |
| 6 | 62 | $38,808 | $13,508 | $25,300 | $7,514,005 |
| 6 | 63 | $38,808 | $13,463 | $25,345 | $7,488,660 |
| 6 | 64 | $38,808 | $13,417 | $25,390 | $7,463,270 |
| 6 | 65 | $38,808 | $13,372 | $25,436 | $7,437,834 |
| 6 | 66 | $38,808 | $13,326 | $25,481 | $7,412,352 |
| 6 | 67 | $38,808 | $13,280 | $25,527 | $7,386,825 |
| 6 | 68 | $38,808 | $13,235 | $25,573 | $7,361,252 |
| 6 | 69 | $38,808 | $13,189 | $25,619 | $7,335,634 |
| 6 | 70 | $38,808 | $13,143 | $25,665 | $7,309,969 |
| 6 | 71 | $38,808 | $13,097 | $25,711 | $7,284,259 |
| 6 | 72 | $38,808 | $13,051 | $25,757 | $7,258,502 |
| 7 | 73 | $38,808 | $13,005 | $25,803 | $7,232,699 |
| 7 | 74 | $38,808 | $12,959 | $25,849 | $7,206,851 |
| 7 | 75 | $38,808 | $12,912 | $25,895 | $7,180,955 |
| 7 | 76 | $38,808 | $12,866 | $25,942 | $7,155,014 |
| 7 | 77 | $38,808 | $12,819 | $25,988 | $7,129,025 |
| 7 | 78 | $38,808 | $12,773 | $26,035 | $7,102,991 |
| 7 | 79 | $38,808 | $12,726 | $26,081 | $7,076,909 |
| 7 | 80 | $38,808 | $12,679 | $26,128 | $7,050,781 |
| 7 | 81 | $38,808 | $12,633 | $26,175 | $7,024,606 |
| 7 | 82 | $38,808 | $12,586 | $26,222 | $6,998,385 |
| 7 | 83 | $38,808 | $12,539 | $26,269 | $6,972,116 |
| 7 | 84 | $38,808 | $12,492 | $26,316 | $6,945,800 |
| 8 | 85 | $38,808 | $12,445 | $26,363 | $6,919,437 |
| 8 | 86 | $38,808 | $12,397 | $26,410 | $6,893,027 |
| 8 | 87 | $38,808 | $12,350 | $26,458 | $6,866,569 |
| 8 | 88 | $38,808 | $12,303 | $26,505 | $6,840,064 |
| 8 | 89 | $38,808 | $12,255 | $26,552 | $6,813,512 |
| 8 | 90 | $38,808 | $12,208 | $26,600 | $6,786,912 |
| 8 | 91 | $38,808 | $12,160 | $26,648 | $6,760,264 |
| 8 | 92 | $38,808 | $12,112 | $26,695 | $6,733,569 |
| 8 | 93 | $38,808 | $12,064 | $26,743 | $6,706,826 |
| 8 | 94 | $38,808 | $12,016 | $26,791 | $6,680,035 |
| 8 | 95 | $38,808 | $11,968 | $26,839 | $6,653,195 |
| 8 | 96 | $38,808 | $11,920 | $26,887 | $6,626,308 |
| 9 | 97 | $38,808 | $11,872 | $26,935 | $6,599,373 |
| 9 | 98 | $38,808 | $11,824 | $26,984 | $6,572,389 |
| 9 | 99 | $38,808 | $11,776 | $27,032 | $6,545,357 |
| 9 | 100 | $38,808 | $11,727 | $27,080 | $6,518,277 |
| 9 | 101 | $38,808 | $11,679 | $27,129 | $6,491,148 |
| 9 | 102 | $38,808 | $11,630 | $27,178 | $6,463,970 |
| 9 | 103 | $38,808 | $11,581 | $27,226 | $6,436,744 |
| 9 | 104 | $38,808 | $11,532 | $27,275 | $6,409,469 |
| 9 | 105 | $38,808 | $11,484 | $27,324 | $6,382,145 |
| 9 | 106 | $38,808 | $11,435 | $27,373 | $6,354,772 |
| 9 | 107 | $38,808 | $11,386 | $27,422 | $6,327,350 |
| 9 | 108 | $38,808 | $11,337 | $27,471 | $6,299,879 |
| 10 | 109 | $38,808 | $11,287 | $27,520 | $6,272,359 |
