首期 (港幣)
$5,960,000
每月還款 (港幣)
$38,549
總貸款額 (港幣)
$8,940,000
+
總利息 (港幣)
$2,624,647
=
總還款額 (港幣)
$11,564,647
| 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 | $38,549 | $16,018 | $22,531 | $8,917,469 |
| 1 | 2 | $38,549 | $15,977 | $22,572 | $8,894,897 |
| 1 | 3 | $38,549 | $15,937 | $22,612 | $8,872,285 |
| 1 | 4 | $38,549 | $15,896 | $22,653 | $8,849,632 |
| 1 | 5 | $38,549 | $15,856 | $22,693 | $8,826,939 |
| 1 | 6 | $38,549 | $15,815 | $22,734 | $8,804,205 |
| 1 | 7 | $38,549 | $15,774 | $22,775 | $8,781,430 |
| 1 | 8 | $38,549 | $15,733 | $22,815 | $8,758,615 |
| 1 | 9 | $38,549 | $15,693 | $22,856 | $8,735,759 |
| 1 | 10 | $38,549 | $15,652 | $22,897 | $8,712,861 |
| 1 | 11 | $38,549 | $15,611 | $22,938 | $8,689,923 |
| 1 | 12 | $38,549 | $15,569 | $22,979 | $8,666,944 |
| 2 | 13 | $38,549 | $15,528 | $23,021 | $8,643,923 |
| 2 | 14 | $38,549 | $15,487 | $23,062 | $8,620,861 |
| 2 | 15 | $38,549 | $15,446 | $23,103 | $8,597,758 |
| 2 | 16 | $38,549 | $15,404 | $23,145 | $8,574,614 |
| 2 | 17 | $38,549 | $15,363 | $23,186 | $8,551,428 |
| 2 | 18 | $38,549 | $15,321 | $23,228 | $8,528,200 |
| 2 | 19 | $38,549 | $15,280 | $23,269 | $8,504,931 |
| 2 | 20 | $38,549 | $15,238 | $23,311 | $8,481,620 |
| 2 | 21 | $38,549 | $15,196 | $23,353 | $8,458,268 |
| 2 | 22 | $38,549 | $15,154 | $23,394 | $8,434,873 |
| 2 | 23 | $38,549 | $15,112 | $23,436 | $8,411,437 |
| 2 | 24 | $38,549 | $15,070 | $23,478 | $8,387,959 |
| 3 | 25 | $38,549 | $15,028 | $23,520 | $8,364,438 |
| 3 | 26 | $38,549 | $14,986 | $23,563 | $8,340,876 |
| 3 | 27 | $38,549 | $14,944 | $23,605 | $8,317,271 |
| 3 | 28 | $38,549 | $14,902 | $23,647 | $8,293,624 |
| 3 | 29 | $38,549 | $14,859 | $23,689 | $8,269,935 |
| 3 | 30 | $38,549 | $14,817 | $23,732 | $8,246,203 |
| 3 | 31 | $38,549 | $14,774 | $23,774 | $8,222,428 |
| 3 | 32 | $38,549 | $14,732 | $23,817 | $8,198,611 |
| 3 | 33 | $38,549 | $14,689 | $23,860 | $8,174,752 |
| 3 | 34 | $38,549 | $14,646 | $23,902 | $8,150,849 |
| 3 | 35 | $38,549 | $14,604 | $23,945 | $8,126,904 |
| 3 | 36 | $38,549 | $14,561 | $23,988 | $8,102,916 |
| 4 | 37 | $38,549 | $14,518 | $24,031 | $8,078,885 |
| 4 | 38 | $38,549 | $14,475 | $24,074 | $8,054,811 |
| 4 | 39 | $38,549 | $14,432 | $24,117 | $8,030,693 |
| 4 | 40 | $38,549 | $14,388 | $24,160 | $8,006,533 |
| 4 | 41 | $38,549 | $14,345 | $24,204 | $7,982,329 |
