首期 (港幣)
$7,000,000
每月還款 (港幣)
$45,275
總貸款額 (港幣)
$10,500,000
+
總利息 (港幣)
$3,082,640
=
總還款額 (港幣)
$13,582,640
| 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 | $45,275 | $18,813 | $26,463 | $10,473,537 |
| 1 | 2 | $45,275 | $18,765 | $26,510 | $10,447,027 |
| 1 | 3 | $45,275 | $18,718 | $26,558 | $10,420,469 |
| 1 | 4 | $45,275 | $18,670 | $26,605 | $10,393,863 |
| 1 | 5 | $45,275 | $18,622 | $26,653 | $10,367,210 |
| 1 | 6 | $45,275 | $18,575 | $26,701 | $10,340,509 |
| 1 | 7 | $45,275 | $18,527 | $26,749 | $10,313,761 |
| 1 | 8 | $45,275 | $18,479 | $26,797 | $10,286,964 |
| 1 | 9 | $45,275 | $18,431 | $26,845 | $10,260,119 |
| 1 | 10 | $45,275 | $18,383 | $26,893 | $10,233,227 |
| 1 | 11 | $45,275 | $18,335 | $26,941 | $10,206,286 |
| 1 | 12 | $45,275 | $18,286 | $26,989 | $10,179,296 |
| 2 | 13 | $45,275 | $18,238 | $27,038 | $10,152,259 |
| 2 | 14 | $45,275 | $18,189 | $27,086 | $10,125,173 |
| 2 | 15 | $45,275 | $18,141 | $27,135 | $10,098,038 |
| 2 | 16 | $45,275 | $18,092 | $27,183 | $10,070,855 |
| 2 | 17 | $45,275 | $18,044 | $27,232 | $10,043,623 |
| 2 | 18 | $45,275 | $17,995 | $27,281 | $10,016,343 |
| 2 | 19 | $45,275 | $17,946 | $27,330 | $9,989,013 |
| 2 | 20 | $45,275 | $17,897 | $27,378 | $9,961,635 |
| 2 | 21 | $45,275 | $17,848 | $27,428 | $9,934,207 |
| 2 | 22 | $45,275 | $17,799 | $27,477 | $9,906,730 |
| 2 | 23 | $45,275 | $17,750 | $27,526 | $9,879,205 |
| 2 | 24 | $45,275 | $17,700 | $27,575 | $9,851,629 |
| 3 | 25 | $45,275 | $17,651 | $27,625 | $9,824,005 |
| 3 | 26 | $45,275 | $17,601 | $27,674 | $9,796,331 |
| 3 | 27 | $45,275 | $17,552 | $27,724 | $9,768,607 |
| 3 | 28 | $45,275 | $17,502 | $27,773 | $9,740,834 |
| 3 | 29 | $45,275 | $17,452 | $27,823 | $9,713,010 |
| 3 | 30 | $45,275 | $17,402 | $27,873 | $9,685,137 |
| 3 | 31 | $45,275 | $17,353 | $27,923 | $9,657,214 |
| 3 | 32 | $45,275 | $17,303 | $27,973 | $9,629,241 |
| 3 | 33 | $45,275 | $17,252 | $28,023 | $9,601,218 |
| 3 | 34 | $45,275 | $17,202 | $28,073 | $9,573,145 |
| 3 | 35 | $45,275 | $17,152 | $28,124 | $9,545,022 |
| 3 | 36 | $45,275 | $17,101 | $28,174 | $9,516,848 |
| 4 | 37 | $45,275 | $17,051 | $28,224 | $9,488,623 |
| 4 | 38 | $45,275 | $17,000 | $28,275 | $9,460,348 |
| 4 | 39 | $45,275 | $16,950 | $28,326 | $9,432,022 |
| 4 | 40 | $45,275 | $16,899 | $28,376 | $9,403,646 |
| 4 | 41 | $45,275 | $16,848 | $28,427 | $9,375,219 |
