首期 (港幣)
$6,956,000
每月還款 (港幣)
$44,991
總貸款額 (港幣)
$10,434,000
+
總利息 (港幣)
$3,063,263
=
總還款額 (港幣)
$13,497,263
| 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 | $44,991 | $18,694 | $26,297 | $10,407,703 |
| 1 | 2 | $44,991 | $18,647 | $26,344 | $10,381,360 |
| 1 | 3 | $44,991 | $18,600 | $26,391 | $10,354,969 |
| 1 | 4 | $44,991 | $18,553 | $26,438 | $10,328,530 |
| 1 | 5 | $44,991 | $18,505 | $26,486 | $10,302,045 |
| 1 | 6 | $44,991 | $18,458 | $26,533 | $10,275,512 |
| 1 | 7 | $44,991 | $18,410 | $26,581 | $10,248,931 |
| 1 | 8 | $44,991 | $18,363 | $26,628 | $10,222,303 |
| 1 | 9 | $44,991 | $18,315 | $26,676 | $10,195,627 |
| 1 | 10 | $44,991 | $18,267 | $26,724 | $10,168,903 |
| 1 | 11 | $44,991 | $18,219 | $26,772 | $10,142,132 |
| 1 | 12 | $44,991 | $18,171 | $26,820 | $10,115,312 |
| 2 | 13 | $44,991 | $18,123 | $26,868 | $10,088,445 |
| 2 | 14 | $44,991 | $18,075 | $26,916 | $10,061,529 |
| 2 | 15 | $44,991 | $18,027 | $26,964 | $10,034,565 |
| 2 | 16 | $44,991 | $17,979 | $27,012 | $10,007,553 |
| 2 | 17 | $44,991 | $17,930 | $27,061 | $9,980,492 |
| 2 | 18 | $44,991 | $17,882 | $27,109 | $9,953,383 |
| 2 | 19 | $44,991 | $17,833 | $27,158 | $9,926,225 |
| 2 | 20 | $44,991 | $17,784 | $27,206 | $9,899,019 |
| 2 | 21 | $44,991 | $17,736 | $27,255 | $9,871,764 |
| 2 | 22 | $44,991 | $17,687 | $27,304 | $9,844,460 |
| 2 | 23 | $44,991 | $17,638 | $27,353 | $9,817,107 |
| 2 | 24 | $44,991 | $17,589 | $27,402 | $9,789,705 |
| 3 | 25 | $44,991 | $17,540 | $27,451 | $9,762,254 |
| 3 | 26 | $44,991 | $17,491 | $27,500 | $9,734,754 |
| 3 | 27 | $44,991 | $17,441 | $27,549 | $9,707,204 |
| 3 | 28 | $44,991 | $17,392 | $27,599 | $9,679,605 |
| 3 | 29 | $44,991 | $17,343 | $27,648 | $9,651,957 |
| 3 | 30 | $44,991 | $17,293 | $27,698 | $9,624,259 |
| 3 | 31 | $44,991 | $17,243 | $27,747 | $9,596,512 |
| 3 | 32 | $44,991 | $17,194 | $27,797 | $9,568,715 |
| 3 | 33 | $44,991 | $17,144 | $27,847 | $9,540,868 |
| 3 | 34 | $44,991 | $17,094 | $27,897 | $9,512,971 |
| 3 | 35 | $44,991 | $17,044 | $27,947 | $9,485,024 |
| 3 | 36 | $44,991 | $16,994 | $27,997 | $9,457,027 |
| 4 | 37 | $44,991 | $16,944 | $28,047 | $9,428,980 |
| 4 | 38 | $44,991 | $16,894 | $28,097 | $9,400,883 |
| 4 | 39 | $44,991 | $16,843 | $28,148 | $9,372,735 |
| 4 | 40 | $44,991 | $16,793 | $28,198 | $9,344,537 |
| 4 | 41 | $44,991 | $16,742 | $28,249 | $9,316,289 |
