首期 (港幣)
$7,080,000
每月還款 (港幣)
$45,793
總貸款額 (港幣)
$10,620,000
+
總利息 (港幣)
$3,117,870
=
總還款額 (港幣)
$13,737,870
| 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 | $45,793 | $19,028 | $26,765 | $10,593,235 |
| 1 | 2 | $45,793 | $18,980 | $26,813 | $10,566,421 |
| 1 | 3 | $45,793 | $18,932 | $26,861 | $10,539,560 |
| 1 | 4 | $45,793 | $18,883 | $26,910 | $10,512,650 |
| 1 | 5 | $45,793 | $18,835 | $26,958 | $10,485,693 |
| 1 | 6 | $45,793 | $18,787 | $27,006 | $10,458,687 |
| 1 | 7 | $45,793 | $18,738 | $27,054 | $10,431,632 |
| 1 | 8 | $45,793 | $18,690 | $27,103 | $10,404,529 |
| 1 | 9 | $45,793 | $18,641 | $27,151 | $10,377,378 |
| 1 | 10 | $45,793 | $18,593 | $27,200 | $10,350,178 |
| 1 | 11 | $45,793 | $18,544 | $27,249 | $10,322,929 |
| 1 | 12 | $45,793 | $18,495 | $27,298 | $10,295,631 |
| 2 | 13 | $45,793 | $18,446 | $27,347 | $10,268,285 |
| 2 | 14 | $45,793 | $18,397 | $27,396 | $10,240,889 |
| 2 | 15 | $45,793 | $18,348 | $27,445 | $10,213,444 |
| 2 | 16 | $45,793 | $18,299 | $27,494 | $10,185,951 |
| 2 | 17 | $45,793 | $18,250 | $27,543 | $10,158,408 |
| 2 | 18 | $45,793 | $18,200 | $27,592 | $10,130,815 |
| 2 | 19 | $45,793 | $18,151 | $27,642 | $10,103,173 |
| 2 | 20 | $45,793 | $18,102 | $27,691 | $10,075,482 |
| 2 | 21 | $45,793 | $18,052 | $27,741 | $10,047,741 |
| 2 | 22 | $45,793 | $18,002 | $27,791 | $10,019,950 |
| 2 | 23 | $45,793 | $17,952 | $27,840 | $9,992,110 |
| 2 | 24 | $45,793 | $17,903 | $27,890 | $9,964,219 |
| 3 | 25 | $45,793 | $17,853 | $27,940 | $9,936,279 |
| 3 | 26 | $45,793 | $17,802 | $27,990 | $9,908,289 |
| 3 | 27 | $45,793 | $17,752 | $28,041 | $9,880,248 |
| 3 | 28 | $45,793 | $17,702 | $28,091 | $9,852,157 |
| 3 | 29 | $45,793 | $17,652 | $28,141 | $9,824,016 |
| 3 | 30 | $45,793 | $17,601 | $28,192 | $9,795,825 |
| 3 | 31 | $45,793 | $17,551 | $28,242 | $9,767,583 |
| 3 | 32 | $45,793 | $17,500 | $28,293 | $9,739,290 |
| 3 | 33 | $45,793 | $17,450 | $28,343 | $9,710,947 |
| 3 | 34 | $45,793 | $17,399 | $28,394 | $9,682,553 |
| 3 | 35 | $45,793 | $17,348 | $28,445 | $9,654,108 |
| 3 | 36 | $45,793 | $17,297 | $28,496 | $9,625,612 |
| 4 | 37 | $45,793 | $17,246 | $28,547 | $9,597,065 |
| 4 | 38 | $45,793 | $17,195 | $28,598 | $9,568,466 |
| 4 | 39 | $45,793 | $17,144 | $28,649 | $9,539,817 |
| 4 | 40 | $45,793 | $17,092 | $28,701 | $9,511,116 |
| 4 | 41 | $45,793 | $17,041 | $28,752 | $9,482,364 |