| 4 | 42 | $45,275 | $16,797 | $28,478 | $9,346,741 |
| 4 | 43 | $45,275 | $16,746 | $28,529 | $9,318,211 |
| 4 | 44 | $45,275 | $16,695 | $28,580 | $9,289,631 |
| 4 | 45 | $45,275 | $16,644 | $28,632 | $9,260,999 |
| 4 | 46 | $45,275 | $16,593 | $28,683 | $9,232,317 |
| 4 | 47 | $45,275 | $16,541 | $28,734 | $9,203,582 |
| 4 | 48 | $45,275 | $16,490 | $28,786 | $9,174,797 |
| 5 | 49 | $45,275 | $16,438 | $28,837 | $9,145,959 |
| 5 | 50 | $45,275 | $16,387 | $28,889 | $9,117,070 |
| 5 | 51 | $45,275 | $16,335 | $28,941 | $9,088,130 |
| 5 | 52 | $45,275 | $16,283 | $28,993 | $9,059,137 |
| 5 | 53 | $45,275 | $16,231 | $29,045 | $9,030,093 |
| 5 | 54 | $45,275 | $16,179 | $29,097 | $9,000,996 |
| 5 | 55 | $45,275 | $16,127 | $29,149 | $8,971,847 |
| 5 | 56 | $45,275 | $16,075 | $29,201 | $8,942,647 |
| 5 | 57 | $45,275 | $16,022 | $29,253 | $8,913,393 |
| 5 | 58 | $45,275 | $15,970 | $29,306 | $8,884,088 |
| 5 | 59 | $45,275 | $15,917 | $29,358 | $8,854,730 |
| 5 | 60 | $45,275 | $15,865 | $29,411 | $8,825,319 |
| 6 | 61 | $45,275 | $15,812 | $29,463 | $8,795,855 |
| 6 | 62 | $45,275 | $15,759 | $29,516 | $8,766,339 |
| 6 | 63 | $45,275 | $15,706 | $29,569 | $8,736,770 |
| 6 | 64 | $45,275 | $15,653 | $29,622 | $8,707,148 |
| 6 | 65 | $45,275 | $15,600 | $29,675 | $8,677,473 |
| 6 | 66 | $45,275 | $15,547 | $29,728 | $8,647,744 |
| 6 | 67 | $45,275 | $15,494 | $29,782 | $8,617,963 |
| 6 | 68 | $45,275 | $15,441 | $29,835 | $8,588,128 |
| 6 | 69 | $45,275 | $15,387 | $29,888 | $8,558,239 |
| 6 | 70 | $45,275 | $15,334 | $29,942 | $8,528,298 |
| 6 | 71 | $45,275 | $15,280 | $29,996 | $8,498,302 |
| 6 | 72 | $45,275 | $15,226 | $30,049 | $8,468,253 |
| 7 | 73 | $45,275 | $15,172 | $30,103 | $8,438,149 |
| 7 | 74 | $45,275 | $15,118 | $30,157 | $8,407,992 |
| 7 | 75 | $45,275 | $15,064 | $30,211 | $8,377,781 |
| 7 | 76 | $45,275 | $15,010 | $30,265 | $8,347,516 |
| 7 | 77 | $45,275 | $14,956 | $30,319 | $8,317,196 |
| 7 | 78 | $45,275 | $14,902 | $30,374 | $8,286,823 |
| 7 | 79 | $45,275 | $14,847 | $30,428 | $8,256,394 |
| 7 | 80 | $45,275 | $14,793 | $30,483 | $8,225,912 |
| 7 | 81 | $45,275 | $14,738 | $30,537 | $8,195,374 |
| 7 | 82 | $45,275 | $14,683 | $30,592 | $8,164,782 |
| 7 | 83 | $45,275 | $14,629 | $30,647 | $8,134,135 |
| 7 | 84 | $45,275 | $14,574 | $30,702 | $8,103,433 |
