首期 (港幣)
$6,240,000
每月還款 (港幣)
$40,360
總貸款額 (港幣)
$9,360,000
+
總利息 (港幣)
$2,747,953
=
總還款額 (港幣)
$12,107,953
| 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 | $40,360 | $16,770 | $23,590 | $9,336,410 |
| 1 | 2 | $40,360 | $16,728 | $23,632 | $9,312,778 |
| 1 | 3 | $40,360 | $16,685 | $23,674 | $9,289,104 |
| 1 | 4 | $40,360 | $16,643 | $23,717 | $9,265,387 |
| 1 | 5 | $40,360 | $16,600 | $23,759 | $9,241,627 |
| 1 | 6 | $40,360 | $16,558 | $23,802 | $9,217,825 |
| 1 | 7 | $40,360 | $16,515 | $23,845 | $9,193,981 |
| 1 | 8 | $40,360 | $16,473 | $23,887 | $9,170,094 |
| 1 | 9 | $40,360 | $16,430 | $23,930 | $9,146,163 |
| 1 | 10 | $40,360 | $16,387 | $23,973 | $9,122,191 |
| 1 | 11 | $40,360 | $16,344 | $24,016 | $9,098,175 |
| 1 | 12 | $40,360 | $16,301 | $24,059 | $9,074,116 |
| 2 | 13 | $40,360 | $16,258 | $24,102 | $9,050,014 |
| 2 | 14 | $40,360 | $16,215 | $24,145 | $9,025,868 |
| 2 | 15 | $40,360 | $16,171 | $24,188 | $9,001,680 |
| 2 | 16 | $40,360 | $16,128 | $24,232 | $8,977,448 |
| 2 | 17 | $40,360 | $16,085 | $24,275 | $8,953,173 |
| 2 | 18 | $40,360 | $16,041 | $24,319 | $8,928,854 |
| 2 | 19 | $40,360 | $15,998 | $24,362 | $8,904,492 |
| 2 | 20 | $40,360 | $15,954 | $24,406 | $8,880,086 |
| 2 | 21 | $40,360 | $15,910 | $24,450 | $8,855,636 |
| 2 | 22 | $40,360 | $15,866 | $24,493 | $8,831,143 |
| 2 | 23 | $40,360 | $15,822 | $24,537 | $8,806,605 |
| 2 | 24 | $40,360 | $15,779 | $24,581 | $8,782,024 |
| 3 | 25 | $40,360 | $15,734 | $24,625 | $8,757,398 |
| 3 | 26 | $40,360 | $15,690 | $24,670 | $8,732,729 |
| 3 | 27 | $40,360 | $15,646 | $24,714 | $8,708,015 |
| 3 | 28 | $40,360 | $15,602 | $24,758 | $8,683,257 |
| 3 | 29 | $40,360 | $15,558 | $24,802 | $8,658,455 |
| 3 | 30 | $40,360 | $15,513 | $24,847 | $8,633,608 |
| 3 | 31 | $40,360 | $15,469 | $24,891 | $8,608,717 |
| 3 | 32 | $40,360 | $15,424 | $24,936 | $8,583,781 |
| 3 | 33 | $40,360 | $15,379 | $24,981 | $8,558,800 |
| 3 | 34 | $40,360 | $15,335 | $25,025 | $8,533,775 |
| 3 | 35 | $40,360 | $15,290 | $25,070 | $8,508,705 |
| 3 | 36 | $40,360 | $15,245 | $25,115 | $8,483,590 |
| 4 | 37 | $40,360 | $15,200 | $25,160 | $8,458,430 |
| 4 | 38 | $40,360 | $15,155 | $25,205 | $8,433,225 |
| 4 | 39 | $40,360 | $15,110 | $25,250 | $8,407,974 |
| 4 | 40 | $40,360 | $15,064 | $25,296 | $8,382,679 |
| 4 | 41 | $40,360 | $15,019 | $25,341 | $8,357,338 |
