首期 (港幣)
$7,056,000
每月還款 (港幣)
$45,638
總貸款額 (港幣)
$10,584,000
+
總利息 (港幣)
$3,107,301
=
總還款額 (港幣)
$13,691,301
| 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 | $45,638 | $18,963 | $26,675 | $10,557,325 |
| 1 | 2 | $45,638 | $18,915 | $26,722 | $10,530,603 |
| 1 | 3 | $45,638 | $18,867 | $26,770 | $10,503,833 |
| 1 | 4 | $45,638 | $18,819 | $26,818 | $10,477,014 |
| 1 | 5 | $45,638 | $18,771 | $26,866 | $10,450,148 |
| 1 | 6 | $45,638 | $18,723 | $26,914 | $10,423,233 |
| 1 | 7 | $45,638 | $18,675 | $26,963 | $10,396,271 |
| 1 | 8 | $45,638 | $18,627 | $27,011 | $10,369,260 |
| 1 | 9 | $45,638 | $18,578 | $27,059 | $10,342,200 |
| 1 | 10 | $45,638 | $18,530 | $27,108 | $10,315,092 |
| 1 | 11 | $45,638 | $18,481 | $27,156 | $10,287,936 |
| 1 | 12 | $45,638 | $18,433 | $27,205 | $10,260,731 |
| 2 | 13 | $45,638 | $18,384 | $27,254 | $10,233,477 |
| 2 | 14 | $45,638 | $18,335 | $27,303 | $10,206,174 |
| 2 | 15 | $45,638 | $18,286 | $27,352 | $10,178,823 |
| 2 | 16 | $45,638 | $18,237 | $27,401 | $10,151,422 |
| 2 | 17 | $45,638 | $18,188 | $27,450 | $10,123,972 |
| 2 | 18 | $45,638 | $18,139 | $27,499 | $10,096,473 |
| 2 | 19 | $45,638 | $18,090 | $27,548 | $10,068,925 |
| 2 | 20 | $45,638 | $18,040 | $27,598 | $10,041,328 |
| 2 | 21 | $45,638 | $17,991 | $27,647 | $10,013,681 |
| 2 | 22 | $45,638 | $17,941 | $27,696 | $9,985,984 |
| 2 | 23 | $45,638 | $17,892 | $27,746 | $9,958,238 |
| 2 | 24 | $45,638 | $17,842 | $27,796 | $9,930,442 |
| 3 | 25 | $45,638 | $17,792 | $27,846 | $9,902,597 |
| 3 | 26 | $45,638 | $17,742 | $27,896 | $9,874,701 |
| 3 | 27 | $45,638 | $17,692 | $27,945 | $9,846,756 |
| 3 | 28 | $45,638 | $17,642 | $27,996 | $9,818,760 |
| 3 | 29 | $45,638 | $17,592 | $28,046 | $9,790,714 |
| 3 | 30 | $45,638 | $17,542 | $28,096 | $9,762,618 |
| 3 | 31 | $45,638 | $17,491 | $28,146 | $9,734,472 |
| 3 | 32 | $45,638 | $17,441 | $28,197 | $9,706,275 |
| 3 | 33 | $45,638 | $17,390 | $28,247 | $9,678,028 |
| 3 | 34 | $45,638 | $17,340 | $28,298 | $9,649,730 |
| 3 | 35 | $45,638 | $17,289 | $28,349 | $9,621,382 |
| 3 | 36 | $45,638 | $17,238 | $28,399 | $9,592,982 |
| 4 | 37 | $45,638 | $17,187 | $28,450 | $9,564,532 |
| 4 | 38 | $45,638 | $17,136 | $28,501 | $9,536,031 |
| 4 | 39 | $45,638 | $17,085 | $28,552 | $9,507,479 |
| 4 | 40 | $45,638 | $17,034 | $28,603 | $9,478,875 |
| 4 | 41 | $45,638 | $16,983 | $28,655 | $9,450,221 |