| 4 | 42 | $45,793 | $16,989 | $28,804 | $9,453,560 |
| 4 | 43 | $45,793 | $16,938 | $28,855 | $9,424,705 |
| 4 | 44 | $45,793 | $16,886 | $28,907 | $9,395,798 |
| 4 | 45 | $45,793 | $16,834 | $28,959 | $9,366,839 |
| 4 | 46 | $45,793 | $16,782 | $29,011 | $9,337,829 |
| 4 | 47 | $45,793 | $16,730 | $29,063 | $9,308,766 |
| 4 | 48 | $45,793 | $16,678 | $29,115 | $9,279,651 |
| 5 | 49 | $45,793 | $16,626 | $29,167 | $9,250,485 |
| 5 | 50 | $45,793 | $16,574 | $29,219 | $9,221,266 |
| 5 | 51 | $45,793 | $16,521 | $29,271 | $9,191,994 |
| 5 | 52 | $45,793 | $16,469 | $29,324 | $9,162,670 |
| 5 | 53 | $45,793 | $16,416 | $29,376 | $9,133,294 |
| 5 | 54 | $45,793 | $16,364 | $29,429 | $9,103,865 |
| 5 | 55 | $45,793 | $16,311 | $29,482 | $9,074,383 |
| 5 | 56 | $45,793 | $16,258 | $29,535 | $9,044,848 |
| 5 | 57 | $45,793 | $16,205 | $29,588 | $9,015,261 |
| 5 | 58 | $45,793 | $16,152 | $29,641 | $8,985,620 |
| 5 | 59 | $45,793 | $16,099 | $29,694 | $8,955,926 |
| 5 | 60 | $45,793 | $16,046 | $29,747 | $8,926,180 |
| 6 | 61 | $45,793 | $15,993 | $29,800 | $8,896,379 |
| 6 | 62 | $45,793 | $15,939 | $29,854 | $8,866,526 |
| 6 | 63 | $45,793 | $15,886 | $29,907 | $8,836,619 |
| 6 | 64 | $45,793 | $15,832 | $29,961 | $8,806,658 |
| 6 | 65 | $45,793 | $15,779 | $30,014 | $8,776,644 |
| 6 | 66 | $45,793 | $15,725 | $30,068 | $8,746,576 |
| 6 | 67 | $45,793 | $15,671 | $30,122 | $8,716,454 |
| 6 | 68 | $45,793 | $15,617 | $30,176 | $8,686,278 |
| 6 | 69 | $45,793 | $15,563 | $30,230 | $8,656,048 |
| 6 | 70 | $45,793 | $15,509 | $30,284 | $8,625,764 |
| 6 | 71 | $45,793 | $15,454 | $30,338 | $8,595,425 |
| 6 | 72 | $45,793 | $15,400 | $30,393 | $8,565,033 |
| 7 | 73 | $45,793 | $15,346 | $30,447 | $8,534,585 |
| 7 | 74 | $45,793 | $15,291 | $30,502 | $8,504,084 |
| 7 | 75 | $45,793 | $15,236 | $30,556 | $8,473,527 |
| 7 | 76 | $45,793 | $15,182 | $30,611 | $8,442,916 |
| 7 | 77 | $45,793 | $15,127 | $30,666 | $8,412,250 |
| 7 | 78 | $45,793 | $15,072 | $30,721 | $8,381,529 |
| 7 | 79 | $45,793 | $15,017 | $30,776 | $8,350,753 |
| 7 | 80 | $45,793 | $14,962 | $30,831 | $8,319,922 |
| 7 | 81 | $45,793 | $14,907 | $30,886 | $8,289,036 |
| 7 | 82 | $45,793 | $14,851 | $30,942 | $8,258,094 |
| 7 | 83 | $45,793 | $14,796 | $30,997 | $8,227,097 |
| 7 | 84 | $45,793 | $14,740 | $31,053 | $8,196,044 |