| 8 | 85 | $45,275 | $14,519 | $30,757 | $8,072,677 |
| 8 | 86 | $45,275 | $14,464 | $30,812 | $8,041,865 |
| 8 | 87 | $45,275 | $14,408 | $30,867 | $8,010,998 |
| 8 | 88 | $45,275 | $14,353 | $30,922 | $7,980,075 |
| 8 | 89 | $45,275 | $14,298 | $30,978 | $7,949,097 |
| 8 | 90 | $45,275 | $14,242 | $31,033 | $7,918,064 |
| 8 | 91 | $45,275 | $14,187 | $31,089 | $7,886,975 |
| 8 | 92 | $45,275 | $14,131 | $31,145 | $7,855,830 |
| 8 | 93 | $45,275 | $14,075 | $31,200 | $7,824,630 |
| 8 | 94 | $45,275 | $14,019 | $31,256 | $7,793,374 |
| 8 | 95 | $45,275 | $13,963 | $31,312 | $7,762,061 |
| 8 | 96 | $45,275 | $13,907 | $31,368 | $7,730,693 |
| 9 | 97 | $45,275 | $13,851 | $31,425 | $7,699,268 |
| 9 | 98 | $45,275 | $13,795 | $31,481 | $7,667,787 |
| 9 | 99 | $45,275 | $13,738 | $31,537 | $7,636,250 |
| 9 | 100 | $45,275 | $13,682 | $31,594 | $7,604,656 |
| 9 | 101 | $45,275 | $13,625 | $31,650 | $7,573,006 |
| 9 | 102 | $45,275 | $13,568 | $31,707 | $7,541,298 |
| 9 | 103 | $45,275 | $13,511 | $31,764 | $7,509,534 |
| 9 | 104 | $45,275 | $13,455 | $31,821 | $7,477,714 |
| 9 | 105 | $45,275 | $13,398 | $31,878 | $7,445,836 |
| 9 | 106 | $45,275 | $13,340 | $31,935 | $7,413,901 |
| 9 | 107 | $45,275 | $13,283 | $31,992 | $7,381,908 |
| 9 | 108 | $45,275 | $13,226 | $32,050 | $7,349,859 |
| 10 | 109 | $45,275 | $13,168 | $32,107 | $7,317,752 |
| 10 | 110 | $45,275 | $13,111 | $32,164 | $7,285,587 |
| 10 | 111 | $45,275 | $13,053 | $32,222 | $7,253,365 |
| 10 | 112 | $45,275 | $12,996 | $32,280 | $7,221,085 |
| 10 | 113 | $45,275 | $12,938 | $32,338 | $7,188,748 |
| 10 | 114 | $45,275 | $12,880 | $32,396 | $7,156,352 |
| 10 | 115 | $45,275 | $12,822 | $32,454 | $7,123,898 |
| 10 | 116 | $45,275 | $12,764 | $32,512 | $7,091,387 |
| 10 | 117 | $45,275 | $12,705 | $32,570 | $7,058,817 |
| 10 | 118 | $45,275 | $12,647 | $32,628 | $7,026,188 |
| 10 | 119 | $45,275 | $12,589 | $32,687 | $6,993,501 |
| 10 | 120 | $45,275 | $12,530 | $32,745 | $6,960,756 |
| 11 | 121 | $45,275 | $12,471 | $32,804 | $6,927,952 |
| 11 | 122 | $45,275 | $12,413 | $32,863 | $6,895,089 |
| 11 | 123 | $45,275 | $12,354 | $32,922 | $6,862,167 |
| 11 | 124 | $45,275 | $12,295 | $32,981 | $6,829,186 |
| 11 | 125 | $45,275 | $12,236 | $33,040 | $6,796,147 |
| 11 | 126 | $45,275 | $12,176 | $33,099 | $6,763,047 |
| 11 | 127 | $45,275 | $12,117 | $33,158 | $6,729,889 |