| 4 | 42 | $40,360 | $14,974 | $25,386 | $8,331,952 |
| 4 | 43 | $40,360 | $14,928 | $25,432 | $8,306,520 |
| 4 | 44 | $40,360 | $14,883 | $25,477 | $8,281,042 |
| 4 | 45 | $40,360 | $14,837 | $25,523 | $8,255,520 |
| 4 | 46 | $40,360 | $14,791 | $25,569 | $8,229,951 |
| 4 | 47 | $40,360 | $14,745 | $25,615 | $8,204,336 |
| 4 | 48 | $40,360 | $14,699 | $25,660 | $8,178,676 |
| 5 | 49 | $40,360 | $14,653 | $25,706 | $8,152,970 |
| 5 | 50 | $40,360 | $14,607 | $25,752 | $8,127,217 |
| 5 | 51 | $40,360 | $14,561 | $25,799 | $8,101,418 |
| 5 | 52 | $40,360 | $14,515 | $25,845 | $8,075,574 |
| 5 | 53 | $40,360 | $14,469 | $25,891 | $8,049,683 |
| 5 | 54 | $40,360 | $14,422 | $25,937 | $8,023,745 |
| 5 | 55 | $40,360 | $14,376 | $25,984 | $7,997,761 |
| 5 | 56 | $40,360 | $14,329 | $26,031 | $7,971,731 |
| 5 | 57 | $40,360 | $14,283 | $26,077 | $7,945,653 |
| 5 | 58 | $40,360 | $14,236 | $26,124 | $7,919,530 |
| 5 | 59 | $40,360 | $14,189 | $26,171 | $7,893,359 |
| 5 | 60 | $40,360 | $14,142 | $26,218 | $7,867,141 |
| 6 | 61 | $40,360 | $14,095 | $26,265 | $7,840,877 |
| 6 | 62 | $40,360 | $14,048 | $26,312 | $7,814,565 |
| 6 | 63 | $40,360 | $14,001 | $26,359 | $7,788,206 |
| 6 | 64 | $40,360 | $13,954 | $26,406 | $7,761,800 |
| 6 | 65 | $40,360 | $13,907 | $26,453 | $7,735,347 |
| 6 | 66 | $40,360 | $13,859 | $26,501 | $7,708,846 |
| 6 | 67 | $40,360 | $13,812 | $26,548 | $7,682,298 |
| 6 | 68 | $40,360 | $13,764 | $26,596 | $7,655,703 |
| 6 | 69 | $40,360 | $13,716 | $26,643 | $7,629,059 |
| 6 | 70 | $40,360 | $13,669 | $26,691 | $7,602,368 |
| 6 | 71 | $40,360 | $13,621 | $26,739 | $7,575,629 |
| 6 | 72 | $40,360 | $13,573 | $26,787 | $7,548,842 |
| 7 | 73 | $40,360 | $13,525 | $26,835 | $7,522,007 |
| 7 | 74 | $40,360 | $13,477 | $26,883 | $7,495,125 |
| 7 | 75 | $40,360 | $13,429 | $26,931 | $7,468,193 |
| 7 | 76 | $40,360 | $13,381 | $26,979 | $7,441,214 |
| 7 | 77 | $40,360 | $13,332 | $27,028 | $7,414,186 |
| 7 | 78 | $40,360 | $13,284 | $27,076 | $7,387,110 |
| 7 | 79 | $40,360 | $13,235 | $27,125 | $7,359,986 |
| 7 | 80 | $40,360 | $13,187 | $27,173 | $7,332,813 |
| 7 | 81 | $40,360 | $13,138 | $27,222 | $7,305,591 |
| 7 | 82 | $40,360 | $13,089 | $27,271 | $7,278,320 |
| 7 | 83 | $40,360 | $13,040 | $27,320 | $7,251,001 |
| 7 | 84 | $40,360 | $12,991 | $27,368 | $7,223,632 |
| 8 | 85 | $40,360 | $12,942 | $27,418 | $7,196,215 |