| 10 | 110 | $38,808 | $11,238 | $27,570 | $6,244,789 |
| 10 | 111 | $38,808 | $11,189 | $27,619 | $6,217,170 |
| 10 | 112 | $38,808 | $11,139 | $27,668 | $6,189,502 |
| 10 | 113 | $38,808 | $11,090 | $27,718 | $6,161,784 |
| 10 | 114 | $38,808 | $11,040 | $27,768 | $6,134,016 |
| 10 | 115 | $38,808 | $10,990 | $27,817 | $6,106,199 |
| 10 | 116 | $38,808 | $10,940 | $27,867 | $6,078,331 |
| 10 | 117 | $38,808 | $10,890 | $27,917 | $6,050,414 |
| 10 | 118 | $38,808 | $10,840 | $27,967 | $6,022,447 |
| 10 | 119 | $38,808 | $10,790 | $28,017 | $5,994,430 |
| 10 | 120 | $38,808 | $10,740 | $28,068 | $5,966,362 |
| 11 | 121 | $38,808 | $10,690 | $28,118 | $5,938,244 |
| 11 | 122 | $38,808 | $10,639 | $28,168 | $5,910,076 |
| 11 | 123 | $38,808 | $10,589 | $28,219 | $5,881,858 |
| 11 | 124 | $38,808 | $10,538 | $28,269 | $5,853,588 |
| 11 | 125 | $38,808 | $10,488 | $28,320 | $5,825,268 |
| 11 | 126 | $38,808 | $10,437 | $28,371 | $5,796,898 |
| 11 | 127 | $38,808 | $10,386 | $28,421 | $5,768,476 |
| 11 | 128 | $38,808 | $10,335 | $28,472 | $5,740,004 |
| 11 | 129 | $38,808 | $10,284 | $28,523 | $5,711,481 |
| 11 | 130 | $38,808 | $10,233 | $28,574 | $5,682,906 |
| 11 | 131 | $38,808 | $10,182 | $28,626 | $5,654,281 |
| 11 | 132 | $38,808 | $10,131 | $28,677 | $5,625,604 |
| 12 | 133 | $38,808 | $10,079 | $28,728 | $5,596,875 |
| 12 | 134 | $38,808 | $10,028 | $28,780 | $5,568,095 |
| 12 | 135 | $38,808 | $9,976 | $28,831 | $5,539,264 |
| 12 | 136 | $38,808 | $9,925 | $28,883 | $5,510,381 |
| 12 | 137 | $38,808 | $9,873 | $28,935 | $5,481,446 |
| 12 | 138 | $38,808 | $9,821 | $28,987 | $5,452,460 |
| 12 | 139 | $38,808 | $9,769 | $29,039 | $5,423,421 |
| 12 | 140 | $38,808 | $9,717 | $29,091 | $5,394,331 |
| 12 | 141 | $38,808 | $9,665 | $29,143 | $5,365,188 |
| 12 | 142 | $38,808 | $9,613 | $29,195 | $5,335,993 |
| 12 | 143 | $38,808 | $9,560 | $29,247 | $5,306,746 |
| 12 | 144 | $38,808 | $9,508 | $29,300 | $5,277,446 |
| 13 | 145 | $38,808 | $9,455 | $29,352 | $5,248,094 |
| 13 | 146 | $38,808 | $9,403 | $29,405 | $5,218,689 |
| 13 | 147 | $38,808 | $9,350 | $29,457 | $5,189,232 |
| 13 | 148 | $38,808 | $9,297 | $29,510 | $5,159,722 |
| 13 | 149 | $38,808 | $9,245 | $29,563 | $5,130,159 |
| 13 | 150 | $38,808 | $9,192 | $29,616 | $5,100,543 |
| 13 | 151 | $38,808 | $9,138 | $29,669 | $5,070,874 |
| 13 | 152 | $38,808 | $9,085 | $29,722 | $5,041,151 |
| 13 | 153 | $38,808 | $9,032 | $29,775 | $5,011,376 |
| 13 | 154 | $38,808 | $8,979 | $29,829 | $4,981,547 |
| 13 | 155 | $38,808 | $8,925 | $29,882 | $4,951,665 |
| 13 | 156 | $38,808 | $8,872 | $29,936 | $4,921,729 |