| 4 | 42 | $38,549 | $14,302 | $24,247 | $7,958,082 |
| 4 | 43 | $38,549 | $14,258 | $24,291 | $7,933,791 |
| 4 | 44 | $38,549 | $14,215 | $24,334 | $7,909,457 |
| 4 | 45 | $38,549 | $14,171 | $24,378 | $7,885,080 |
| 4 | 46 | $38,549 | $14,127 | $24,421 | $7,860,658 |
| 4 | 47 | $38,549 | $14,084 | $24,465 | $7,836,193 |
| 4 | 48 | $38,549 | $14,040 | $24,509 | $7,811,684 |
| 5 | 49 | $38,549 | $13,996 | $24,553 | $7,787,131 |
| 5 | 50 | $38,549 | $13,952 | $24,597 | $7,762,534 |
| 5 | 51 | $38,549 | $13,908 | $24,641 | $7,737,893 |
| 5 | 52 | $38,549 | $13,864 | $24,685 | $7,713,208 |
| 5 | 53 | $38,549 | $13,819 | $24,729 | $7,688,479 |
| 5 | 54 | $38,549 | $13,775 | $24,774 | $7,663,705 |
| 5 | 55 | $38,549 | $13,731 | $24,818 | $7,638,887 |
| 5 | 56 | $38,549 | $13,686 | $24,862 | $7,614,025 |
| 5 | 57 | $38,549 | $13,642 | $24,907 | $7,589,118 |
| 5 | 58 | $38,549 | $13,597 | $24,952 | $7,564,166 |
| 5 | 59 | $38,549 | $13,552 | $24,996 | $7,539,170 |
| 5 | 60 | $38,549 | $13,508 | $25,041 | $7,514,129 |
| 6 | 61 | $38,549 | $13,463 | $25,086 | $7,489,043 |
| 6 | 62 | $38,549 | $13,418 | $25,131 | $7,463,912 |
| 6 | 63 | $38,549 | $13,373 | $25,176 | $7,438,736 |
| 6 | 64 | $38,549 | $13,328 | $25,221 | $7,413,515 |
| 6 | 65 | $38,549 | $13,283 | $25,266 | $7,388,248 |
| 6 | 66 | $38,549 | $13,237 | $25,312 | $7,362,937 |
| 6 | 67 | $38,549 | $13,192 | $25,357 | $7,337,580 |
| 6 | 68 | $38,549 | $13,146 | $25,402 | $7,312,177 |
| 6 | 69 | $38,549 | $13,101 | $25,448 | $7,286,730 |
| 6 | 70 | $38,549 | $13,055 | $25,493 | $7,261,236 |
| 6 | 71 | $38,549 | $13,010 | $25,539 | $7,235,697 |
| 6 | 72 | $38,549 | $12,964 | $25,585 | $7,210,112 |
| 7 | 73 | $38,549 | $12,918 | $25,631 | $7,184,482 |
| 7 | 74 | $38,549 | $12,872 | $25,677 | $7,158,805 |
| 7 | 75 | $38,549 | $12,826 | $25,723 | $7,133,082 |
| 7 | 76 | $38,549 | $12,780 | $25,769 | $7,107,314 |
| 7 | 77 | $38,549 | $12,734 | $25,815 | $7,081,499 |
| 7 | 78 | $38,549 | $12,688 | $25,861 | $7,055,637 |
| 7 | 79 | $38,549 | $12,641 | $25,907 | $7,029,730 |
| 7 | 80 | $38,549 | $12,595 | $25,954 | $7,003,776 |
| 7 | 81 | $38,549 | $12,548 | $26,000 | $6,977,776 |
| 7 | 82 | $38,549 | $12,502 | $26,047 | $6,951,729 |
| 7 | 83 | $38,549 | $12,455 | $26,094 | $6,925,635 |
| 7 | 84 | $38,549 | $12,408 | $26,140 | $6,899,495 |
| 8 | 85 | $38,549 | $12,362 | $26,187 | $6,873,307 |