| 4 | 42 | $44,991 | $16,692 | $28,299 | $9,287,990 |
| 4 | 43 | $44,991 | $16,641 | $28,350 | $9,259,640 |
| 4 | 44 | $44,991 | $16,590 | $28,401 | $9,231,239 |
| 4 | 45 | $44,991 | $16,539 | $28,452 | $9,202,787 |
| 4 | 46 | $44,991 | $16,488 | $28,503 | $9,174,285 |
| 4 | 47 | $44,991 | $16,437 | $28,554 | $9,145,731 |
| 4 | 48 | $44,991 | $16,386 | $28,605 | $9,117,127 |
| 5 | 49 | $44,991 | $16,335 | $28,656 | $9,088,470 |
| 5 | 50 | $44,991 | $16,284 | $28,707 | $9,059,763 |
| 5 | 51 | $44,991 | $16,232 | $28,759 | $9,031,004 |
| 5 | 52 | $44,991 | $16,181 | $28,810 | $9,002,194 |
| 5 | 53 | $44,991 | $16,129 | $28,862 | $8,973,332 |
| 5 | 54 | $44,991 | $16,077 | $28,914 | $8,944,418 |
| 5 | 55 | $44,991 | $16,025 | $28,965 | $8,915,453 |
| 5 | 56 | $44,991 | $15,974 | $29,017 | $8,886,436 |
| 5 | 57 | $44,991 | $15,922 | $29,069 | $8,857,366 |
| 5 | 58 | $44,991 | $15,869 | $29,121 | $8,828,245 |
| 5 | 59 | $44,991 | $15,817 | $29,174 | $8,799,071 |
| 5 | 60 | $44,991 | $15,765 | $29,226 | $8,769,845 |
| 6 | 61 | $44,991 | $15,713 | $29,278 | $8,740,567 |
| 6 | 62 | $44,991 | $15,660 | $29,331 | $8,711,236 |
| 6 | 63 | $44,991 | $15,608 | $29,383 | $8,681,853 |
| 6 | 64 | $44,991 | $15,555 | $29,436 | $8,652,417 |
| 6 | 65 | $44,991 | $15,502 | $29,489 | $8,622,929 |
| 6 | 66 | $44,991 | $15,449 | $29,541 | $8,593,387 |
| 6 | 67 | $44,991 | $15,396 | $29,594 | $8,563,793 |
| 6 | 68 | $44,991 | $15,343 | $29,647 | $8,534,145 |
| 6 | 69 | $44,991 | $15,290 | $29,701 | $8,504,445 |
| 6 | 70 | $44,991 | $15,237 | $29,754 | $8,474,691 |
| 6 | 71 | $44,991 | $15,184 | $29,807 | $8,444,884 |
| 6 | 72 | $44,991 | $15,130 | $29,860 | $8,415,024 |
| 7 | 73 | $44,991 | $15,077 | $29,914 | $8,385,110 |
| 7 | 74 | $44,991 | $15,023 | $29,968 | $8,355,142 |
| 7 | 75 | $44,991 | $14,970 | $30,021 | $8,325,121 |
| 7 | 76 | $44,991 | $14,916 | $30,075 | $8,295,046 |
| 7 | 77 | $44,991 | $14,862 | $30,129 | $8,264,917 |
| 7 | 78 | $44,991 | $14,808 | $30,183 | $8,234,734 |
| 7 | 79 | $44,991 | $14,754 | $30,237 | $8,204,497 |
| 7 | 80 | $44,991 | $14,700 | $30,291 | $8,174,206 |
| 7 | 81 | $44,991 | $14,645 | $30,345 | $8,143,860 |
| 7 | 82 | $44,991 | $14,591 | $30,400 | $8,113,461 |
| 7 | 83 | $44,991 | $14,537 | $30,454 | $8,083,006 |
| 7 | 84 | $44,991 | $14,482 | $30,509 | $8,052,498 |
| 8 | 85 | $44,991 | $14,427 | $30,563 | $8,021,934 |