| 8 | 85 | $45,793 | $14,685 | $31,108 | $8,164,936 |
| 8 | 86 | $45,793 | $14,629 | $31,164 | $8,133,772 |
| 8 | 87 | $45,793 | $14,573 | $31,220 | $8,102,552 |
| 8 | 88 | $45,793 | $14,517 | $31,276 | $8,071,276 |
| 8 | 89 | $45,793 | $14,461 | $31,332 | $8,039,944 |
| 8 | 90 | $45,793 | $14,405 | $31,388 | $8,008,556 |
| 8 | 91 | $45,793 | $14,349 | $31,444 | $7,977,112 |
| 8 | 92 | $45,793 | $14,292 | $31,501 | $7,945,611 |
| 8 | 93 | $45,793 | $14,236 | $31,557 | $7,914,054 |
| 8 | 94 | $45,793 | $14,179 | $31,614 | $7,882,441 |
| 8 | 95 | $45,793 | $14,123 | $31,670 | $7,850,771 |
| 8 | 96 | $45,793 | $14,066 | $31,727 | $7,819,044 |
| 9 | 97 | $45,793 | $14,009 | $31,784 | $7,787,260 |
| 9 | 98 | $45,793 | $13,952 | $31,841 | $7,755,419 |
| 9 | 99 | $45,793 | $13,895 | $31,898 | $7,723,521 |
| 9 | 100 | $45,793 | $13,838 | $31,955 | $7,691,566 |
| 9 | 101 | $45,793 | $13,781 | $32,012 | $7,659,554 |
| 9 | 102 | $45,793 | $13,723 | $32,070 | $7,627,485 |
| 9 | 103 | $45,793 | $13,666 | $32,127 | $7,595,358 |
| 9 | 104 | $45,793 | $13,608 | $32,185 | $7,563,173 |
| 9 | 105 | $45,793 | $13,551 | $32,242 | $7,530,931 |
| 9 | 106 | $45,793 | $13,493 | $32,300 | $7,498,631 |
| 9 | 107 | $45,793 | $13,435 | $32,358 | $7,466,273 |
| 9 | 108 | $45,793 | $13,377 | $32,416 | $7,433,857 |
| 10 | 109 | $45,793 | $13,319 | $32,474 | $7,401,383 |
| 10 | 110 | $45,793 | $13,261 | $32,532 | $7,368,851 |
| 10 | 111 | $45,793 | $13,203 | $32,590 | $7,336,261 |
| 10 | 112 | $45,793 | $13,144 | $32,649 | $7,303,612 |
| 10 | 113 | $45,793 | $13,086 | $32,707 | $7,270,905 |
| 10 | 114 | $45,793 | $13,027 | $32,766 | $7,238,139 |
| 10 | 115 | $45,793 | $12,968 | $32,825 | $7,205,314 |
| 10 | 116 | $45,793 | $12,910 | $32,883 | $7,172,431 |
| 10 | 117 | $45,793 | $12,851 | $32,942 | $7,139,489 |
| 10 | 118 | $45,793 | $12,792 | $33,001 | $7,106,487 |
| 10 | 119 | $45,793 | $12,732 | $33,060 | $7,073,427 |
| 10 | 120 | $45,793 | $12,673 | $33,120 | $7,040,307 |
| 11 | 121 | $45,793 | $12,614 | $33,179 | $7,007,128 |
| 11 | 122 | $45,793 | $12,554 | $33,238 | $6,973,890 |
| 11 | 123 | $45,793 | $12,495 | $33,298 | $6,940,592 |
| 11 | 124 | $45,793 | $12,435 | $33,358 | $6,907,234 |
| 11 | 125 | $45,793 | $12,375 | $33,417 | $6,873,817 |
| 11 | 126 | $45,793 | $12,316 | $33,477 | $6,840,339 |
| 11 | 127 | $45,793 | $12,256 | $33,537 | $6,806,802 |