| 8 | 86 | $38,549 | $12,315 | $26,234 | $6,847,073 |
| 8 | 87 | $38,549 | $12,268 | $26,281 | $6,820,792 |
| 8 | 88 | $38,549 | $12,221 | $26,328 | $6,794,464 |
| 8 | 89 | $38,549 | $12,173 | $26,375 | $6,768,089 |
| 8 | 90 | $38,549 | $12,126 | $26,423 | $6,741,666 |
| 8 | 91 | $38,549 | $12,079 | $26,470 | $6,715,196 |
| 8 | 92 | $38,549 | $12,031 | $26,517 | $6,688,678 |
| 8 | 93 | $38,549 | $11,984 | $26,565 | $6,662,113 |
| 8 | 94 | $38,549 | $11,936 | $26,613 | $6,635,501 |
| 8 | 95 | $38,549 | $11,889 | $26,660 | $6,608,841 |
| 8 | 96 | $38,549 | $11,841 | $26,708 | $6,582,133 |
| 9 | 97 | $38,549 | $11,793 | $26,756 | $6,555,377 |
| 9 | 98 | $38,549 | $11,745 | $26,804 | $6,528,573 |
| 9 | 99 | $38,549 | $11,697 | $26,852 | $6,501,721 |
| 9 | 100 | $38,549 | $11,649 | $26,900 | $6,474,821 |
| 9 | 101 | $38,549 | $11,601 | $26,948 | $6,447,873 |
| 9 | 102 | $38,549 | $11,552 | $26,996 | $6,420,877 |
| 9 | 103 | $38,549 | $11,504 | $27,045 | $6,393,832 |
| 9 | 104 | $38,549 | $11,456 | $27,093 | $6,366,739 |
| 9 | 105 | $38,549 | $11,407 | $27,142 | $6,339,597 |
| 9 | 106 | $38,549 | $11,358 | $27,190 | $6,312,407 |
| 9 | 107 | $38,549 | $11,310 | $27,239 | $6,285,168 |
| 9 | 108 | $38,549 | $11,261 | $27,288 | $6,257,880 |
| 10 | 109 | $38,549 | $11,212 | $27,337 | $6,230,543 |
| 10 | 110 | $38,549 | $11,163 | $27,386 | $6,203,157 |
| 10 | 111 | $38,549 | $11,114 | $27,435 | $6,175,722 |
| 10 | 112 | $38,549 | $11,065 | $27,484 | $6,148,238 |
| 10 | 113 | $38,549 | $11,016 | $27,533 | $6,120,705 |
| 10 | 114 | $38,549 | $10,966 | $27,583 | $6,093,123 |
| 10 | 115 | $38,549 | $10,917 | $27,632 | $6,065,491 |
| 10 | 116 | $38,549 | $10,867 | $27,681 | $6,037,809 |
| 10 | 117 | $38,549 | $10,818 | $27,731 | $6,010,078 |
| 10 | 118 | $38,549 | $10,768 | $27,781 | $5,982,297 |
| 10 | 119 | $38,549 | $10,718 | $27,831 | $5,954,467 |
| 10 | 120 | $38,549 | $10,668 | $27,880 | $5,926,586 |
| 11 | 121 | $38,549 | $10,618 | $27,930 | $5,898,656 |
| 11 | 122 | $38,549 | $10,568 | $27,980 | $5,870,676 |
| 11 | 123 | $38,549 | $10,518 | $28,031 | $5,842,645 |
| 11 | 124 | $38,549 | $10,468 | $28,081 | $5,814,564 |
| 11 | 125 | $38,549 | $10,418 | $28,131 | $5,786,433 |
| 11 | 126 | $38,549 | $10,367 | $28,181 | $5,758,252 |
| 11 | 127 | $38,549 | $10,317 | $28,232 | $5,730,020 |