| 4 | 42 | $45,638 | $16,932 | $28,706 | $9,421,514 |
| 4 | 43 | $45,638 | $16,880 | $28,757 | $9,392,757 |
| 4 | 44 | $45,638 | $16,829 | $28,809 | $9,363,948 |
| 4 | 45 | $45,638 | $16,777 | $28,861 | $9,335,087 |
| 4 | 46 | $45,638 | $16,725 | $28,912 | $9,306,175 |
| 4 | 47 | $45,638 | $16,674 | $28,964 | $9,277,211 |
| 4 | 48 | $45,638 | $16,622 | $29,016 | $9,248,195 |
| 5 | 49 | $45,638 | $16,570 | $29,068 | $9,219,127 |
| 5 | 50 | $45,638 | $16,518 | $29,120 | $9,190,007 |
| 5 | 51 | $45,638 | $16,465 | $29,172 | $9,160,835 |
| 5 | 52 | $45,638 | $16,413 | $29,225 | $9,131,610 |
| 5 | 53 | $45,638 | $16,361 | $29,277 | $9,102,333 |
| 5 | 54 | $45,638 | $16,308 | $29,329 | $9,073,004 |
| 5 | 55 | $45,638 | $16,256 | $29,382 | $9,043,622 |
| 5 | 56 | $45,638 | $16,203 | $29,435 | $9,014,188 |
| 5 | 57 | $45,638 | $16,150 | $29,487 | $8,984,700 |
| 5 | 58 | $45,638 | $16,098 | $29,540 | $8,955,160 |
| 5 | 59 | $45,638 | $16,045 | $29,593 | $8,925,567 |
| 5 | 60 | $45,638 | $15,992 | $29,646 | $8,895,921 |
| 6 | 61 | $45,638 | $15,939 | $29,699 | $8,866,222 |
| 6 | 62 | $45,638 | $15,885 | $29,752 | $8,836,470 |
| 6 | 63 | $45,638 | $15,832 | $29,806 | $8,806,664 |
| 6 | 64 | $45,638 | $15,779 | $29,859 | $8,776,805 |
| 6 | 65 | $45,638 | $15,725 | $29,913 | $8,746,893 |
| 6 | 66 | $45,638 | $15,672 | $29,966 | $8,716,926 |
| 6 | 67 | $45,638 | $15,618 | $30,020 | $8,686,907 |
| 6 | 68 | $45,638 | $15,564 | $30,074 | $8,656,833 |
| 6 | 69 | $45,638 | $15,510 | $30,128 | $8,626,705 |
| 6 | 70 | $45,638 | $15,456 | $30,181 | $8,596,524 |
| 6 | 71 | $45,638 | $15,402 | $30,236 | $8,566,288 |
| 6 | 72 | $45,638 | $15,348 | $30,290 | $8,535,999 |
| 7 | 73 | $45,638 | $15,294 | $30,344 | $8,505,655 |
| 7 | 74 | $45,638 | $15,239 | $30,398 | $8,475,256 |
| 7 | 75 | $45,638 | $15,185 | $30,453 | $8,444,803 |
| 7 | 76 | $45,638 | $15,130 | $30,507 | $8,414,296 |
| 7 | 77 | $45,638 | $15,076 | $30,562 | $8,383,734 |
| 7 | 78 | $45,638 | $15,021 | $30,617 | $8,353,117 |
| 7 | 79 | $45,638 | $14,966 | $30,672 | $8,322,445 |
| 7 | 80 | $45,638 | $14,911 | $30,727 | $8,291,719 |
| 7 | 81 | $45,638 | $14,856 | $30,782 | $8,260,937 |
| 7 | 82 | $45,638 | $14,801 | $30,837 | $8,230,100 |
| 7 | 83 | $45,638 | $14,746 | $30,892 | $8,199,208 |
| 7 | 84 | $45,638 | $14,690 | $30,947 | $8,168,261 |