| 14 | 157 | $38,808 | $8,818 | $29,989 | $4,891,740 |
| 14 | 158 | $38,808 | $8,764 | $30,043 | $4,861,696 |
| 14 | 159 | $38,808 | $8,711 | $30,097 | $4,831,599 |
| 14 | 160 | $38,808 | $8,657 | $30,151 | $4,801,448 |
| 14 | 161 | $38,808 | $8,603 | $30,205 | $4,771,243 |
| 14 | 162 | $38,808 | $8,548 | $30,259 | $4,740,984 |
| 14 | 163 | $38,808 | $8,494 | $30,313 | $4,710,671 |
| 14 | 164 | $38,808 | $8,440 | $30,368 | $4,680,304 |
| 14 | 165 | $38,808 | $8,386 | $30,422 | $4,649,882 |
| 14 | 166 | $38,808 | $8,331 | $30,477 | $4,619,405 |
| 14 | 167 | $38,808 | $8,276 | $30,531 | $4,588,874 |
| 14 | 168 | $38,808 | $8,222 | $30,586 | $4,558,288 |
| 15 | 169 | $38,808 | $8,167 | $30,641 | $4,527,648 |
| 15 | 170 | $38,808 | $8,112 | $30,696 | $4,496,952 |
| 15 | 171 | $38,808 | $8,057 | $30,751 | $4,466,202 |
| 15 | 172 | $38,808 | $8,002 | $30,806 | $4,435,396 |
| 15 | 173 | $38,808 | $7,947 | $30,861 | $4,404,535 |
| 15 | 174 | $38,808 | $7,891 | $30,916 | $4,373,619 |
| 15 | 175 | $38,808 | $7,836 | $30,971 | $4,342,648 |
| 15 | 176 | $38,808 | $7,781 | $31,027 | $4,311,621 |
| 15 | 177 | $38,808 | $7,725 | $31,083 | $4,280,538 |
| 15 | 178 | $38,808 | $7,669 | $31,138 | $4,249,400 |
| 15 | 179 | $38,808 | $7,614 | $31,194 | $4,218,206 |
| 15 | 180 | $38,808 | $7,558 | $31,250 | $4,186,956 |
| 16 | 181 | $38,808 | $7,502 | $31,306 | $4,155,650 |
| 16 | 182 | $38,808 | $7,446 | $31,362 | $4,124,288 |
| 16 | 183 | $38,808 | $7,389 | $31,418 | $4,092,870 |
| 16 | 184 | $38,808 | $7,333 | $31,474 | $4,061,395 |
| 16 | 185 | $38,808 | $7,277 | $31,531 | $4,029,864 |
| 16 | 186 | $38,808 | $7,220 | $31,587 | $3,998,277 |
| 16 | 187 | $38,808 | $7,164 | $31,644 | $3,966,633 |
| 16 | 188 | $38,808 | $7,107 | $31,701 | $3,934,932 |
| 16 | 189 | $38,808 | $7,050 | $31,757 | $3,903,175 |
| 16 | 190 | $38,808 | $6,993 | $31,814 | $3,871,361 |
| 16 | 191 | $38,808 | $6,936 | $31,871 | $3,839,489 |
| 16 | 192 | $38,808 | $6,879 | $31,928 | $3,807,561 |
| 17 | 193 | $38,808 | $6,822 | $31,986 | $3,775,575 |
| 17 | 194 | $38,808 | $6,765 | $32,043 | $3,743,532 |
| 17 | 195 | $38,808 | $6,707 | $32,100 | $3,711,432 |
| 17 | 196 | $38,808 | $6,650 | $32,158 | $3,679,274 |
| 17 | 197 | $38,808 | $6,592 | $32,216 | $3,647,058 |
| 17 | 198 | $38,808 | $6,534 | $32,273 | $3,614,785 |
| 17 | 199 | $38,808 | $6,476 | $32,331 | $3,582,454 |
| 17 | 200 | $38,808 | $6,419 | $32,389 | $3,550,065 |
| 17 | 201 | $38,808 | $6,361 | $32,447 | $3,517,618 |
| 17 | 202 | $38,808 | $6,302 | $32,505 | $3,485,113 |
| 17 | 203 | $38,808 | $6,244 | $32,563 | $3,452,550 |