| 11 | 128 | $38,549 | $10,266 | $28,283 | $5,701,737 |
| 11 | 129 | $38,549 | $10,216 | $28,333 | $5,673,404 |
| 11 | 130 | $38,549 | $10,165 | $28,384 | $5,645,020 |
| 11 | 131 | $38,549 | $10,114 | $28,435 | $5,616,585 |
| 11 | 132 | $38,549 | $10,063 | $28,486 | $5,588,100 |
| 12 | 133 | $38,549 | $10,012 | $28,537 | $5,559,563 |
| 12 | 134 | $38,549 | $9,961 | $28,588 | $5,530,975 |
| 12 | 135 | $38,549 | $9,910 | $28,639 | $5,502,336 |
| 12 | 136 | $38,549 | $9,858 | $28,690 | $5,473,645 |
| 12 | 137 | $38,549 | $9,807 | $28,742 | $5,444,903 |
| 12 | 138 | $38,549 | $9,755 | $28,793 | $5,416,110 |
| 12 | 139 | $38,549 | $9,704 | $28,845 | $5,387,265 |
| 12 | 140 | $38,549 | $9,652 | $28,897 | $5,358,368 |
| 12 | 141 | $38,549 | $9,600 | $28,948 | $5,329,420 |
| 12 | 142 | $38,549 | $9,549 | $29,000 | $5,300,420 |
| 12 | 143 | $38,549 | $9,497 | $29,052 | $5,271,367 |
| 12 | 144 | $38,549 | $9,445 | $29,104 | $5,242,263 |
| 13 | 145 | $38,549 | $9,392 | $29,156 | $5,213,107 |
| 13 | 146 | $38,549 | $9,340 | $29,209 | $5,183,898 |
| 13 | 147 | $38,549 | $9,288 | $29,261 | $5,154,637 |
| 13 | 148 | $38,549 | $9,235 | $29,313 | $5,125,324 |
| 13 | 149 | $38,549 | $9,183 | $29,366 | $5,095,958 |
| 13 | 150 | $38,549 | $9,130 | $29,419 | $5,066,539 |
| 13 | 151 | $38,549 | $9,078 | $29,471 | $5,037,068 |
| 13 | 152 | $38,549 | $9,025 | $29,524 | $5,007,544 |
| 13 | 153 | $38,549 | $8,972 | $29,577 | $4,977,967 |
| 13 | 154 | $38,549 | $8,919 | $29,630 | $4,948,337 |
| 13 | 155 | $38,549 | $8,866 | $29,683 | $4,918,654 |
| 13 | 156 | $38,549 | $8,813 | $29,736 | $4,888,917 |
| 14 | 157 | $38,549 | $8,759 | $29,790 | $4,859,128 |
| 14 | 158 | $38,549 | $8,706 | $29,843 | $4,829,285 |
| 14 | 159 | $38,549 | $8,652 | $29,896 | $4,799,389 |
| 14 | 160 | $38,549 | $8,599 | $29,950 | $4,769,439 |
| 14 | 161 | $38,549 | $8,545 | $30,004 | $4,739,435 |
| 14 | 162 | $38,549 | $8,491 | $30,057 | $4,709,378 |
| 14 | 163 | $38,549 | $8,438 | $30,111 | $4,679,267 |
| 14 | 164 | $38,549 | $8,384 | $30,165 | $4,649,102 |
| 14 | 165 | $38,549 | $8,330 | $30,219 | $4,618,882 |
| 14 | 166 | $38,549 | $8,275 | $30,273 | $4,588,609 |
| 14 | 167 | $38,549 | $8,221 | $30,328 | $4,558,281 |
| 14 | 168 | $38,549 | $8,167 | $30,382 | $4,527,900 |
| 15 | 169 | $38,549 | $8,112 | $30,436 | $4,497,463 |
| 15 | 170 | $38,549 | $8,058 | $30,491 | $4,466,972 |
