首期 (港幣)
$91,200,000
每月還款 (港幣)
$589,875
總貸款額 (港幣)
$136,800,000
+
總利息 (港幣)
$40,162,389
=
總還款額 (港幣)
$176,962,389
| 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 | $589,875 | $245,100 | $344,775 | $136,455,225 |
| 1 | 2 | $589,875 | $244,482 | $345,392 | $136,109,833 |
| 1 | 3 | $589,875 | $243,863 | $346,011 | $135,763,822 |
| 1 | 4 | $589,875 | $243,244 | $346,631 | $135,417,191 |
| 1 | 5 | $589,875 | $242,622 | $347,252 | $135,069,939 |
| 1 | 6 | $589,875 | $242,000 | $347,874 | $134,722,064 |
| 1 | 7 | $589,875 | $241,377 | $348,498 | $134,373,567 |
| 1 | 8 | $589,875 | $240,753 | $349,122 | $134,024,445 |
| 1 | 9 | $589,875 | $240,127 | $349,748 | $133,674,697 |
| 1 | 10 | $589,875 | $239,500 | $350,374 | $133,324,323 |
| 1 | 11 | $589,875 | $238,873 | $351,002 | $132,973,321 |
| 1 | 12 | $589,875 | $238,244 | $351,631 | $132,621,690 |
| 2 | 13 | $589,875 | $237,614 | $352,261 | $132,269,430 |
| 2 | 14 | $589,875 | $236,983 | $352,892 | $131,916,538 |
| 2 | 15 | $589,875 | $236,350 | $353,524 | $131,563,014 |
| 2 | 16 | $589,875 | $235,717 | $354,158 | $131,208,856 |
| 2 | 17 | $589,875 | $235,083 | $354,792 | $130,854,064 |
| 2 | 18 | $589,875 | $234,447 | $355,428 | $130,498,636 |
| 2 | 19 | $589,875 | $233,810 | $356,065 | $130,142,572 |
| 2 | 20 | $589,875 | $233,172 | $356,703 | $129,785,869 |
| 2 | 21 | $589,875 | $232,533 | $357,342 | $129,428,527 |
| 2 | 22 | $589,875 | $231,893 | $357,982 | $129,070,546 |
| 2 | 23 | $589,875 | $231,251 | $358,623 | $128,711,922 |
| 2 | 24 | $589,875 | $230,609 | $359,266 | $128,352,657 |
| 3 | 25 | $589,875 | $229,965 | $359,909 | $127,992,747 |
| 3 | 26 | $589,875 | $229,320 | $360,554 | $127,632,193 |
| 3 | 27 | $589,875 | $228,674 | $361,200 | $127,270,992 |
| 3 | 28 | $589,875 | $228,027 | $361,847 | $126,909,145 |
| 3 | 29 | $589,875 | $227,379 | $362,496 | $126,546,649 |
| 3 | 30 | $589,875 | $226,729 | $363,145 | $126,183,504 |
| 3 | 31 | $589,875 | $226,079 | $363,796 | $125,819,708 |
| 3 | 32 | $589,875 | $225,427 | $364,448 | $125,455,261 |
| 3 | 33 | $589,875 | $224,774 | $365,101 | $125,090,160 |
| 3 | 34 | $589,875 | $224,120 | $365,755 | $124,724,405 |
| 3 | 35 | $589,875 | $223,465 | $366,410 | $124,357,995 |
| 3 | 36 | $589,875 | $222,808 | $367,067 | $123,990,929 |
| 4 | 37 | $589,875 | $222,150 | $367,724 | $123,623,204 |
| 4 | 38 | $589,875 | $221,492 | $368,383 | $123,254,821 |
| 4 | 39 | $589,875 | $220,832 | $369,043 | $122,885,778 |
| 4 | 40 | $589,875 | $220,170 | $369,704 | $122,516,074 |
| 4 | 41 | $589,875 | $219,508 | $370,367 | $122,145,707 |
| 4 | 42 | $589,875 | $218,844 | $371,030 | $121,774,677 |
| 4 | 43 | $589,875 | $218,180 | $371,695 | $121,402,982 |