| 8 | 85 | $45,638 | $14,635 | $31,003 | $8,137,258 |
| 8 | 86 | $45,638 | $14,579 | $31,058 | $8,106,200 |
| 8 | 87 | $45,638 | $14,524 | $31,114 | $8,075,086 |
| 8 | 88 | $45,638 | $14,468 | $31,170 | $8,043,916 |
| 8 | 89 | $45,638 | $14,412 | $31,226 | $8,012,690 |
| 8 | 90 | $45,638 | $14,356 | $31,282 | $7,981,408 |
| 8 | 91 | $45,638 | $14,300 | $31,338 | $7,950,071 |
| 8 | 92 | $45,638 | $14,244 | $31,394 | $7,918,677 |
| 8 | 93 | $45,638 | $14,188 | $31,450 | $7,887,227 |
| 8 | 94 | $45,638 | $14,131 | $31,506 | $7,855,721 |
| 8 | 95 | $45,638 | $14,075 | $31,563 | $7,824,158 |
| 8 | 96 | $45,638 | $14,018 | $31,619 | $7,792,538 |
| 9 | 97 | $45,638 | $13,962 | $31,676 | $7,760,862 |
| 9 | 98 | $45,638 | $13,905 | $31,733 | $7,729,130 |
| 9 | 99 | $45,638 | $13,848 | $31,790 | $7,697,340 |
| 9 | 100 | $45,638 | $13,791 | $31,847 | $7,665,493 |
| 9 | 101 | $45,638 | $13,734 | $31,904 | $7,633,590 |
| 9 | 102 | $45,638 | $13,677 | $31,961 | $7,601,629 |
| 9 | 103 | $45,638 | $13,620 | $32,018 | $7,569,611 |
| 9 | 104 | $45,638 | $13,562 | $32,075 | $7,537,535 |
| 9 | 105 | $45,638 | $13,505 | $32,133 | $7,505,402 |
| 9 | 106 | $45,638 | $13,447 | $32,190 | $7,473,212 |
| 9 | 107 | $45,638 | $13,390 | $32,248 | $7,440,964 |
| 9 | 108 | $45,638 | $13,332 | $32,306 | $7,408,658 |
| 10 | 109 | $45,638 | $13,274 | $32,364 | $7,376,294 |
| 10 | 110 | $45,638 | $13,216 | $32,422 | $7,343,872 |
| 10 | 111 | $45,638 | $13,158 | $32,480 | $7,311,392 |
| 10 | 112 | $45,638 | $13,100 | $32,538 | $7,278,854 |
| 10 | 113 | $45,638 | $13,041 | $32,596 | $7,246,258 |
| 10 | 114 | $45,638 | $12,983 | $32,655 | $7,213,603 |
| 10 | 115 | $45,638 | $12,924 | $32,713 | $7,180,890 |
| 10 | 116 | $45,638 | $12,866 | $32,772 | $7,148,118 |
| 10 | 117 | $45,638 | $12,807 | $32,831 | $7,115,287 |
| 10 | 118 | $45,638 | $12,748 | $32,889 | $7,082,398 |
| 10 | 119 | $45,638 | $12,689 | $32,948 | $7,049,449 |
| 10 | 120 | $45,638 | $12,630 | $33,007 | $7,016,442 |
| 11 | 121 | $45,638 | $12,571 | $33,067 | $6,983,375 |
| 11 | 122 | $45,638 | $12,512 | $33,126 | $6,950,250 |
| 11 | 123 | $45,638 | $12,453 | $33,185 | $6,917,064 |
| 11 | 124 | $45,638 | $12,393 | $33,245 | $6,883,820 |
| 11 | 125 | $45,638 | $12,334 | $33,304 | $6,850,516 |
| 11 | 126 | $45,638 | $12,274 | $33,364 | $6,817,152 |
| 11 | 127 | $45,638 | $12,214 | $33,424 | $6,783,728 |