| 8 | 86 | $44,991 | $14,373 | $30,618 | $7,991,316 |
| 8 | 87 | $44,991 | $14,318 | $30,673 | $7,960,643 |
| 8 | 88 | $44,991 | $14,263 | $30,728 | $7,929,915 |
| 8 | 89 | $44,991 | $14,208 | $30,783 | $7,899,132 |
| 8 | 90 | $44,991 | $14,153 | $30,838 | $7,868,293 |
| 8 | 91 | $44,991 | $14,097 | $30,894 | $7,837,400 |
| 8 | 92 | $44,991 | $14,042 | $30,949 | $7,806,451 |
| 8 | 93 | $44,991 | $13,987 | $31,004 | $7,775,447 |
| 8 | 94 | $44,991 | $13,931 | $31,060 | $7,744,387 |
| 8 | 95 | $44,991 | $13,875 | $31,116 | $7,713,271 |
| 8 | 96 | $44,991 | $13,820 | $31,171 | $7,682,100 |
| 9 | 97 | $44,991 | $13,764 | $31,227 | $7,650,873 |
| 9 | 98 | $44,991 | $13,708 | $31,283 | $7,619,590 |
| 9 | 99 | $44,991 | $13,652 | $31,339 | $7,588,251 |
| 9 | 100 | $44,991 | $13,596 | $31,395 | $7,556,855 |
| 9 | 101 | $44,991 | $13,539 | $31,452 | $7,525,404 |
| 9 | 102 | $44,991 | $13,483 | $31,508 | $7,493,896 |
| 9 | 103 | $44,991 | $13,427 | $31,564 | $7,462,332 |
| 9 | 104 | $44,991 | $13,370 | $31,621 | $7,430,711 |
| 9 | 105 | $44,991 | $13,313 | $31,678 | $7,399,033 |
| 9 | 106 | $44,991 | $13,257 | $31,734 | $7,367,299 |
| 9 | 107 | $44,991 | $13,200 | $31,791 | $7,335,508 |
| 9 | 108 | $44,991 | $13,143 | $31,848 | $7,303,660 |
| 10 | 109 | $44,991 | $13,086 | $31,905 | $7,271,755 |
| 10 | 110 | $44,991 | $13,029 | $31,962 | $7,239,792 |
| 10 | 111 | $44,991 | $12,971 | $32,020 | $7,207,773 |
| 10 | 112 | $44,991 | $12,914 | $32,077 | $7,175,696 |
| 10 | 113 | $44,991 | $12,856 | $32,134 | $7,143,561 |
| 10 | 114 | $44,991 | $12,799 | $32,192 | $7,111,369 |
| 10 | 115 | $44,991 | $12,741 | $32,250 | $7,079,120 |
| 10 | 116 | $44,991 | $12,683 | $32,307 | $7,046,812 |
| 10 | 117 | $44,991 | $12,626 | $32,365 | $7,014,447 |
| 10 | 118 | $44,991 | $12,568 | $32,423 | $6,982,024 |
| 10 | 119 | $44,991 | $12,509 | $32,481 | $6,949,542 |
| 10 | 120 | $44,991 | $12,451 | $32,540 | $6,917,003 |
| 11 | 121 | $44,991 | $12,393 | $32,598 | $6,884,405 |
| 11 | 122 | $44,991 | $12,335 | $32,656 | $6,851,748 |
| 11 | 123 | $44,991 | $12,276 | $32,715 | $6,819,033 |
| 11 | 124 | $44,991 | $12,217 | $32,773 | $6,786,260 |
| 11 | 125 | $44,991 | $12,159 | $32,832 | $6,753,428 |
| 11 | 126 | $44,991 | $12,100 | $32,891 | $6,720,537 |
| 11 | 127 | $44,991 | $12,041 | $32,950 | $6,687,587 |