| 8 | 86 | $40,360 | $12,893 | $27,467 | $7,168,748 |
| 8 | 87 | $40,360 | $12,844 | $27,516 | $7,141,232 |
| 8 | 88 | $40,360 | $12,795 | $27,565 | $7,113,667 |
| 8 | 89 | $40,360 | $12,745 | $27,615 | $7,086,052 |
| 8 | 90 | $40,360 | $12,696 | $27,664 | $7,058,388 |
| 8 | 91 | $40,360 | $12,646 | $27,714 | $7,030,675 |
| 8 | 92 | $40,360 | $12,597 | $27,763 | $7,002,912 |
| 8 | 93 | $40,360 | $12,547 | $27,813 | $6,975,099 |
| 8 | 94 | $40,360 | $12,497 | $27,863 | $6,947,236 |
| 8 | 95 | $40,360 | $12,447 | $27,913 | $6,919,323 |
| 8 | 96 | $40,360 | $12,397 | $27,963 | $6,891,360 |
| 9 | 97 | $40,360 | $12,347 | $28,013 | $6,863,348 |
| 9 | 98 | $40,360 | $12,297 | $28,063 | $6,835,285 |
| 9 | 99 | $40,360 | $12,247 | $28,113 | $6,807,171 |
| 9 | 100 | $40,360 | $12,196 | $28,164 | $6,779,008 |
| 9 | 101 | $40,360 | $12,146 | $28,214 | $6,750,794 |
| 9 | 102 | $40,360 | $12,095 | $28,265 | $6,722,529 |
| 9 | 103 | $40,360 | $12,045 | $28,315 | $6,694,214 |
| 9 | 104 | $40,360 | $11,994 | $28,366 | $6,665,848 |
| 9 | 105 | $40,360 | $11,943 | $28,417 | $6,637,431 |
| 9 | 106 | $40,360 | $11,892 | $28,468 | $6,608,963 |
| 9 | 107 | $40,360 | $11,841 | $28,519 | $6,580,444 |
| 9 | 108 | $40,360 | $11,790 | $28,570 | $6,551,874 |
| 10 | 109 | $40,360 | $11,739 | $28,621 | $6,523,253 |
| 10 | 110 | $40,360 | $11,687 | $28,672 | $6,494,581 |
| 10 | 111 | $40,360 | $11,636 | $28,724 | $6,465,857 |
| 10 | 112 | $40,360 | $11,585 | $28,775 | $6,437,082 |
| 10 | 113 | $40,360 | $11,533 | $28,827 | $6,408,255 |
| 10 | 114 | $40,360 | $11,481 | $28,878 | $6,379,377 |
| 10 | 115 | $40,360 | $11,430 | $28,930 | $6,350,447 |
| 10 | 116 | $40,360 | $11,378 | $28,982 | $6,321,465 |
| 10 | 117 | $40,360 | $11,326 | $29,034 | $6,292,431 |
| 10 | 118 | $40,360 | $11,274 | $29,086 | $6,263,345 |
| 10 | 119 | $40,360 | $11,222 | $29,138 | $6,234,207 |
| 10 | 120 | $40,360 | $11,170 | $29,190 | $6,205,017 |
| 11 | 121 | $40,360 | $11,117 | $29,243 | $6,175,774 |
| 11 | 122 | $40,360 | $11,065 | $29,295 | $6,146,479 |
| 11 | 123 | $40,360 | $11,012 | $29,347 | $6,117,132 |
| 11 | 124 | $40,360 | $10,960 | $29,400 | $6,087,732 |
| 11 | 125 | $40,360 | $10,907 | $29,453 | $6,058,279 |
| 11 | 126 | $40,360 | $10,854 | $29,505 | $6,028,774 |
| 11 | 127 | $40,360 | $10,802 | $29,558 | $5,999,215 |