| 15 | 171 | $38,549 | $8,003 | $30,545 | $4,436,427 |
| 15 | 172 | $38,549 | $7,949 | $30,600 | $4,405,827 |
| 15 | 173 | $38,549 | $7,894 | $30,655 | $4,375,172 |
| 15 | 174 | $38,549 | $7,839 | $30,710 | $4,344,462 |
| 15 | 175 | $38,549 | $7,784 | $30,765 | $4,313,697 |
| 15 | 176 | $38,549 | $7,729 | $30,820 | $4,282,876 |
| 15 | 177 | $38,549 | $7,673 | $30,875 | $4,252,001 |
| 15 | 178 | $38,549 | $7,618 | $30,931 | $4,221,070 |
| 15 | 179 | $38,549 | $7,563 | $30,986 | $4,190,084 |
| 15 | 180 | $38,549 | $7,507 | $31,042 | $4,159,043 |
| 16 | 181 | $38,549 | $7,452 | $31,097 | $4,127,946 |
| 16 | 182 | $38,549 | $7,396 | $31,153 | $4,096,793 |
| 16 | 183 | $38,549 | $7,340 | $31,209 | $4,065,584 |
| 16 | 184 | $38,549 | $7,284 | $31,265 | $4,034,319 |
| 16 | 185 | $38,549 | $7,228 | $31,321 | $4,002,999 |
| 16 | 186 | $38,549 | $7,172 | $31,377 | $3,971,622 |
| 16 | 187 | $38,549 | $7,116 | $31,433 | $3,940,189 |
| 16 | 188 | $38,549 | $7,060 | $31,489 | $3,908,700 |
| 16 | 189 | $38,549 | $7,003 | $31,546 | $3,877,154 |
| 16 | 190 | $38,549 | $6,947 | $31,602 | $3,845,552 |
| 16 | 191 | $38,549 | $6,890 | $31,659 | $3,813,893 |
| 16 | 192 | $38,549 | $6,833 | $31,716 | $3,782,177 |
| 17 | 193 | $38,549 | $6,776 | $31,772 | $3,750,405 |
| 17 | 194 | $38,549 | $6,719 | $31,829 | $3,718,575 |
| 17 | 195 | $38,549 | $6,662 | $31,886 | $3,686,689 |
| 17 | 196 | $38,549 | $6,605 | $31,944 | $3,654,745 |
| 17 | 197 | $38,549 | $6,548 | $32,001 | $3,622,745 |
| 17 | 198 | $38,549 | $6,491 | $32,058 | $3,590,687 |
| 17 | 199 | $38,549 | $6,433 | $32,116 | $3,558,571 |
| 17 | 200 | $38,549 | $6,376 | $32,173 | $3,526,398 |
| 17 | 201 | $38,549 | $6,318 | $32,231 | $3,494,167 |
| 17 | 202 | $38,549 | $6,260 | $32,288 | $3,461,879 |
| 17 | 203 | $38,549 | $6,203 | $32,346 | $3,429,533 |
| 17 | 204 | $38,549 | $6,145 | $32,404 | $3,397,128 |
| 18 | 205 | $38,549 | $6,087 | $32,462 | $3,364,666 |
| 18 | 206 | $38,549 | $6,028 | $32,520 | $3,332,146 |
| 18 | 207 | $38,549 | $5,970 | $32,579 | $3,299,567 |
| 18 | 208 | $38,549 | $5,912 | $32,637 | $3,266,930 |
| 18 | 209 | $38,549 | $5,853 | $32,696 | $3,234,234 |
| 18 | 210 | $38,549 | $5,795 | $32,754 | $3,201,480 |
| 18 | 211 | $38,549 | $5,736 | $32,813 | $3,168,667 |
| 18 | 212 | $38,549 | $5,677 | $32,872 | $3,135,796 |
| 18 | 213 | $38,549 | $5,618 | $32,931 | $3,102,865 |