| 11 | 128 | $44,991 | $11,982 | $33,009 | $6,654,578 |
| 11 | 129 | $44,991 | $11,923 | $33,068 | $6,621,510 |
| 11 | 130 | $44,991 | $11,864 | $33,127 | $6,588,383 |
| 11 | 131 | $44,991 | $11,804 | $33,187 | $6,555,196 |
| 11 | 132 | $44,991 | $11,745 | $33,246 | $6,521,950 |
| 12 | 133 | $44,991 | $11,685 | $33,306 | $6,488,644 |
| 12 | 134 | $44,991 | $11,625 | $33,365 | $6,455,279 |
| 12 | 135 | $44,991 | $11,566 | $33,425 | $6,421,853 |
| 12 | 136 | $44,991 | $11,506 | $33,485 | $6,388,368 |
| 12 | 137 | $44,991 | $11,446 | $33,545 | $6,354,823 |
| 12 | 138 | $44,991 | $11,386 | $33,605 | $6,321,218 |
| 12 | 139 | $44,991 | $11,326 | $33,665 | $6,287,553 |
| 12 | 140 | $44,991 | $11,265 | $33,726 | $6,253,827 |
| 12 | 141 | $44,991 | $11,205 | $33,786 | $6,220,041 |
| 12 | 142 | $44,991 | $11,144 | $33,847 | $6,186,194 |
| 12 | 143 | $44,991 | $11,084 | $33,907 | $6,152,287 |
| 12 | 144 | $44,991 | $11,023 | $33,968 | $6,118,319 |
| 13 | 145 | $44,991 | $10,962 | $34,029 | $6,084,290 |
| 13 | 146 | $44,991 | $10,901 | $34,090 | $6,050,200 |
| 13 | 147 | $44,991 | $10,840 | $34,151 | $6,016,049 |
| 13 | 148 | $44,991 | $10,779 | $34,212 | $5,981,837 |
| 13 | 149 | $44,991 | $10,717 | $34,273 | $5,947,564 |
| 13 | 150 | $44,991 | $10,656 | $34,335 | $5,913,229 |
| 13 | 151 | $44,991 | $10,595 | $34,396 | $5,878,833 |
| 13 | 152 | $44,991 | $10,533 | $34,458 | $5,844,375 |
| 13 | 153 | $44,991 | $10,471 | $34,520 | $5,809,855 |
| 13 | 154 | $44,991 | $10,409 | $34,582 | $5,775,274 |
| 13 | 155 | $44,991 | $10,347 | $34,644 | $5,740,630 |
| 13 | 156 | $44,991 | $10,285 | $34,706 | $5,705,924 |
| 14 | 157 | $44,991 | $10,223 | $34,768 | $5,671,157 |
| 14 | 158 | $44,991 | $10,161 | $34,830 | $5,636,327 |
| 14 | 159 | $44,991 | $10,098 | $34,892 | $5,601,434 |
| 14 | 160 | $44,991 | $10,036 | $34,955 | $5,566,479 |
| 14 | 161 | $44,991 | $9,973 | $35,018 | $5,531,462 |
| 14 | 162 | $44,991 | $9,911 | $35,080 | $5,496,381 |
| 14 | 163 | $44,991 | $9,848 | $35,143 | $5,461,238 |
| 14 | 164 | $44,991 | $9,785 | $35,206 | $5,426,032 |
| 14 | 165 | $44,991 | $9,722 | $35,269 | $5,390,763 |
| 14 | 166 | $44,991 | $9,658 | $35,332 | $5,355,430 |
| 14 | 167 | $44,991 | $9,595 | $35,396 | $5,320,035 |
| 14 | 168 | $44,991 | $9,532 | $35,459 | $5,284,575 |
| 15 | 169 | $44,991 | $9,468 | $35,523 | $5,249,053 |
| 15 | 170 | $44,991 | $9,405 | $35,586 | $5,213,466 |