| 11 | 128 | $40,360 | $10,749 | $29,611 | $5,969,604 |
| 11 | 129 | $40,360 | $10,696 | $29,664 | $5,939,940 |
| 11 | 130 | $40,360 | $10,642 | $29,717 | $5,910,222 |
| 11 | 131 | $40,360 | $10,589 | $29,771 | $5,880,452 |
| 11 | 132 | $40,360 | $10,536 | $29,824 | $5,850,628 |
| 12 | 133 | $40,360 | $10,482 | $29,877 | $5,820,750 |
| 12 | 134 | $40,360 | $10,429 | $29,931 | $5,790,819 |
| 12 | 135 | $40,360 | $10,375 | $29,985 | $5,760,835 |
| 12 | 136 | $40,360 | $10,321 | $30,038 | $5,730,796 |
| 12 | 137 | $40,360 | $10,268 | $30,092 | $5,700,704 |
| 12 | 138 | $40,360 | $10,214 | $30,146 | $5,670,558 |
| 12 | 139 | $40,360 | $10,160 | $30,200 | $5,640,358 |
| 12 | 140 | $40,360 | $10,106 | $30,254 | $5,610,104 |
| 12 | 141 | $40,360 | $10,051 | $30,308 | $5,579,795 |
| 12 | 142 | $40,360 | $9,997 | $30,363 | $5,549,433 |
| 12 | 143 | $40,360 | $9,943 | $30,417 | $5,519,016 |
| 12 | 144 | $40,360 | $9,888 | $30,472 | $5,488,544 |
| 13 | 145 | $40,360 | $9,834 | $30,526 | $5,458,018 |
| 13 | 146 | $40,360 | $9,779 | $30,581 | $5,427,437 |
| 13 | 147 | $40,360 | $9,724 | $30,636 | $5,396,801 |
| 13 | 148 | $40,360 | $9,669 | $30,691 | $5,366,111 |
| 13 | 149 | $40,360 | $9,614 | $30,746 | $5,335,365 |
| 13 | 150 | $40,360 | $9,559 | $30,801 | $5,304,564 |
| 13 | 151 | $40,360 | $9,504 | $30,856 | $5,273,709 |
| 13 | 152 | $40,360 | $9,449 | $30,911 | $5,242,797 |
| 13 | 153 | $40,360 | $9,393 | $30,966 | $5,211,831 |
| 13 | 154 | $40,360 | $9,338 | $31,022 | $5,180,809 |
| 13 | 155 | $40,360 | $9,282 | $31,078 | $5,149,731 |
| 13 | 156 | $40,360 | $9,227 | $31,133 | $5,118,598 |
| 14 | 157 | $40,360 | $9,171 | $31,189 | $5,087,409 |
| 14 | 158 | $40,360 | $9,115 | $31,245 | $5,056,164 |
| 14 | 159 | $40,360 | $9,059 | $31,301 | $5,024,863 |
| 14 | 160 | $40,360 | $9,003 | $31,357 | $4,993,506 |
| 14 | 161 | $40,360 | $8,947 | $31,413 | $4,962,093 |
| 14 | 162 | $40,360 | $8,890 | $31,469 | $4,930,624 |
| 14 | 163 | $40,360 | $8,834 | $31,526 | $4,899,098 |
| 14 | 164 | $40,360 | $8,778 | $31,582 | $4,867,516 |
| 14 | 165 | $40,360 | $8,721 | $31,639 | $4,835,877 |
| 14 | 166 | $40,360 | $8,664 | $31,696 | $4,804,181 |
| 14 | 167 | $40,360 | $8,607 | $31,752 | $4,772,429 |
| 14 | 168 | $40,360 | $8,551 | $31,809 | $4,740,620 |
| 15 | 169 | $40,360 | $8,494 | $31,866 | $4,708,753 |
| 15 | 170 | $40,360 | $8,437 | $31,923 | $4,676,830 |