| 4 | 44 | $589,875 | $217,514 | $372,361 | $121,030,621 |
| 4 | 45 | $589,875 | $216,847 | $373,028 | $120,657,593 |
| 4 | 46 | $589,875 | $216,178 | $373,696 | $120,283,897 |
| 4 | 47 | $589,875 | $215,509 | $374,366 | $119,909,531 |
| 4 | 48 | $589,875 | $214,838 | $375,037 | $119,534,494 |
| 5 | 49 | $589,875 | $214,166 | $375,709 | $119,158,785 |
| 5 | 50 | $589,875 | $213,493 | $376,382 | $118,782,403 |
| 5 | 51 | $589,875 | $212,818 | $377,056 | $118,405,347 |
| 5 | 52 | $589,875 | $212,143 | $377,732 | $118,027,615 |
| 5 | 53 | $589,875 | $211,466 | $378,408 | $117,649,207 |
| 5 | 54 | $589,875 | $210,788 | $379,086 | $117,270,121 |
| 5 | 55 | $589,875 | $210,109 | $379,766 | $116,890,355 |
| 5 | 56 | $589,875 | $209,429 | $380,446 | $116,509,909 |
| 5 | 57 | $589,875 | $208,747 | $381,128 | $116,128,781 |
| 5 | 58 | $589,875 | $208,064 | $381,811 | $115,746,970 |
| 5 | 59 | $589,875 | $207,380 | $382,495 | $115,364,476 |
| 5 | 60 | $589,875 | $206,695 | $383,180 | $114,981,296 |
| 6 | 61 | $589,875 | $206,008 | $383,866 | $114,597,429 |
| 6 | 62 | $589,875 | $205,320 | $384,554 | $114,212,875 |
| 6 | 63 | $589,875 | $204,631 | $385,243 | $113,827,632 |
| 6 | 64 | $589,875 | $203,941 | $385,933 | $113,441,698 |
| 6 | 65 | $589,875 | $203,250 | $386,625 | $113,055,074 |
| 6 | 66 | $589,875 | $202,557 | $387,318 | $112,667,756 |
| 6 | 67 | $589,875 | $201,863 | $388,012 | $112,279,744 |
| 6 | 68 | $589,875 | $201,168 | $388,707 | $111,891,038 |
| 6 | 69 | $589,875 | $200,471 | $389,403 | $111,501,634 |
| 6 | 70 | $589,875 | $199,774 | $390,101 | $111,111,534 |
| 6 | 71 | $589,875 | $199,075 | $390,800 | $110,720,734 |
| 6 | 72 | $589,875 | $198,375 | $391,500 | $110,329,234 |
| 7 | 73 | $589,875 | $197,673 | $392,201 | $109,937,032 |
| 7 | 74 | $589,875 | $196,971 | $392,904 | $109,544,128 |
| 7 | 75 | $589,875 | $196,267 | $393,608 | $109,150,520 |
| 7 | 76 | $589,875 | $195,561 | $394,313 | $108,756,207 |
| 7 | 77 | $589,875 | $194,855 | $395,020 | $108,361,187 |
| 7 | 78 | $589,875 | $194,147 | $395,728 | $107,965,460 |
| 7 | 79 | $589,875 | $193,438 | $396,437 | $107,569,023 |
| 7 | 80 | $589,875 | $192,728 | $397,147 | $107,171,876 |
| 7 | 81 | $589,875 | $192,016 | $397,858 | $106,774,018 |
| 7 | 82 | $589,875 | $191,303 | $398,571 | $106,375,447 |
| 7 | 83 | $589,875 | $190,589 | $399,285 | $105,976,161 |
| 7 | 84 | $589,875 | $189,874 | $400,001 | $105,576,161 |
| 8 | 85 | $589,875 | $189,157 | $400,717 | $105,175,443 |
| 8 | 86 | $589,875 | $188,439 | $401,435 | $104,774,008 |
| 8 | 87 | $589,875 | $187,720 | $402,155 | $104,371,854 |
| 8 | 88 | $589,875 | $187,000 | $402,875 | $103,968,979 |
| 8 | 89 | $589,875 | $186,278 | $403,597 | $103,565,382 |