| 17 | 204 | $38,808 | $6,186 | $32,622 | $3,419,928 |
| 18 | 205 | $38,808 | $6,127 | $32,680 | $3,387,248 |
| 18 | 206 | $38,808 | $6,069 | $32,739 | $3,354,509 |
| 18 | 207 | $38,808 | $6,010 | $32,797 | $3,321,712 |
| 18 | 208 | $38,808 | $5,951 | $32,856 | $3,288,855 |
| 18 | 209 | $38,808 | $5,893 | $32,915 | $3,255,940 |
| 18 | 210 | $38,808 | $5,834 | $32,974 | $3,222,966 |
| 18 | 211 | $38,808 | $5,774 | $33,033 | $3,189,933 |
| 18 | 212 | $38,808 | $5,715 | $33,092 | $3,156,841 |
| 18 | 213 | $38,808 | $5,656 | $33,152 | $3,123,690 |
| 18 | 214 | $38,808 | $5,597 | $33,211 | $3,090,479 |
| 18 | 215 | $38,808 | $5,537 | $33,270 | $3,057,208 |
| 18 | 216 | $38,808 | $5,477 | $33,330 | $3,023,878 |
| 19 | 217 | $38,808 | $5,418 | $33,390 | $2,990,488 |
| 19 | 218 | $38,808 | $5,358 | $33,450 | $2,957,039 |
| 19 | 219 | $38,808 | $5,298 | $33,510 | $2,923,529 |
| 19 | 220 | $38,808 | $5,238 | $33,570 | $2,889,960 |
| 19 | 221 | $38,808 | $5,178 | $33,630 | $2,856,330 |
| 19 | 222 | $38,808 | $5,118 | $33,690 | $2,822,640 |
| 19 | 223 | $38,808 | $5,057 | $33,750 | $2,788,890 |
| 19 | 224 | $38,808 | $4,997 | $33,811 | $2,755,079 |
| 19 | 225 | $38,808 | $4,936 | $33,871 | $2,721,208 |
| 19 | 226 | $38,808 | $4,875 | $33,932 | $2,687,276 |
| 19 | 227 | $38,808 | $4,815 | $33,993 | $2,653,283 |
| 19 | 228 | $38,808 | $4,754 | $34,054 | $2,619,229 |
| 20 | 229 | $38,808 | $4,693 | $34,115 | $2,585,114 |
| 20 | 230 | $38,808 | $4,632 | $34,176 | $2,550,938 |
| 20 | 231 | $38,808 | $4,570 | $34,237 | $2,516,701 |
| 20 | 232 | $38,808 | $4,509 | $34,298 | $2,482,403 |
| 20 | 233 | $38,808 | $4,448 | $34,360 | $2,448,043 |
| 20 | 234 | $38,808 | $4,386 | $34,421 | $2,413,621 |
| 20 | 235 | $38,808 | $4,324 | $34,483 | $2,379,138 |
| 20 | 236 | $38,808 | $4,263 | $34,545 | $2,344,593 |
| 20 | 237 | $38,808 | $4,201 | $34,607 | $2,309,987 |
| 20 | 238 | $38,808 | $4,139 | $34,669 | $2,275,318 |
| 20 | 239 | $38,808 | $4,077 | $34,731 | $2,240,587 |
| 20 | 240 | $38,808 | $4,014 | $34,793 | $2,205,794 |
| 21 | 241 | $38,808 | $3,952 | $34,855 | $2,170,938 |
| 21 | 242 | $38,808 | $3,890 | $34,918 | $2,136,020 |
| 21 | 243 | $38,808 | $3,827 | $34,981 | $2,101,040 |
| 21 | 244 | $38,808 | $3,764 | $35,043 | $2,065,997 |
| 21 | 245 | $38,808 | $3,702 | $35,106 | $2,030,891 |
| 21 | 246 | $38,808 | $3,639 | $35,169 | $1,995,722 |
| 21 | 247 | $38,808 | $3,576 | $35,232 | $1,960,490 |
| 21 | 248 | $38,808 | $3,513 | $35,295 | $1,925,195 |
| 21 | 249 | $38,808 | $3,449 | $35,358 | $1,889,837 |
| 21 | 250 | $38,808 | $3,386 | $35,422 | $1,854,415 |
| 21 | 251 | $38,808 | $3,322 | $35,485 | $1,818,930 |