| 15 | 171 | $40,360 | $8,379 | $31,981 | $4,644,850 |
| 15 | 172 | $40,360 | $8,322 | $32,038 | $4,612,812 |
| 15 | 173 | $40,360 | $8,265 | $32,095 | $4,580,717 |
| 15 | 174 | $40,360 | $8,207 | $32,153 | $4,548,564 |
| 15 | 175 | $40,360 | $8,150 | $32,210 | $4,516,353 |
| 15 | 176 | $40,360 | $8,092 | $32,268 | $4,484,085 |
| 15 | 177 | $40,360 | $8,034 | $32,326 | $4,451,760 |
| 15 | 178 | $40,360 | $7,976 | $32,384 | $4,419,376 |
| 15 | 179 | $40,360 | $7,918 | $32,442 | $4,386,934 |
| 15 | 180 | $40,360 | $7,860 | $32,500 | $4,354,434 |
| 16 | 181 | $40,360 | $7,802 | $32,558 | $4,321,876 |
| 16 | 182 | $40,360 | $7,743 | $32,616 | $4,289,259 |
| 16 | 183 | $40,360 | $7,685 | $32,675 | $4,256,585 |
| 16 | 184 | $40,360 | $7,626 | $32,733 | $4,223,851 |
| 16 | 185 | $40,360 | $7,568 | $32,792 | $4,191,059 |
| 16 | 186 | $40,360 | $7,509 | $32,851 | $4,158,208 |
| 16 | 187 | $40,360 | $7,450 | $32,910 | $4,125,298 |
| 16 | 188 | $40,360 | $7,391 | $32,969 | $4,092,330 |
| 16 | 189 | $40,360 | $7,332 | $33,028 | $4,059,302 |
| 16 | 190 | $40,360 | $7,273 | $33,087 | $4,026,215 |
| 16 | 191 | $40,360 | $7,214 | $33,146 | $3,993,069 |
| 16 | 192 | $40,360 | $7,154 | $33,206 | $3,959,863 |
| 17 | 193 | $40,360 | $7,095 | $33,265 | $3,926,598 |
| 17 | 194 | $40,360 | $7,035 | $33,325 | $3,893,273 |
| 17 | 195 | $40,360 | $6,975 | $33,384 | $3,859,889 |
| 17 | 196 | $40,360 | $6,916 | $33,444 | $3,826,445 |
| 17 | 197 | $40,360 | $6,856 | $33,504 | $3,792,941 |
| 17 | 198 | $40,360 | $6,796 | $33,564 | $3,759,377 |
| 17 | 199 | $40,360 | $6,736 | $33,624 | $3,725,752 |
| 17 | 200 | $40,360 | $6,675 | $33,685 | $3,692,068 |
| 17 | 201 | $40,360 | $6,615 | $33,745 | $3,658,323 |
| 17 | 202 | $40,360 | $6,554 | $33,805 | $3,624,517 |
| 17 | 203 | $40,360 | $6,494 | $33,866 | $3,590,652 |
| 17 | 204 | $40,360 | $6,433 | $33,927 | $3,556,725 |
| 18 | 205 | $40,360 | $6,372 | $33,987 | $3,522,738 |
| 18 | 206 | $40,360 | $6,312 | $34,048 | $3,488,689 |
| 18 | 207 | $40,360 | $6,251 | $34,109 | $3,454,580 |
| 18 | 208 | $40,360 | $6,189 | $34,170 | $3,420,410 |
| 18 | 209 | $40,360 | $6,128 | $34,232 | $3,386,178 |
| 18 | 210 | $40,360 | $6,067 | $34,293 | $3,351,885 |
| 18 | 211 | $40,360 | $6,005 | $34,354 | $3,317,531 |
| 18 | 212 | $40,360 | $5,944 | $34,416 | $3,283,115 |
| 18 | 213 | $40,360 | $5,882 | $34,478 | $3,248,637 |