| 11 | 128 | $45,275 | $12,058 | $33,218 | $6,696,671 |
| 11 | 129 | $45,275 | $11,998 | $33,277 | $6,663,394 |
| 11 | 130 | $45,275 | $11,939 | $33,337 | $6,630,057 |
| 11 | 131 | $45,275 | $11,879 | $33,397 | $6,596,661 |
| 11 | 132 | $45,275 | $11,819 | $33,456 | $6,563,204 |
| 12 | 133 | $45,275 | $11,759 | $33,516 | $6,529,688 |
| 12 | 134 | $45,275 | $11,699 | $33,576 | $6,496,111 |
| 12 | 135 | $45,275 | $11,639 | $33,637 | $6,462,475 |
| 12 | 136 | $45,275 | $11,579 | $33,697 | $6,428,778 |
| 12 | 137 | $45,275 | $11,518 | $33,757 | $6,395,021 |
| 12 | 138 | $45,275 | $11,458 | $33,818 | $6,361,203 |
| 12 | 139 | $45,275 | $11,397 | $33,878 | $6,327,325 |
| 12 | 140 | $45,275 | $11,336 | $33,939 | $6,293,386 |
| 12 | 141 | $45,275 | $11,276 | $34,000 | $6,259,386 |
| 12 | 142 | $45,275 | $11,215 | $34,061 | $6,225,325 |
| 12 | 143 | $45,275 | $11,154 | $34,122 | $6,191,203 |
| 12 | 144 | $45,275 | $11,093 | $34,183 | $6,157,020 |
| 13 | 145 | $45,275 | $11,031 | $34,244 | $6,122,776 |
| 13 | 146 | $45,275 | $10,970 | $34,305 | $6,088,471 |
| 13 | 147 | $45,275 | $10,909 | $34,367 | $6,054,104 |
| 13 | 148 | $45,275 | $10,847 | $34,429 | $6,019,675 |
| 13 | 149 | $45,275 | $10,785 | $34,490 | $5,985,185 |
| 13 | 150 | $45,275 | $10,723 | $34,552 | $5,950,633 |
| 13 | 151 | $45,275 | $10,662 | $34,614 | $5,916,019 |
| 13 | 152 | $45,275 | $10,600 | $34,676 | $5,881,343 |
| 13 | 153 | $45,275 | $10,537 | $34,738 | $5,846,605 |
| 13 | 154 | $45,275 | $10,475 | $34,800 | $5,811,805 |
| 13 | 155 | $45,275 | $10,413 | $34,863 | $5,776,942 |
| 13 | 156 | $45,275 | $10,350 | $34,925 | $5,742,017 |
| 14 | 157 | $45,275 | $10,288 | $34,988 | $5,707,029 |
| 14 | 158 | $45,275 | $10,225 | $35,050 | $5,671,979 |
| 14 | 159 | $45,275 | $10,162 | $35,113 | $5,636,866 |
| 14 | 160 | $45,275 | $10,099 | $35,176 | $5,601,690 |
| 14 | 161 | $45,275 | $10,036 | $35,239 | $5,566,451 |
| 14 | 162 | $45,275 | $9,973 | $35,302 | $5,531,148 |
| 14 | 163 | $45,275 | $9,910 | $35,365 | $5,495,783 |
| 14 | 164 | $45,275 | $9,847 | $35,429 | $5,460,354 |
| 14 | 165 | $45,275 | $9,783 | $35,492 | $5,424,862 |
| 14 | 166 | $45,275 | $9,720 | $35,556 | $5,389,306 |
| 14 | 167 | $45,275 | $9,656 | $35,620 | $5,353,686 |
| 14 | 168 | $45,275 | $9,592 | $35,683 | $5,318,003 |
| 15 | 169 | $45,275 | $9,528 | $35,747 | $5,282,255 |
| 15 | 170 | $45,275 | $9,464 | $35,811 | $5,246,444 |