| 11 | 128 | $45,638 | $12,154 | $33,483 | $6,750,245 |
| 11 | 129 | $45,638 | $12,094 | $33,543 | $6,716,701 |
| 11 | 130 | $45,638 | $12,034 | $33,604 | $6,683,098 |
| 11 | 131 | $45,638 | $11,974 | $33,664 | $6,649,434 |
| 11 | 132 | $45,638 | $11,914 | $33,724 | $6,615,710 |
| 12 | 133 | $45,638 | $11,853 | $33,785 | $6,581,925 |
| 12 | 134 | $45,638 | $11,793 | $33,845 | $6,548,080 |
| 12 | 135 | $45,638 | $11,732 | $33,906 | $6,514,175 |
| 12 | 136 | $45,638 | $11,671 | $33,966 | $6,480,208 |
| 12 | 137 | $45,638 | $11,610 | $34,027 | $6,446,181 |
| 12 | 138 | $45,638 | $11,549 | $34,088 | $6,412,093 |
| 12 | 139 | $45,638 | $11,488 | $34,149 | $6,377,943 |
| 12 | 140 | $45,638 | $11,427 | $34,211 | $6,343,733 |
| 12 | 141 | $45,638 | $11,366 | $34,272 | $6,309,461 |
| 12 | 142 | $45,638 | $11,304 | $34,333 | $6,275,128 |
| 12 | 143 | $45,638 | $11,243 | $34,395 | $6,240,733 |
| 12 | 144 | $45,638 | $11,181 | $34,456 | $6,206,277 |
| 13 | 145 | $45,638 | $11,120 | $34,518 | $6,171,758 |
| 13 | 146 | $45,638 | $11,058 | $34,580 | $6,137,179 |
| 13 | 147 | $45,638 | $10,996 | $34,642 | $6,102,537 |
| 13 | 148 | $45,638 | $10,934 | $34,704 | $6,067,833 |
| 13 | 149 | $45,638 | $10,872 | $34,766 | $6,033,067 |
| 13 | 150 | $45,638 | $10,809 | $34,828 | $5,998,238 |
| 13 | 151 | $45,638 | $10,747 | $34,891 | $5,963,347 |
| 13 | 152 | $45,638 | $10,684 | $34,953 | $5,928,394 |
| 13 | 153 | $45,638 | $10,622 | $35,016 | $5,893,378 |
| 13 | 154 | $45,638 | $10,559 | $35,079 | $5,858,299 |
| 13 | 155 | $45,638 | $10,496 | $35,142 | $5,823,158 |
| 13 | 156 | $45,638 | $10,433 | $35,205 | $5,787,953 |
| 14 | 157 | $45,638 | $10,370 | $35,268 | $5,752,686 |
| 14 | 158 | $45,638 | $10,307 | $35,331 | $5,717,355 |
| 14 | 159 | $45,638 | $10,244 | $35,394 | $5,681,961 |
| 14 | 160 | $45,638 | $10,180 | $35,457 | $5,646,503 |
| 14 | 161 | $45,638 | $10,117 | $35,521 | $5,610,982 |
| 14 | 162 | $45,638 | $10,053 | $35,585 | $5,575,398 |
| 14 | 163 | $45,638 | $9,989 | $35,648 | $5,539,749 |
| 14 | 164 | $45,638 | $9,925 | $35,712 | $5,504,037 |
| 14 | 165 | $45,638 | $9,861 | $35,776 | $5,468,261 |
| 14 | 166 | $45,638 | $9,797 | $35,840 | $5,432,420 |
| 14 | 167 | $45,638 | $9,733 | $35,905 | $5,396,516 |
| 14 | 168 | $45,638 | $9,669 | $35,969 | $5,360,547 |
| 15 | 169 | $45,638 | $9,604 | $36,033 | $5,324,513 |
| 15 | 170 | $45,638 | $9,540 | $36,098 | $5,288,416 |