| 11 | 128 | $45,793 | $12,196 | $33,597 | $6,773,205 |
| 11 | 129 | $45,793 | $12,135 | $33,658 | $6,739,547 |
| 11 | 130 | $45,793 | $12,075 | $33,718 | $6,705,829 |
| 11 | 131 | $45,793 | $12,015 | $33,778 | $6,672,051 |
| 11 | 132 | $45,793 | $11,954 | $33,839 | $6,638,212 |
| 12 | 133 | $45,793 | $11,893 | $33,899 | $6,604,313 |
| 12 | 134 | $45,793 | $11,833 | $33,960 | $6,570,353 |
| 12 | 135 | $45,793 | $11,772 | $34,021 | $6,536,332 |
| 12 | 136 | $45,793 | $11,711 | $34,082 | $6,502,250 |
| 12 | 137 | $45,793 | $11,650 | $34,143 | $6,468,107 |
| 12 | 138 | $45,793 | $11,589 | $34,204 | $6,433,902 |
| 12 | 139 | $45,793 | $11,527 | $34,265 | $6,399,637 |
| 12 | 140 | $45,793 | $11,466 | $34,327 | $6,365,310 |
| 12 | 141 | $45,793 | $11,405 | $34,388 | $6,330,922 |
| 12 | 142 | $45,793 | $11,343 | $34,450 | $6,296,472 |
| 12 | 143 | $45,793 | $11,281 | $34,512 | $6,261,960 |
| 12 | 144 | $45,793 | $11,219 | $34,574 | $6,227,386 |
| 13 | 145 | $45,793 | $11,157 | $34,635 | $6,192,751 |
| 13 | 146 | $45,793 | $11,095 | $34,698 | $6,158,053 |
| 13 | 147 | $45,793 | $11,033 | $34,760 | $6,123,294 |
| 13 | 148 | $45,793 | $10,971 | $34,822 | $6,088,472 |
| 13 | 149 | $45,793 | $10,909 | $34,884 | $6,053,587 |
| 13 | 150 | $45,793 | $10,846 | $34,947 | $6,018,640 |
| 13 | 151 | $45,793 | $10,783 | $35,010 | $5,983,631 |
| 13 | 152 | $45,793 | $10,721 | $35,072 | $5,948,559 |
| 13 | 153 | $45,793 | $10,658 | $35,135 | $5,913,424 |
| 13 | 154 | $45,793 | $10,595 | $35,198 | $5,878,226 |
| 13 | 155 | $45,793 | $10,532 | $35,261 | $5,842,964 |
| 13 | 156 | $45,793 | $10,469 | $35,324 | $5,807,640 |
| 14 | 157 | $45,793 | $10,405 | $35,388 | $5,772,253 |
| 14 | 158 | $45,793 | $10,342 | $35,451 | $5,736,802 |
| 14 | 159 | $45,793 | $10,278 | $35,514 | $5,701,287 |
| 14 | 160 | $45,793 | $10,215 | $35,578 | $5,665,709 |
| 14 | 161 | $45,793 | $10,151 | $35,642 | $5,630,067 |
| 14 | 162 | $45,793 | $10,087 | $35,706 | $5,594,362 |
| 14 | 163 | $45,793 | $10,023 | $35,770 | $5,558,592 |
| 14 | 164 | $45,793 | $9,959 | $35,834 | $5,522,758 |
| 14 | 165 | $45,793 | $9,895 | $35,898 | $5,486,860 |
| 14 | 166 | $45,793 | $9,831 | $35,962 | $5,450,898 |
| 14 | 167 | $45,793 | $9,766 | $36,027 | $5,414,871 |
| 14 | 168 | $45,793 | $9,702 | $36,091 | $5,378,780 |
| 15 | 169 | $45,793 | $9,637 | $36,156 | $5,342,624 |
| 15 | 170 | $45,793 | $9,572 | $36,221 | $5,306,403 |