| 18 | 214 | $40,360 | $5,820 | $34,539 | $3,214,098 |
| 18 | 215 | $40,360 | $5,759 | $34,601 | $3,179,497 |
| 18 | 216 | $40,360 | $5,697 | $34,663 | $3,144,833 |
| 19 | 217 | $40,360 | $5,634 | $34,725 | $3,110,108 |
| 19 | 218 | $40,360 | $5,572 | $34,788 | $3,075,320 |
| 19 | 219 | $40,360 | $5,510 | $34,850 | $3,040,471 |
| 19 | 220 | $40,360 | $5,448 | $34,912 | $3,005,558 |
| 19 | 221 | $40,360 | $5,385 | $34,975 | $2,970,583 |
| 19 | 222 | $40,360 | $5,322 | $35,038 | $2,935,546 |
| 19 | 223 | $40,360 | $5,260 | $35,100 | $2,900,445 |
| 19 | 224 | $40,360 | $5,197 | $35,163 | $2,865,282 |
| 19 | 225 | $40,360 | $5,134 | $35,226 | $2,830,056 |
| 19 | 226 | $40,360 | $5,071 | $35,289 | $2,794,767 |
| 19 | 227 | $40,360 | $5,007 | $35,353 | $2,759,414 |
| 19 | 228 | $40,360 | $4,944 | $35,416 | $2,723,998 |
| 20 | 229 | $40,360 | $4,880 | $35,479 | $2,688,519 |
| 20 | 230 | $40,360 | $4,817 | $35,543 | $2,652,976 |
| 20 | 231 | $40,360 | $4,753 | $35,607 | $2,617,369 |
| 20 | 232 | $40,360 | $4,689 | $35,670 | $2,581,699 |
| 20 | 233 | $40,360 | $4,626 | $35,734 | $2,545,965 |
| 20 | 234 | $40,360 | $4,562 | $35,798 | $2,510,166 |
| 20 | 235 | $40,360 | $4,497 | $35,862 | $2,474,304 |
| 20 | 236 | $40,360 | $4,433 | $35,927 | $2,438,377 |
| 20 | 237 | $40,360 | $4,369 | $35,991 | $2,402,386 |
| 20 | 238 | $40,360 | $4,304 | $36,056 | $2,366,331 |
| 20 | 239 | $40,360 | $4,240 | $36,120 | $2,330,210 |
| 20 | 240 | $40,360 | $4,175 | $36,185 | $2,294,025 |
| 21 | 241 | $40,360 | $4,110 | $36,250 | $2,257,776 |
| 21 | 242 | $40,360 | $4,045 | $36,315 | $2,221,461 |
| 21 | 243 | $40,360 | $3,980 | $36,380 | $2,185,081 |
| 21 | 244 | $40,360 | $3,915 | $36,445 | $2,148,636 |
| 21 | 245 | $40,360 | $3,850 | $36,510 | $2,112,126 |
| 21 | 246 | $40,360 | $3,784 | $36,576 | $2,075,551 |
| 21 | 247 | $40,360 | $3,719 | $36,641 | $2,038,910 |
| 21 | 248 | $40,360 | $3,653 | $36,707 | $2,002,203 |
| 21 | 249 | $40,360 | $3,587 | $36,773 | $1,965,430 |
| 21 | 250 | $40,360 | $3,521 | $36,838 | $1,928,592 |
| 21 | 251 | $40,360 | $3,455 | $36,904 | $1,891,687 |
| 21 | 252 | $40,360 | $3,389 | $36,971 | $1,854,717 |
| 22 | 253 | $40,360 | $3,323 | $37,037 | $1,817,680 |
| 22 | 254 | $40,360 | $3,257 | $37,103 | $1,780,577 |
| 22 | 255 | $40,360 | $3,190 | $37,170 | $1,743,407 |
| 22 | 256 | $40,360 | $3,124 | $37,236 | $1,706,171 |