| 15 | 171 | $45,638 | $9,475 | $36,163 | $5,252,253 |
| 15 | 172 | $45,638 | $9,410 | $36,227 | $5,216,026 |
| 15 | 173 | $45,638 | $9,345 | $36,292 | $5,179,733 |
| 15 | 174 | $45,638 | $9,280 | $36,357 | $5,143,376 |
| 15 | 175 | $45,638 | $9,215 | $36,422 | $5,106,954 |
| 15 | 176 | $45,638 | $9,150 | $36,488 | $5,070,466 |
| 15 | 177 | $45,638 | $9,085 | $36,553 | $5,033,913 |
| 15 | 178 | $45,638 | $9,019 | $36,619 | $4,997,294 |
| 15 | 179 | $45,638 | $8,953 | $36,684 | $4,960,610 |
| 15 | 180 | $45,638 | $8,888 | $36,750 | $4,923,860 |
| 16 | 181 | $45,638 | $8,822 | $36,816 | $4,887,044 |
| 16 | 182 | $45,638 | $8,756 | $36,882 | $4,850,163 |
| 16 | 183 | $45,638 | $8,690 | $36,948 | $4,813,215 |
| 16 | 184 | $45,638 | $8,624 | $37,014 | $4,776,201 |
| 16 | 185 | $45,638 | $8,557 | $37,080 | $4,739,121 |
| 16 | 186 | $45,638 | $8,491 | $37,147 | $4,701,974 |
| 16 | 187 | $45,638 | $8,424 | $37,213 | $4,664,760 |
| 16 | 188 | $45,638 | $8,358 | $37,280 | $4,627,480 |
| 16 | 189 | $45,638 | $8,291 | $37,347 | $4,590,134 |
| 16 | 190 | $45,638 | $8,224 | $37,414 | $4,552,720 |
| 16 | 191 | $45,638 | $8,157 | $37,481 | $4,515,239 |
| 16 | 192 | $45,638 | $8,090 | $37,548 | $4,477,691 |
| 17 | 193 | $45,638 | $8,023 | $37,615 | $4,440,076 |
| 17 | 194 | $45,638 | $7,955 | $37,683 | $4,402,394 |
| 17 | 195 | $45,638 | $7,888 | $37,750 | $4,364,644 |
| 17 | 196 | $45,638 | $7,820 | $37,818 | $4,326,826 |
| 17 | 197 | $45,638 | $7,752 | $37,885 | $4,288,941 |
| 17 | 198 | $45,638 | $7,684 | $37,953 | $4,250,987 |
| 17 | 199 | $45,638 | $7,616 | $38,021 | $4,212,966 |
| 17 | 200 | $45,638 | $7,548 | $38,089 | $4,174,877 |
| 17 | 201 | $45,638 | $7,480 | $38,158 | $4,136,719 |
| 17 | 202 | $45,638 | $7,412 | $38,226 | $4,098,493 |
| 17 | 203 | $45,638 | $7,343 | $38,295 | $4,060,198 |
| 17 | 204 | $45,638 | $7,275 | $38,363 | $4,021,835 |
| 18 | 205 | $45,638 | $7,206 | $38,432 | $3,983,403 |
| 18 | 206 | $45,638 | $7,137 | $38,501 | $3,944,903 |
| 18 | 207 | $45,638 | $7,068 | $38,570 | $3,906,333 |
| 18 | 208 | $45,638 | $6,999 | $38,639 | $3,867,694 |
| 18 | 209 | $45,638 | $6,930 | $38,708 | $3,828,986 |
| 18 | 210 | $45,638 | $6,860 | $38,777 | $3,790,209 |
| 18 | 211 | $45,638 | $6,791 | $38,847 | $3,751,362 |
| 18 | 212 | $45,638 | $6,721 | $38,916 | $3,712,445 |
| 18 | 213 | $45,638 | $6,651 | $38,986 | $3,673,459 |