| 15 | 171 | $44,991 | $9,341 | $35,650 | $5,177,816 |
| 15 | 172 | $44,991 | $9,277 | $35,714 | $5,142,102 |
| 15 | 173 | $44,991 | $9,213 | $35,778 | $5,106,324 |
| 15 | 174 | $44,991 | $9,149 | $35,842 | $5,070,482 |
| 15 | 175 | $44,991 | $9,085 | $35,906 | $5,034,576 |
| 15 | 176 | $44,991 | $9,020 | $35,971 | $4,998,605 |
| 15 | 177 | $44,991 | $8,956 | $36,035 | $4,962,570 |
| 15 | 178 | $44,991 | $8,891 | $36,100 | $4,926,471 |
| 15 | 179 | $44,991 | $8,827 | $36,164 | $4,890,307 |
| 15 | 180 | $44,991 | $8,762 | $36,229 | $4,854,077 |
| 16 | 181 | $44,991 | $8,697 | $36,294 | $4,817,783 |
| 16 | 182 | $44,991 | $8,632 | $36,359 | $4,781,424 |
| 16 | 183 | $44,991 | $8,567 | $36,424 | $4,745,000 |
| 16 | 184 | $44,991 | $8,501 | $36,489 | $4,708,511 |
| 16 | 185 | $44,991 | $8,436 | $36,555 | $4,671,956 |
| 16 | 186 | $44,991 | $8,371 | $36,620 | $4,635,336 |
| 16 | 187 | $44,991 | $8,305 | $36,686 | $4,598,650 |
| 16 | 188 | $44,991 | $8,239 | $36,752 | $4,561,898 |
| 16 | 189 | $44,991 | $8,173 | $36,817 | $4,525,081 |
| 16 | 190 | $44,991 | $8,107 | $36,883 | $4,488,197 |
| 16 | 191 | $44,991 | $8,041 | $36,950 | $4,451,248 |
| 16 | 192 | $44,991 | $7,975 | $37,016 | $4,414,232 |
| 17 | 193 | $44,991 | $7,909 | $37,082 | $4,377,150 |
| 17 | 194 | $44,991 | $7,842 | $37,148 | $4,340,002 |
| 17 | 195 | $44,991 | $7,776 | $37,215 | $4,302,787 |
| 17 | 196 | $44,991 | $7,709 | $37,282 | $4,265,505 |
| 17 | 197 | $44,991 | $7,642 | $37,349 | $4,228,156 |
| 17 | 198 | $44,991 | $7,575 | $37,415 | $4,190,741 |
| 17 | 199 | $44,991 | $7,508 | $37,482 | $4,153,258 |
| 17 | 200 | $44,991 | $7,441 | $37,550 | $4,115,709 |
| 17 | 201 | $44,991 | $7,374 | $37,617 | $4,078,092 |
| 17 | 202 | $44,991 | $7,307 | $37,684 | $4,040,408 |
| 17 | 203 | $44,991 | $7,239 | $37,752 | $4,002,656 |
| 17 | 204 | $44,991 | $7,171 | $37,819 | $3,964,836 |
| 18 | 205 | $44,991 | $7,104 | $37,887 | $3,926,949 |
| 18 | 206 | $44,991 | $7,036 | $37,955 | $3,888,994 |
| 18 | 207 | $44,991 | $6,968 | $38,023 | $3,850,971 |
| 18 | 208 | $44,991 | $6,900 | $38,091 | $3,812,880 |
| 18 | 209 | $44,991 | $6,831 | $38,159 | $3,774,720 |
| 18 | 210 | $44,991 | $6,763 | $38,228 | $3,736,492 |
| 18 | 211 | $44,991 | $6,695 | $38,296 | $3,698,196 |
| 18 | 212 | $44,991 | $6,626 | $38,365 | $3,659,831 |
| 18 | 213 | $44,991 | $6,557 | $38,434 | $3,621,397 |