| 22 | 257 | $40,360 | $3,057 | $37,303 | $1,668,868 |
| 22 | 258 | $40,360 | $2,990 | $37,370 | $1,631,498 |
| 22 | 259 | $40,360 | $2,923 | $37,437 | $1,594,061 |
| 22 | 260 | $40,360 | $2,856 | $37,504 | $1,556,558 |
| 22 | 261 | $40,360 | $2,789 | $37,571 | $1,518,987 |
| 22 | 262 | $40,360 | $2,722 | $37,638 | $1,481,348 |
| 22 | 263 | $40,360 | $2,654 | $37,706 | $1,443,642 |
| 22 | 264 | $40,360 | $2,587 | $37,773 | $1,405,869 |
| 23 | 265 | $40,360 | $2,519 | $37,841 | $1,368,028 |
| 23 | 266 | $40,360 | $2,451 | $37,909 | $1,330,119 |
| 23 | 267 | $40,360 | $2,383 | $37,977 | $1,292,143 |
| 23 | 268 | $40,360 | $2,315 | $38,045 | $1,254,098 |
| 23 | 269 | $40,360 | $2,247 | $38,113 | $1,215,985 |
| 23 | 270 | $40,360 | $2,179 | $38,181 | $1,177,804 |
| 23 | 271 | $40,360 | $2,110 | $38,250 | $1,139,554 |
| 23 | 272 | $40,360 | $2,042 | $38,318 | $1,101,236 |
| 23 | 273 | $40,360 | $1,973 | $38,387 | $1,062,849 |
| 23 | 274 | $40,360 | $1,904 | $38,456 | $1,024,394 |
| 23 | 275 | $40,360 | $1,835 | $38,524 | $985,869 |
| 23 | 276 | $40,360 | $1,766 | $38,593 | $947,276 |
| 24 | 277 | $40,360 | $1,697 | $38,663 | $908,613 |
| 24 | 278 | $40,360 | $1,628 | $38,732 | $869,881 |
| 24 | 279 | $40,360 | $1,559 | $38,801 | $831,080 |
| 24 | 280 | $40,360 | $1,489 | $38,871 | $792,209 |
| 24 | 281 | $40,360 | $1,419 | $38,940 | $753,268 |
| 24 | 282 | $40,360 | $1,350 | $39,010 | $714,258 |
| 24 | 283 | $40,360 | $1,280 | $39,080 | $675,178 |
| 24 | 284 | $40,360 | $1,210 | $39,150 | $636,028 |
| 24 | 285 | $40,360 | $1,140 | $39,220 | $596,808 |
| 24 | 286 | $40,360 | $1,069 | $39,291 | $557,517 |
| 24 | 287 | $40,360 | $999 | $39,361 | $518,156 |
| 24 | 288 | $40,360 | $928 | $39,431 | $478,725 |
| 25 | 289 | $40,360 | $858 | $39,502 | $439,223 |
| 25 | 290 | $40,360 | $787 | $39,573 | $399,650 |
| 25 | 291 | $40,360 | $716 | $39,644 | $360,006 |
| 25 | 292 | $40,360 | $645 | $39,715 | $320,291 |
| 25 | 293 | $40,360 | $574 | $39,786 | $280,505 |
| 25 | 294 | $40,360 | $503 | $39,857 | $240,648 |
| 25 | 295 | $40,360 | $431 | $39,929 | $200,719 |
| 25 | 296 | $40,360 | $360 | $40,000 | $160,719 |
| 25 | 297 | $40,360 | $288 | $40,072 | $120,647 |
| 25 | 298 | $40,360 | $216 | $40,144 | $80,503 |
| 25 | 299 | $40,360 | $144 | $40,216 | $40,288 |
| 25 | 300 | $40,360 | $72 | $40,288 | $0 |