| 18 | 214 | $38,549 | $5,559 | $32,990 | $3,069,875 |
| 18 | 215 | $38,549 | $5,500 | $33,049 | $3,036,827 |
| 18 | 216 | $38,549 | $5,441 | $33,108 | $3,003,719 |
| 19 | 217 | $38,549 | $5,382 | $33,167 | $2,970,552 |
| 19 | 218 | $38,549 | $5,322 | $33,227 | $2,937,325 |
| 19 | 219 | $38,549 | $5,263 | $33,286 | $2,904,039 |
| 19 | 220 | $38,549 | $5,203 | $33,346 | $2,870,693 |
| 19 | 221 | $38,549 | $5,143 | $33,405 | $2,837,288 |
| 19 | 222 | $38,549 | $5,083 | $33,465 | $2,803,823 |
| 19 | 223 | $38,549 | $5,024 | $33,525 | $2,770,297 |
| 19 | 224 | $38,549 | $4,963 | $33,585 | $2,736,712 |
| 19 | 225 | $38,549 | $4,903 | $33,646 | $2,703,066 |
| 19 | 226 | $38,549 | $4,843 | $33,706 | $2,669,360 |
| 19 | 227 | $38,549 | $4,783 | $33,766 | $2,635,594 |
| 19 | 228 | $38,549 | $4,722 | $33,827 | $2,601,768 |
| 20 | 229 | $38,549 | $4,662 | $33,887 | $2,567,880 |
| 20 | 230 | $38,549 | $4,601 | $33,948 | $2,533,932 |
| 20 | 231 | $38,549 | $4,540 | $34,009 | $2,499,923 |
| 20 | 232 | $38,549 | $4,479 | $34,070 | $2,465,854 |
| 20 | 233 | $38,549 | $4,418 | $34,131 | $2,431,723 |
| 20 | 234 | $38,549 | $4,357 | $34,192 | $2,397,531 |
| 20 | 235 | $38,549 | $4,296 | $34,253 | $2,363,277 |
| 20 | 236 | $38,549 | $4,234 | $34,315 | $2,328,963 |
| 20 | 237 | $38,549 | $4,173 | $34,376 | $2,294,587 |
| 20 | 238 | $38,549 | $4,111 | $34,438 | $2,260,149 |
| 20 | 239 | $38,549 | $4,049 | $34,499 | $2,225,650 |
| 20 | 240 | $38,549 | $3,988 | $34,561 | $2,191,088 |
| 21 | 241 | $38,549 | $3,926 | $34,623 | $2,156,465 |
| 21 | 242 | $38,549 | $3,864 | $34,685 | $2,121,780 |
| 21 | 243 | $38,549 | $3,802 | $34,747 | $2,087,033 |
| 21 | 244 | $38,549 | $3,739 | $34,810 | $2,052,223 |
| 21 | 245 | $38,549 | $3,677 | $34,872 | $2,017,351 |
| 21 | 246 | $38,549 | $3,614 | $34,934 | $1,982,417 |
| 21 | 247 | $38,549 | $3,552 | $34,997 | $1,947,420 |
| 21 | 248 | $38,549 | $3,489 | $35,060 | $1,912,360 |
| 21 | 249 | $38,549 | $3,426 | $35,123 | $1,877,238 |
| 21 | 250 | $38,549 | $3,363 | $35,185 | $1,842,052 |
| 21 | 251 | $38,549 | $3,300 | $35,248 | $1,806,804 |
| 21 | 252 | $38,549 | $3,237 | $35,312 | $1,771,492 |
| 22 | 253 | $38,549 | $3,174 | $35,375 | $1,736,117 |
| 22 | 254 | $38,549 | $3,111 | $35,438 | $1,700,679 |
| 22 | 255 | $38,549 | $3,047 | $35,502 | $1,665,177 |
| 22 | 256 | $38,549 | $2,983 | $35,565 | $1,629,612 |