| 18 | 214 | $44,991 | $6,488 | $38,503 | $3,582,895 |
| 18 | 215 | $44,991 | $6,419 | $38,572 | $3,544,323 |
| 18 | 216 | $44,991 | $6,350 | $38,641 | $3,505,683 |
| 19 | 217 | $44,991 | $6,281 | $38,710 | $3,466,973 |
| 19 | 218 | $44,991 | $6,212 | $38,779 | $3,428,194 |
| 19 | 219 | $44,991 | $6,142 | $38,849 | $3,389,345 |
| 19 | 220 | $44,991 | $6,073 | $38,918 | $3,350,427 |
| 19 | 221 | $44,991 | $6,003 | $38,988 | $3,311,439 |
| 19 | 222 | $44,991 | $5,933 | $39,058 | $3,272,381 |
| 19 | 223 | $44,991 | $5,863 | $39,128 | $3,233,253 |
| 19 | 224 | $44,991 | $5,793 | $39,198 | $3,194,055 |
| 19 | 225 | $44,991 | $5,723 | $39,268 | $3,154,787 |
| 19 | 226 | $44,991 | $5,652 | $39,339 | $3,115,448 |
| 19 | 227 | $44,991 | $5,582 | $39,409 | $3,076,039 |
| 19 | 228 | $44,991 | $5,511 | $39,480 | $3,036,560 |
| 20 | 229 | $44,991 | $5,441 | $39,550 | $2,997,009 |
| 20 | 230 | $44,991 | $5,370 | $39,621 | $2,957,388 |
| 20 | 231 | $44,991 | $5,299 | $39,692 | $2,917,696 |
| 20 | 232 | $44,991 | $5,228 | $39,763 | $2,877,932 |
| 20 | 233 | $44,991 | $5,156 | $39,835 | $2,838,098 |
| 20 | 234 | $44,991 | $5,085 | $39,906 | $2,798,192 |
| 20 | 235 | $44,991 | $5,013 | $39,977 | $2,758,214 |
| 20 | 236 | $44,991 | $4,942 | $40,049 | $2,718,165 |
| 20 | 237 | $44,991 | $4,870 | $40,121 | $2,678,045 |
| 20 | 238 | $44,991 | $4,798 | $40,193 | $2,637,852 |
| 20 | 239 | $44,991 | $4,726 | $40,265 | $2,597,587 |
| 20 | 240 | $44,991 | $4,654 | $40,337 | $2,557,250 |
| 21 | 241 | $44,991 | $4,582 | $40,409 | $2,516,841 |
| 21 | 242 | $44,991 | $4,509 | $40,482 | $2,476,360 |
| 21 | 243 | $44,991 | $4,437 | $40,554 | $2,435,805 |
| 21 | 244 | $44,991 | $4,364 | $40,627 | $2,395,179 |
| 21 | 245 | $44,991 | $4,291 | $40,700 | $2,354,479 |
| 21 | 246 | $44,991 | $4,218 | $40,772 | $2,313,707 |
| 21 | 247 | $44,991 | $4,145 | $40,845 | $2,272,861 |
| 21 | 248 | $44,991 | $4,072 | $40,919 | $2,231,943 |
| 21 | 249 | $44,991 | $3,999 | $40,992 | $2,190,951 |
| 21 | 250 | $44,991 | $3,925 | $41,065 | $2,149,885 |
| 21 | 251 | $44,991 | $3,852 | $41,139 | $2,108,746 |
| 21 | 252 | $44,991 | $3,778 | $41,213 | $2,067,534 |
| 22 | 253 | $44,991 | $3,704 | $41,287 | $2,026,247 |
| 22 | 254 | $44,991 | $3,630 | $41,361 | $1,984,886 |
| 22 | 255 | $44,991 | $3,556 | $41,435 | $1,943,452 |
| 22 | 256 | $44,991 | $3,482 | $41,509 | $1,901,943 |