| 21 | 252 | $38,808 | $3,259 | $35,549 | $1,783,381 |
| 22 | 253 | $38,808 | $3,195 | $35,612 | $1,747,769 |
| 22 | 254 | $38,808 | $3,131 | $35,676 | $1,712,093 |
| 22 | 255 | $38,808 | $3,067 | $35,740 | $1,676,353 |
| 22 | 256 | $38,808 | $3,003 | $35,804 | $1,640,549 |
| 22 | 257 | $38,808 | $2,939 | $35,868 | $1,604,681 |
| 22 | 258 | $38,808 | $2,875 | $35,932 | $1,568,748 |
| 22 | 259 | $38,808 | $2,811 | $35,997 | $1,532,751 |
| 22 | 260 | $38,808 | $2,746 | $36,061 | $1,496,690 |
| 22 | 261 | $38,808 | $2,682 | $36,126 | $1,460,564 |
| 22 | 262 | $38,808 | $2,617 | $36,191 | $1,424,373 |
| 22 | 263 | $38,808 | $2,552 | $36,256 | $1,388,118 |
| 22 | 264 | $38,808 | $2,487 | $36,320 | $1,351,797 |
| 23 | 265 | $38,808 | $2,422 | $36,386 | $1,315,412 |
| 23 | 266 | $38,808 | $2,357 | $36,451 | $1,278,961 |
| 23 | 267 | $38,808 | $2,291 | $36,516 | $1,242,445 |
| 23 | 268 | $38,808 | $2,226 | $36,581 | $1,205,863 |
| 23 | 269 | $38,808 | $2,161 | $36,647 | $1,169,216 |
| 23 | 270 | $38,808 | $2,095 | $36,713 | $1,132,504 |
| 23 | 271 | $38,808 | $2,029 | $36,778 | $1,095,725 |
| 23 | 272 | $38,808 | $1,963 | $36,844 | $1,058,881 |
| 23 | 273 | $38,808 | $1,897 | $36,910 | $1,021,970 |
| 23 | 274 | $38,808 | $1,831 | $36,977 | $984,994 |
| 23 | 275 | $38,808 | $1,765 | $37,043 | $947,951 |
| 23 | 276 | $38,808 | $1,698 | $37,109 | $910,842 |
| 24 | 277 | $38,808 | $1,632 | $37,176 | $873,666 |
| 24 | 278 | $38,808 | $1,565 | $37,242 | $836,424 |
| 24 | 279 | $38,808 | $1,499 | $37,309 | $799,115 |
| 24 | 280 | $38,808 | $1,432 | $37,376 | $761,739 |
| 24 | 281 | $38,808 | $1,365 | $37,443 | $724,297 |
| 24 | 282 | $38,808 | $1,298 | $37,510 | $686,787 |
| 24 | 283 | $38,808 | $1,230 | $37,577 | $649,210 |
| 24 | 284 | $38,808 | $1,163 | $37,644 | $611,565 |
| 24 | 285 | $38,808 | $1,096 | $37,712 | $573,854 |
| 24 | 286 | $38,808 | $1,028 | $37,779 | $536,074 |
| 24 | 287 | $38,808 | $960 | $37,847 | $498,227 |
| 24 | 288 | $38,808 | $893 | $37,915 | $460,312 |
| 25 | 289 | $38,808 | $825 | $37,983 | $422,329 |
| 25 | 290 | $38,808 | $757 | $38,051 | $384,279 |
| 25 | 291 | $38,808 | $688 | $38,119 | $346,159 |
| 25 | 292 | $38,808 | $620 | $38,187 | $307,972 |
| 25 | 293 | $38,808 | $552 | $38,256 | $269,716 |
| 25 | 294 | $38,808 | $483 | $38,324 | $231,392 |
| 25 | 295 | $38,808 | $415 | $38,393 | $192,999 |
| 25 | 296 | $38,808 | $346 | $38,462 | $154,537 |
| 25 | 297 | $38,808 | $277 | $38,531 | $116,007 |
| 25 | 298 | $38,808 | $208 | $38,600 | $77,407 |
| 25 | 299 | $38,808 | $139 | $38,669 | $38,738 |
| 25 | 300 | $38,808 | $69 | $38,738 | $0 |