| 15 | 171 | $45,275 | $9,400 | $35,876 | $5,210,568 |
| 15 | 172 | $45,275 | $9,336 | $35,940 | $5,174,629 |
| 15 | 173 | $45,275 | $9,271 | $36,004 | $5,138,624 |
| 15 | 174 | $45,275 | $9,207 | $36,069 | $5,102,556 |
| 15 | 175 | $45,275 | $9,142 | $36,133 | $5,066,422 |
| 15 | 176 | $45,275 | $9,077 | $36,198 | $5,030,224 |
| 15 | 177 | $45,275 | $9,012 | $36,263 | $4,993,961 |
| 15 | 178 | $45,275 | $8,948 | $36,328 | $4,957,633 |
| 15 | 179 | $45,275 | $8,882 | $36,393 | $4,921,240 |
| 15 | 180 | $45,275 | $8,817 | $36,458 | $4,884,782 |
| 16 | 181 | $45,275 | $8,752 | $36,524 | $4,848,258 |
| 16 | 182 | $45,275 | $8,686 | $36,589 | $4,811,669 |
| 16 | 183 | $45,275 | $8,621 | $36,655 | $4,775,015 |
| 16 | 184 | $45,275 | $8,555 | $36,720 | $4,738,294 |
| 16 | 185 | $45,275 | $8,489 | $36,786 | $4,701,508 |
| 16 | 186 | $45,275 | $8,424 | $36,852 | $4,664,657 |
| 16 | 187 | $45,275 | $8,358 | $36,918 | $4,627,739 |
| 16 | 188 | $45,275 | $8,291 | $36,984 | $4,590,754 |
| 16 | 189 | $45,275 | $8,225 | $37,050 | $4,553,704 |
| 16 | 190 | $45,275 | $8,159 | $37,117 | $4,516,587 |
| 16 | 191 | $45,275 | $8,092 | $37,183 | $4,479,404 |
| 16 | 192 | $45,275 | $8,026 | $37,250 | $4,442,154 |
| 17 | 193 | $45,275 | $7,959 | $37,317 | $4,404,838 |
| 17 | 194 | $45,275 | $7,892 | $37,383 | $4,367,454 |
| 17 | 195 | $45,275 | $7,825 | $37,450 | $4,330,004 |
| 17 | 196 | $45,275 | $7,758 | $37,518 | $4,292,486 |
| 17 | 197 | $45,275 | $7,691 | $37,585 | $4,254,901 |
| 17 | 198 | $45,275 | $7,623 | $37,652 | $4,217,249 |
| 17 | 199 | $45,275 | $7,556 | $37,720 | $4,179,530 |
| 17 | 200 | $45,275 | $7,488 | $37,787 | $4,141,743 |
| 17 | 201 | $45,275 | $7,421 | $37,855 | $4,103,888 |
| 17 | 202 | $45,275 | $7,353 | $37,923 | $4,065,965 |
| 17 | 203 | $45,275 | $7,285 | $37,991 | $4,027,974 |
| 17 | 204 | $45,275 | $7,217 | $38,059 | $3,989,916 |
| 18 | 205 | $45,275 | $7,149 | $38,127 | $3,951,789 |
| 18 | 206 | $45,275 | $7,080 | $38,195 | $3,913,594 |
| 18 | 207 | $45,275 | $7,012 | $38,264 | $3,875,330 |
| 18 | 208 | $45,275 | $6,943 | $38,332 | $3,836,998 |
| 18 | 209 | $45,275 | $6,875 | $38,401 | $3,798,597 |
| 18 | 210 | $45,275 | $6,806 | $38,470 | $3,760,128 |
| 18 | 211 | $45,275 | $6,737 | $38,539 | $3,721,589 |
| 18 | 212 | $45,275 | $6,668 | $38,608 | $3,682,981 |
| 18 | 213 | $45,275 | $6,599 | $38,677 | $3,644,305 |