| 22 | 257 | $44,991 | $3,408 | $41,583 | $1,860,360 |
| 22 | 258 | $44,991 | $3,333 | $41,658 | $1,818,702 |
| 22 | 259 | $44,991 | $3,259 | $41,732 | $1,776,970 |
| 22 | 260 | $44,991 | $3,184 | $41,807 | $1,735,163 |
| 22 | 261 | $44,991 | $3,109 | $41,882 | $1,693,280 |
| 22 | 262 | $44,991 | $3,034 | $41,957 | $1,651,323 |
| 22 | 263 | $44,991 | $2,959 | $42,032 | $1,609,291 |
| 22 | 264 | $44,991 | $2,883 | $42,108 | $1,567,184 |
| 23 | 265 | $44,991 | $2,808 | $42,183 | $1,525,001 |
| 23 | 266 | $44,991 | $2,732 | $42,259 | $1,482,742 |
| 23 | 267 | $44,991 | $2,657 | $42,334 | $1,440,408 |
| 23 | 268 | $44,991 | $2,581 | $42,410 | $1,397,998 |
| 23 | 269 | $44,991 | $2,505 | $42,486 | $1,355,511 |
| 23 | 270 | $44,991 | $2,429 | $42,562 | $1,312,949 |
| 23 | 271 | $44,991 | $2,352 | $42,639 | $1,270,311 |
| 23 | 272 | $44,991 | $2,276 | $42,715 | $1,227,596 |
| 23 | 273 | $44,991 | $2,199 | $42,791 | $1,184,804 |
| 23 | 274 | $44,991 | $2,123 | $42,868 | $1,141,936 |
| 23 | 275 | $44,991 | $2,046 | $42,945 | $1,098,991 |
| 23 | 276 | $44,991 | $1,969 | $43,022 | $1,055,969 |
| 24 | 277 | $44,991 | $1,892 | $43,099 | $1,012,871 |
| 24 | 278 | $44,991 | $1,815 | $43,176 | $969,694 |
| 24 | 279 | $44,991 | $1,737 | $43,254 | $926,441 |
| 24 | 280 | $44,991 | $1,660 | $43,331 | $883,110 |
| 24 | 281 | $44,991 | $1,582 | $43,409 | $839,701 |
| 24 | 282 | $44,991 | $1,504 | $43,486 | $796,215 |
| 24 | 283 | $44,991 | $1,427 | $43,564 | $752,650 |
| 24 | 284 | $44,991 | $1,348 | $43,642 | $709,008 |
| 24 | 285 | $44,991 | $1,270 | $43,721 | $665,288 |
| 24 | 286 | $44,991 | $1,192 | $43,799 | $621,489 |
| 24 | 287 | $44,991 | $1,114 | $43,877 | $577,611 |
| 24 | 288 | $44,991 | $1,035 | $43,956 | $533,655 |
| 25 | 289 | $44,991 | $956 | $44,035 | $489,621 |
| 25 | 290 | $44,991 | $877 | $44,114 | $445,507 |
| 25 | 291 | $44,991 | $798 | $44,193 | $401,314 |
| 25 | 292 | $44,991 | $719 | $44,272 | $357,042 |
| 25 | 293 | $44,991 | $640 | $44,351 | $312,691 |
| 25 | 294 | $44,991 | $560 | $44,431 | $268,261 |
| 25 | 295 | $44,991 | $481 | $44,510 | $223,750 |
| 25 | 296 | $44,991 | $401 | $44,590 | $179,160 |
| 25 | 297 | $44,991 | $321 | $44,670 | $134,490 |
| 25 | 298 | $44,991 | $241 | $44,750 | $89,741 |
| 25 | 299 | $44,991 | $161 | $44,830 | $44,910 |
| 25 | 300 | $44,991 | $80 | $44,910 | $0 |