| 18 | 214 | $45,638 | $6,582 | $39,056 | $3,634,403 |
| 18 | 215 | $45,638 | $6,512 | $39,126 | $3,595,277 |
| 18 | 216 | $45,638 | $6,442 | $39,196 | $3,556,081 |
| 19 | 217 | $45,638 | $6,371 | $39,266 | $3,516,814 |
| 19 | 218 | $45,638 | $6,301 | $39,337 | $3,477,478 |
| 19 | 219 | $45,638 | $6,230 | $39,407 | $3,438,071 |
| 19 | 220 | $45,638 | $6,160 | $39,478 | $3,398,593 |
| 19 | 221 | $45,638 | $6,089 | $39,549 | $3,359,044 |
| 19 | 222 | $45,638 | $6,018 | $39,619 | $3,319,425 |
| 19 | 223 | $45,638 | $5,947 | $39,690 | $3,279,734 |
| 19 | 224 | $45,638 | $5,876 | $39,761 | $3,239,973 |
| 19 | 225 | $45,638 | $5,805 | $39,833 | $3,200,140 |
| 19 | 226 | $45,638 | $5,734 | $39,904 | $3,160,236 |
| 19 | 227 | $45,638 | $5,662 | $39,976 | $3,120,261 |
| 19 | 228 | $45,638 | $5,590 | $40,047 | $3,080,213 |
| 20 | 229 | $45,638 | $5,519 | $40,119 | $3,040,094 |
| 20 | 230 | $45,638 | $5,447 | $40,191 | $2,999,904 |
| 20 | 231 | $45,638 | $5,375 | $40,263 | $2,959,641 |
| 20 | 232 | $45,638 | $5,303 | $40,335 | $2,919,306 |
| 20 | 233 | $45,638 | $5,230 | $40,407 | $2,878,899 |
| 20 | 234 | $45,638 | $5,158 | $40,480 | $2,838,419 |
| 20 | 235 | $45,638 | $5,086 | $40,552 | $2,797,867 |
| 20 | 236 | $45,638 | $5,013 | $40,625 | $2,757,242 |
| 20 | 237 | $45,638 | $4,940 | $40,698 | $2,716,544 |
| 20 | 238 | $45,638 | $4,867 | $40,771 | $2,675,774 |
| 20 | 239 | $45,638 | $4,794 | $40,844 | $2,634,930 |
| 20 | 240 | $45,638 | $4,721 | $40,917 | $2,594,013 |
| 21 | 241 | $45,638 | $4,648 | $40,990 | $2,553,023 |
| 21 | 242 | $45,638 | $4,574 | $41,064 | $2,511,960 |
| 21 | 243 | $45,638 | $4,501 | $41,137 | $2,470,823 |
| 21 | 244 | $45,638 | $4,427 | $41,211 | $2,429,612 |
| 21 | 245 | $45,638 | $4,353 | $41,285 | $2,388,327 |
| 21 | 246 | $45,638 | $4,279 | $41,359 | $2,346,969 |
| 21 | 247 | $45,638 | $4,205 | $41,433 | $2,305,536 |
| 21 | 248 | $45,638 | $4,131 | $41,507 | $2,264,029 |
| 21 | 249 | $45,638 | $4,056 | $41,581 | $2,222,448 |
| 21 | 250 | $45,638 | $3,982 | $41,656 | $2,180,792 |
| 21 | 251 | $45,638 | $3,907 | $41,730 | $2,139,062 |
| 21 | 252 | $45,638 | $3,832 | $41,805 | $2,097,257 |
| 22 | 253 | $45,638 | $3,758 | $41,880 | $2,055,376 |
| 22 | 254 | $45,638 | $3,683 | $41,955 | $2,013,421 |
| 22 | 255 | $45,638 | $3,607 | $42,030 | $1,971,391 |
| 22 | 256 | $45,638 | $3,532 | $42,106 | $1,929,285 |