| 15 | 171 | $45,793 | $9,507 | $36,286 | $5,270,118 |
| 15 | 172 | $45,793 | $9,442 | $36,351 | $5,233,767 |
| 15 | 173 | $45,793 | $9,377 | $36,416 | $5,197,351 |
| 15 | 174 | $45,793 | $9,312 | $36,481 | $5,160,870 |
| 15 | 175 | $45,793 | $9,247 | $36,546 | $5,124,324 |
| 15 | 176 | $45,793 | $9,181 | $36,612 | $5,087,712 |
| 15 | 177 | $45,793 | $9,115 | $36,677 | $5,051,035 |
| 15 | 178 | $45,793 | $9,050 | $36,743 | $5,014,292 |
| 15 | 179 | $45,793 | $8,984 | $36,809 | $4,977,483 |
| 15 | 180 | $45,793 | $8,918 | $36,875 | $4,940,608 |
| 16 | 181 | $45,793 | $8,852 | $36,941 | $4,903,667 |
| 16 | 182 | $45,793 | $8,786 | $37,007 | $4,866,660 |
| 16 | 183 | $45,793 | $8,719 | $37,073 | $4,829,586 |
| 16 | 184 | $45,793 | $8,653 | $37,140 | $4,792,446 |
| 16 | 185 | $45,793 | $8,586 | $37,206 | $4,755,240 |
| 16 | 186 | $45,793 | $8,520 | $37,273 | $4,717,967 |
| 16 | 187 | $45,793 | $8,453 | $37,340 | $4,680,627 |
| 16 | 188 | $45,793 | $8,386 | $37,407 | $4,643,220 |
| 16 | 189 | $45,793 | $8,319 | $37,474 | $4,605,746 |
| 16 | 190 | $45,793 | $8,252 | $37,541 | $4,568,205 |
| 16 | 191 | $45,793 | $8,185 | $37,608 | $4,530,597 |
| 16 | 192 | $45,793 | $8,117 | $37,676 | $4,492,922 |
| 17 | 193 | $45,793 | $8,050 | $37,743 | $4,455,179 |
| 17 | 194 | $45,793 | $7,982 | $37,811 | $4,417,368 |
| 17 | 195 | $45,793 | $7,914 | $37,878 | $4,379,489 |
| 17 | 196 | $45,793 | $7,847 | $37,946 | $4,341,543 |
| 17 | 197 | $45,793 | $7,779 | $38,014 | $4,303,529 |
| 17 | 198 | $45,793 | $7,710 | $38,082 | $4,265,446 |
| 17 | 199 | $45,793 | $7,642 | $38,151 | $4,227,296 |
| 17 | 200 | $45,793 | $7,574 | $38,219 | $4,189,077 |
| 17 | 201 | $45,793 | $7,505 | $38,287 | $4,150,789 |
| 17 | 202 | $45,793 | $7,437 | $38,356 | $4,112,433 |
| 17 | 203 | $45,793 | $7,368 | $38,425 | $4,074,008 |
| 17 | 204 | $45,793 | $7,299 | $38,494 | $4,035,515 |
| 18 | 205 | $45,793 | $7,230 | $38,563 | $3,996,952 |
| 18 | 206 | $45,793 | $7,161 | $38,632 | $3,958,321 |
| 18 | 207 | $45,793 | $7,092 | $38,701 | $3,919,620 |
| 18 | 208 | $45,793 | $7,023 | $38,770 | $3,880,849 |
| 18 | 209 | $45,793 | $6,953 | $38,840 | $3,842,010 |
| 18 | 210 | $45,793 | $6,884 | $38,909 | $3,803,100 |
| 18 | 211 | $45,793 | $6,814 | $38,979 | $3,764,121 |
| 18 | 212 | $45,793 | $6,744 | $39,049 | $3,725,073 |
| 18 | 213 | $45,793 | $6,674 | $39,119 | $3,685,954 |