| 22 | 257 | $38,549 | $2,920 | $35,629 | $1,593,983 |
| 22 | 258 | $38,549 | $2,856 | $35,693 | $1,558,290 |
| 22 | 259 | $38,549 | $2,792 | $35,757 | $1,522,533 |
| 22 | 260 | $38,549 | $2,728 | $35,821 | $1,486,712 |
| 22 | 261 | $38,549 | $2,664 | $35,885 | $1,450,827 |
| 22 | 262 | $38,549 | $2,599 | $35,949 | $1,414,877 |
| 22 | 263 | $38,549 | $2,535 | $36,014 | $1,378,864 |
| 22 | 264 | $38,549 | $2,470 | $36,078 | $1,342,785 |
| 23 | 265 | $38,549 | $2,406 | $36,143 | $1,306,642 |
| 23 | 266 | $38,549 | $2,341 | $36,208 | $1,270,434 |
| 23 | 267 | $38,549 | $2,276 | $36,273 | $1,234,162 |
| 23 | 268 | $38,549 | $2,211 | $36,338 | $1,197,824 |
| 23 | 269 | $38,549 | $2,146 | $36,403 | $1,161,422 |
| 23 | 270 | $38,549 | $2,081 | $36,468 | $1,124,954 |
| 23 | 271 | $38,549 | $2,016 | $36,533 | $1,088,420 |
| 23 | 272 | $38,549 | $1,950 | $36,599 | $1,051,822 |
| 23 | 273 | $38,549 | $1,885 | $36,664 | $1,015,157 |
| 23 | 274 | $38,549 | $1,819 | $36,730 | $978,427 |
| 23 | 275 | $38,549 | $1,753 | $36,796 | $941,631 |
| 23 | 276 | $38,549 | $1,687 | $36,862 | $904,770 |
| 24 | 277 | $38,549 | $1,621 | $36,928 | $867,842 |
| 24 | 278 | $38,549 | $1,555 | $36,994 | $830,848 |
| 24 | 279 | $38,549 | $1,489 | $37,060 | $793,788 |
| 24 | 280 | $38,549 | $1,422 | $37,127 | $756,661 |
| 24 | 281 | $38,549 | $1,356 | $37,193 | $719,468 |
| 24 | 282 | $38,549 | $1,289 | $37,260 | $682,208 |
| 24 | 283 | $38,549 | $1,222 | $37,327 | $644,882 |
| 24 | 284 | $38,549 | $1,155 | $37,393 | $607,488 |
| 24 | 285 | $38,549 | $1,088 | $37,460 | $570,028 |
| 24 | 286 | $38,549 | $1,021 | $37,528 | $532,500 |
| 24 | 287 | $38,549 | $954 | $37,595 | $494,906 |
| 24 | 288 | $38,549 | $887 | $37,662 | $457,243 |
| 25 | 289 | $38,549 | $819 | $37,730 | $419,514 |
| 25 | 290 | $38,549 | $752 | $37,797 | $381,717 |
| 25 | 291 | $38,549 | $684 | $37,865 | $343,852 |
| 25 | 292 | $38,549 | $616 | $37,933 | $305,919 |
| 25 | 293 | $38,549 | $548 | $38,001 | $267,918 |
| 25 | 294 | $38,549 | $480 | $38,069 | $229,849 |
| 25 | 295 | $38,549 | $412 | $38,137 | $191,712 |
| 25 | 296 | $38,549 | $343 | $38,205 | $153,507 |
| 25 | 297 | $38,549 | $275 | $38,274 | $115,233 |
| 25 | 298 | $38,549 | $206 | $38,342 | $76,891 |
| 25 | 299 | $38,549 | $138 | $38,411 | $38,480 |
| 25 | 300 | $38,549 | $69 | $38,480 | $0 |