| 22 | 257 | $45,638 | $3,457 | $42,181 | $1,887,104 |
| 22 | 258 | $45,638 | $3,381 | $42,257 | $1,844,848 |
| 22 | 259 | $45,638 | $3,305 | $42,332 | $1,802,516 |
| 22 | 260 | $45,638 | $3,230 | $42,408 | $1,760,107 |
| 22 | 261 | $45,638 | $3,154 | $42,484 | $1,717,623 |
| 22 | 262 | $45,638 | $3,077 | $42,560 | $1,675,063 |
| 22 | 263 | $45,638 | $3,001 | $42,637 | $1,632,426 |
| 22 | 264 | $45,638 | $2,925 | $42,713 | $1,589,714 |
| 23 | 265 | $45,638 | $2,848 | $42,789 | $1,546,924 |
| 23 | 266 | $45,638 | $2,772 | $42,866 | $1,504,058 |
| 23 | 267 | $45,638 | $2,695 | $42,943 | $1,461,115 |
| 23 | 268 | $45,638 | $2,618 | $43,020 | $1,418,095 |
| 23 | 269 | $45,638 | $2,541 | $43,097 | $1,374,998 |
| 23 | 270 | $45,638 | $2,464 | $43,174 | $1,331,824 |
| 23 | 271 | $45,638 | $2,386 | $43,251 | $1,288,573 |
| 23 | 272 | $45,638 | $2,309 | $43,329 | $1,245,244 |
| 23 | 273 | $45,638 | $2,231 | $43,407 | $1,201,837 |
| 23 | 274 | $45,638 | $2,153 | $43,484 | $1,158,353 |
| 23 | 275 | $45,638 | $2,075 | $43,562 | $1,114,790 |
| 23 | 276 | $45,638 | $1,997 | $43,640 | $1,071,150 |
| 24 | 277 | $45,638 | $1,919 | $43,719 | $1,027,432 |
| 24 | 278 | $45,638 | $1,841 | $43,797 | $983,635 |
| 24 | 279 | $45,638 | $1,762 | $43,875 | $939,759 |
| 24 | 280 | $45,638 | $1,684 | $43,954 | $895,806 |
| 24 | 281 | $45,638 | $1,605 | $44,033 | $851,773 |
| 24 | 282 | $45,638 | $1,526 | $44,112 | $807,661 |
| 24 | 283 | $45,638 | $1,447 | $44,191 | $763,471 |
| 24 | 284 | $45,638 | $1,368 | $44,270 | $719,201 |
| 24 | 285 | $45,638 | $1,289 | $44,349 | $674,852 |
| 24 | 286 | $45,638 | $1,209 | $44,429 | $630,423 |
| 24 | 287 | $45,638 | $1,130 | $44,508 | $585,915 |
| 24 | 288 | $45,638 | $1,050 | $44,588 | $541,327 |
| 25 | 289 | $45,638 | $970 | $44,668 | $496,659 |
| 25 | 290 | $45,638 | $890 | $44,748 | $451,912 |
| 25 | 291 | $45,638 | $810 | $44,828 | $407,084 |
| 25 | 292 | $45,638 | $729 | $44,908 | $362,175 |
| 25 | 293 | $45,638 | $649 | $44,989 | $317,186 |
| 25 | 294 | $45,638 | $568 | $45,069 | $272,117 |
| 25 | 295 | $45,638 | $488 | $45,150 | $226,967 |
| 25 | 296 | $45,638 | $407 | $45,231 | $181,736 |
| 25 | 297 | $45,638 | $326 | $45,312 | $136,424 |
| 25 | 298 | $45,638 | $244 | $45,393 | $91,031 |
| 25 | 299 | $45,638 | $163 | $45,475 | $45,556 |
| 25 | 300 | $45,638 | $82 | $45,556 | $0 |