| 18 | 214 | $45,793 | $6,604 | $39,189 | $3,646,765 |
| 18 | 215 | $45,793 | $6,534 | $39,259 | $3,607,506 |
| 18 | 216 | $45,793 | $6,463 | $39,329 | $3,568,176 |
| 19 | 217 | $45,793 | $6,393 | $39,400 | $3,528,776 |
| 19 | 218 | $45,793 | $6,322 | $39,471 | $3,489,306 |
| 19 | 219 | $45,793 | $6,252 | $39,541 | $3,449,765 |
| 19 | 220 | $45,793 | $6,181 | $39,612 | $3,410,153 |
| 19 | 221 | $45,793 | $6,110 | $39,683 | $3,370,470 |
| 19 | 222 | $45,793 | $6,039 | $39,754 | $3,330,715 |
| 19 | 223 | $45,793 | $5,968 | $39,825 | $3,290,890 |
| 19 | 224 | $45,793 | $5,896 | $39,897 | $3,250,993 |
| 19 | 225 | $45,793 | $5,825 | $39,968 | $3,211,025 |
| 19 | 226 | $45,793 | $5,753 | $40,040 | $3,170,985 |
| 19 | 227 | $45,793 | $5,681 | $40,112 | $3,130,874 |
| 19 | 228 | $45,793 | $5,609 | $40,183 | $3,090,690 |
| 20 | 229 | $45,793 | $5,537 | $40,255 | $3,050,435 |
| 20 | 230 | $45,793 | $5,465 | $40,328 | $3,010,107 |
| 20 | 231 | $45,793 | $5,393 | $40,400 | $2,969,708 |
| 20 | 232 | $45,793 | $5,321 | $40,472 | $2,929,235 |
| 20 | 233 | $45,793 | $5,248 | $40,545 | $2,888,691 |
| 20 | 234 | $45,793 | $5,176 | $40,617 | $2,848,073 |
| 20 | 235 | $45,793 | $5,103 | $40,690 | $2,807,383 |
| 20 | 236 | $45,793 | $5,030 | $40,763 | $2,766,620 |
| 20 | 237 | $45,793 | $4,957 | $40,836 | $2,725,784 |
| 20 | 238 | $45,793 | $4,884 | $40,909 | $2,684,875 |
| 20 | 239 | $45,793 | $4,810 | $40,982 | $2,643,893 |
| 20 | 240 | $45,793 | $4,737 | $41,056 | $2,602,837 |
| 21 | 241 | $45,793 | $4,663 | $41,129 | $2,561,707 |
| 21 | 242 | $45,793 | $4,590 | $41,203 | $2,520,504 |
| 21 | 243 | $45,793 | $4,516 | $41,277 | $2,479,227 |
| 21 | 244 | $45,793 | $4,442 | $41,351 | $2,437,876 |
| 21 | 245 | $45,793 | $4,368 | $41,425 | $2,396,451 |
| 21 | 246 | $45,793 | $4,294 | $41,499 | $2,354,952 |
| 21 | 247 | $45,793 | $4,219 | $41,574 | $2,313,378 |
| 21 | 248 | $45,793 | $4,145 | $41,648 | $2,271,730 |
| 21 | 249 | $45,793 | $4,070 | $41,723 | $2,230,007 |
| 21 | 250 | $45,793 | $3,995 | $41,797 | $2,188,210 |
| 21 | 251 | $45,793 | $3,921 | $41,872 | $2,146,337 |
| 21 | 252 | $45,793 | $3,846 | $41,947 | $2,104,390 |
| 22 | 253 | $45,793 | $3,770 | $42,023 | $2,062,368 |
| 22 | 254 | $45,793 | $3,695 | $42,098 | $2,020,270 |
| 22 | 255 | $45,793 | $3,620 | $42,173 | $1,978,096 |
| 22 | 256 | $45,793 | $3,544 | $42,249 | $1,935,848 |