| 18 | 214 | $45,275 | $6,529 | $38,746 | $3,605,558 |
| 18 | 215 | $45,275 | $6,460 | $38,816 | $3,566,743 |
| 18 | 216 | $45,275 | $6,390 | $38,885 | $3,527,858 |
| 19 | 217 | $45,275 | $6,321 | $38,955 | $3,488,903 |
| 19 | 218 | $45,275 | $6,251 | $39,025 | $3,449,879 |
| 19 | 219 | $45,275 | $6,181 | $39,094 | $3,410,784 |
| 19 | 220 | $45,275 | $6,111 | $39,164 | $3,371,620 |
| 19 | 221 | $45,275 | $6,041 | $39,235 | $3,332,385 |
| 19 | 222 | $45,275 | $5,971 | $39,305 | $3,293,080 |
| 19 | 223 | $45,275 | $5,900 | $39,375 | $3,253,705 |
| 19 | 224 | $45,275 | $5,830 | $39,446 | $3,214,259 |
| 19 | 225 | $45,275 | $5,759 | $39,517 | $3,174,742 |
| 19 | 226 | $45,275 | $5,688 | $39,587 | $3,135,155 |
| 19 | 227 | $45,275 | $5,617 | $39,658 | $3,095,497 |
| 19 | 228 | $45,275 | $5,546 | $39,729 | $3,055,767 |
| 20 | 229 | $45,275 | $5,475 | $39,801 | $3,015,967 |
| 20 | 230 | $45,275 | $5,404 | $39,872 | $2,976,095 |
| 20 | 231 | $45,275 | $5,332 | $39,943 | $2,936,152 |
| 20 | 232 | $45,275 | $5,261 | $40,015 | $2,896,137 |
| 20 | 233 | $45,275 | $5,189 | $40,087 | $2,856,050 |
| 20 | 234 | $45,275 | $5,117 | $40,158 | $2,815,892 |
| 20 | 235 | $45,275 | $5,045 | $40,230 | $2,775,661 |
| 20 | 236 | $45,275 | $4,973 | $40,302 | $2,735,359 |
| 20 | 237 | $45,275 | $4,901 | $40,375 | $2,694,984 |
| 20 | 238 | $45,275 | $4,829 | $40,447 | $2,654,537 |
| 20 | 239 | $45,275 | $4,756 | $40,519 | $2,614,018 |
| 20 | 240 | $45,275 | $4,683 | $40,592 | $2,573,426 |
| 21 | 241 | $45,275 | $4,611 | $40,665 | $2,532,761 |
| 21 | 242 | $45,275 | $4,538 | $40,738 | $2,492,024 |
| 21 | 243 | $45,275 | $4,465 | $40,811 | $2,451,213 |
| 21 | 244 | $45,275 | $4,392 | $40,884 | $2,410,329 |
| 21 | 245 | $45,275 | $4,319 | $40,957 | $2,369,372 |
| 21 | 246 | $45,275 | $4,245 | $41,030 | $2,328,342 |
| 21 | 247 | $45,275 | $4,172 | $41,104 | $2,287,238 |
| 21 | 248 | $45,275 | $4,098 | $41,177 | $2,246,061 |
| 21 | 249 | $45,275 | $4,024 | $41,251 | $2,204,809 |
| 21 | 250 | $45,275 | $3,950 | $41,325 | $2,163,484 |
| 21 | 251 | $45,275 | $3,876 | $41,399 | $2,122,085 |
| 21 | 252 | $45,275 | $3,802 | $41,473 | $2,080,612 |
| 22 | 253 | $45,275 | $3,728 | $41,548 | $2,039,064 |
| 22 | 254 | $45,275 | $3,653 | $41,622 | $1,997,442 |
| 22 | 255 | $45,275 | $3,579 | $41,697 | $1,955,745 |
| 22 | 256 | $45,275 | $3,504 | $41,771 | $1,913,974 |