| 22 | 257 | $45,793 | $3,468 | $42,325 | $1,893,523 |
| 22 | 258 | $45,793 | $3,393 | $42,400 | $1,851,123 |
| 22 | 259 | $45,793 | $3,317 | $42,476 | $1,808,647 |
| 22 | 260 | $45,793 | $3,240 | $42,552 | $1,766,094 |
| 22 | 261 | $45,793 | $3,164 | $42,629 | $1,723,465 |
| 22 | 262 | $45,793 | $3,088 | $42,705 | $1,680,760 |
| 22 | 263 | $45,793 | $3,011 | $42,782 | $1,637,979 |
| 22 | 264 | $45,793 | $2,935 | $42,858 | $1,595,121 |
| 23 | 265 | $45,793 | $2,858 | $42,935 | $1,552,186 |
| 23 | 266 | $45,793 | $2,781 | $43,012 | $1,509,174 |
| 23 | 267 | $45,793 | $2,704 | $43,089 | $1,466,085 |
| 23 | 268 | $45,793 | $2,627 | $43,166 | $1,422,919 |
| 23 | 269 | $45,793 | $2,549 | $43,244 | $1,379,675 |
| 23 | 270 | $45,793 | $2,472 | $43,321 | $1,336,354 |
| 23 | 271 | $45,793 | $2,394 | $43,399 | $1,292,956 |
| 23 | 272 | $45,793 | $2,317 | $43,476 | $1,249,479 |
| 23 | 273 | $45,793 | $2,239 | $43,554 | $1,205,925 |
| 23 | 274 | $45,793 | $2,161 | $43,632 | $1,162,293 |
| 23 | 275 | $45,793 | $2,082 | $43,710 | $1,118,582 |
| 23 | 276 | $45,793 | $2,004 | $43,789 | $1,074,794 |
| 24 | 277 | $45,793 | $1,926 | $43,867 | $1,030,926 |
| 24 | 278 | $45,793 | $1,847 | $43,946 | $986,980 |
| 24 | 279 | $45,793 | $1,768 | $44,025 | $942,956 |
| 24 | 280 | $45,793 | $1,689 | $44,103 | $898,852 |
| 24 | 281 | $45,793 | $1,610 | $44,182 | $854,670 |
| 24 | 282 | $45,793 | $1,531 | $44,262 | $810,408 |
| 24 | 283 | $45,793 | $1,452 | $44,341 | $766,067 |
| 24 | 284 | $45,793 | $1,373 | $44,420 | $721,647 |
| 24 | 285 | $45,793 | $1,293 | $44,500 | $677,147 |
| 24 | 286 | $45,793 | $1,213 | $44,580 | $632,567 |
| 24 | 287 | $45,793 | $1,133 | $44,660 | $587,908 |
| 24 | 288 | $45,793 | $1,053 | $44,740 | $543,168 |
| 25 | 289 | $45,793 | $973 | $44,820 | $498,349 |
| 25 | 290 | $45,793 | $893 | $44,900 | $453,449 |
| 25 | 291 | $45,793 | $812 | $44,980 | $408,468 |
| 25 | 292 | $45,793 | $732 | $45,061 | $363,407 |
| 25 | 293 | $45,793 | $651 | $45,142 | $318,265 |
| 25 | 294 | $45,793 | $570 | $45,223 | $273,043 |
| 25 | 295 | $45,793 | $489 | $45,304 | $227,739 |
| 25 | 296 | $45,793 | $408 | $45,385 | $182,354 |
| 25 | 297 | $45,793 | $327 | $45,466 | $136,888 |
| 25 | 298 | $45,793 | $245 | $45,548 | $91,340 |
| 25 | 299 | $45,793 | $164 | $45,629 | $45,711 |
| 25 | 300 | $45,793 | $82 | $45,711 | $0 |