| 22 | 257 | $45,275 | $3,429 | $41,846 | $1,872,127 |
| 22 | 258 | $45,275 | $3,354 | $41,921 | $1,830,206 |
| 22 | 259 | $45,275 | $3,279 | $41,996 | $1,788,210 |
| 22 | 260 | $45,275 | $3,204 | $42,072 | $1,746,138 |
| 22 | 261 | $45,275 | $3,128 | $42,147 | $1,703,991 |
| 22 | 262 | $45,275 | $3,053 | $42,222 | $1,661,769 |
| 22 | 263 | $45,275 | $2,977 | $42,298 | $1,619,471 |
| 22 | 264 | $45,275 | $2,902 | $42,374 | $1,577,097 |
| 23 | 265 | $45,275 | $2,826 | $42,450 | $1,534,647 |
| 23 | 266 | $45,275 | $2,750 | $42,526 | $1,492,121 |
| 23 | 267 | $45,275 | $2,673 | $42,602 | $1,449,519 |
| 23 | 268 | $45,275 | $2,597 | $42,678 | $1,406,841 |
| 23 | 269 | $45,275 | $2,521 | $42,755 | $1,364,086 |
| 23 | 270 | $45,275 | $2,444 | $42,831 | $1,321,254 |
| 23 | 271 | $45,275 | $2,367 | $42,908 | $1,278,346 |
| 23 | 272 | $45,275 | $2,290 | $42,985 | $1,235,361 |
| 23 | 273 | $45,275 | $2,213 | $43,062 | $1,192,299 |
| 23 | 274 | $45,275 | $2,136 | $43,139 | $1,149,159 |
| 23 | 275 | $45,275 | $2,059 | $43,217 | $1,105,943 |
| 23 | 276 | $45,275 | $1,981 | $43,294 | $1,062,649 |
| 24 | 277 | $45,275 | $1,904 | $43,372 | $1,019,277 |
| 24 | 278 | $45,275 | $1,826 | $43,449 | $975,828 |
| 24 | 279 | $45,275 | $1,748 | $43,527 | $932,301 |
| 24 | 280 | $45,275 | $1,670 | $43,605 | $888,696 |
| 24 | 281 | $45,275 | $1,592 | $43,683 | $845,013 |
| 24 | 282 | $45,275 | $1,514 | $43,761 | $801,251 |
| 24 | 283 | $45,275 | $1,436 | $43,840 | $757,411 |
| 24 | 284 | $45,275 | $1,357 | $43,918 | $713,493 |
| 24 | 285 | $45,275 | $1,278 | $43,997 | $669,496 |
| 24 | 286 | $45,275 | $1,200 | $44,076 | $625,420 |
| 24 | 287 | $45,275 | $1,121 | $44,155 | $581,265 |
| 24 | 288 | $45,275 | $1,041 | $44,234 | $537,031 |
| 25 | 289 | $45,275 | $962 | $44,313 | $492,718 |
| 25 | 290 | $45,275 | $883 | $44,393 | $448,325 |
| 25 | 291 | $45,275 | $803 | $44,472 | $403,853 |
| 25 | 292 | $45,275 | $724 | $44,552 | $359,301 |
| 25 | 293 | $45,275 | $644 | $44,632 | $314,669 |
| 25 | 294 | $45,275 | $564 | $44,712 | $269,957 |
| 25 | 295 | $45,275 | $484 | $44,792 | $225,166 |
| 25 | 296 | $45,275 | $403 | $44,872 | $180,294 |
| 25 | 297 | $45,275 | $323 | $44,952 | $135,341 |
| 25 | 298 | $45,275 | $242 | $45,033 | $90,308 |
| 25 | 299 | $45,275 | $162 | $45,114 | $45,194 |
| 25 | 300 | $45,275 | $81 | $45,194 | $0 |