| 8 | 90 | $589,875 | $185,555 | $404,320 | $103,161,062 |
| 8 | 91 | $589,875 | $184,830 | $405,044 | $102,756,017 |
| 8 | 92 | $589,875 | $184,105 | $405,770 | $102,350,247 |
| 8 | 93 | $589,875 | $183,378 | $406,497 | $101,943,750 |
| 8 | 94 | $589,875 | $182,649 | $407,225 | $101,536,525 |
| 8 | 95 | $589,875 | $181,920 | $407,955 | $101,128,570 |
| 8 | 96 | $589,875 | $181,189 | $408,686 | $100,719,884 |
| 9 | 97 | $589,875 | $180,456 | $409,418 | $100,310,466 |
| 9 | 98 | $589,875 | $179,723 | $410,152 | $99,900,314 |
| 9 | 99 | $589,875 | $178,988 | $410,887 | $99,489,427 |
| 9 | 100 | $589,875 | $178,252 | $411,623 | $99,077,805 |
| 9 | 101 | $589,875 | $177,514 | $412,360 | $98,665,444 |
| 9 | 102 | $589,875 | $176,776 | $413,099 | $98,252,345 |
| 9 | 103 | $589,875 | $176,035 | $413,839 | $97,838,506 |
| 9 | 104 | $589,875 | $175,294 | $414,581 | $97,423,925 |
| 9 | 105 | $589,875 | $174,551 | $415,323 | $97,008,602 |
| 9 | 106 | $589,875 | $173,807 | $416,068 | $96,592,534 |
| 9 | 107 | $589,875 | $173,062 | $416,813 | $96,175,721 |
| 9 | 108 | $589,875 | $172,315 | $417,560 | $95,758,162 |
| 10 | 109 | $589,875 | $171,567 | $418,308 | $95,339,854 |
| 10 | 110 | $589,875 | $170,817 | $419,057 | $94,920,796 |
| 10 | 111 | $589,875 | $170,066 | $419,808 | $94,500,988 |
| 10 | 112 | $589,875 | $169,314 | $420,560 | $94,080,428 |
| 10 | 113 | $589,875 | $168,561 | $421,314 | $93,659,114 |
| 10 | 114 | $589,875 | $167,806 | $422,069 | $93,237,045 |
| 10 | 115 | $589,875 | $167,050 | $422,825 | $92,814,220 |
| 10 | 116 | $589,875 | $166,292 | $423,582 | $92,390,638 |
| 10 | 117 | $589,875 | $165,533 | $424,341 | $91,966,296 |
| 10 | 118 | $589,875 | $164,773 | $425,102 | $91,541,195 |
| 10 | 119 | $589,875 | $164,011 | $425,863 | $91,115,331 |
| 10 | 120 | $589,875 | $163,248 | $426,626 | $90,688,705 |
| 11 | 121 | $589,875 | $162,484 | $427,391 | $90,261,314 |
| 11 | 122 | $589,875 | $161,718 | $428,156 | $89,833,158 |
| 11 | 123 | $589,875 | $160,951 | $428,924 | $89,404,234 |
| 11 | 124 | $589,875 | $160,183 | $429,692 | $88,974,542 |
| 11 | 125 | $589,875 | $159,413 | $430,462 | $88,544,080 |
| 11 | 126 | $589,875 | $158,641 | $431,233 | $88,112,847 |
| 11 | 127 | $589,875 | $157,869 | $432,006 | $87,680,841 |
| 11 | 128 | $589,875 | $157,095 | $432,780 | $87,248,062 |
| 11 | 129 | $589,875 | $156,319 | $433,555 | $86,814,506 |
| 11 | 130 | $589,875 | $155,543 | $434,332 | $86,380,174 |
| 11 | 131 | $589,875 | $154,764 | $435,110 | $85,945,064 |
| 11 | 132 | $589,875 | $153,985 | $435,890 | $85,509,175 |
| 12 | 133 | $589,875 | $153,204 | $436,671 | $85,072,504 |
| 12 | 134 | $589,875 | $152,422 | $437,453 | $84,635,051 |
| 12 | 135 | $589,875 | $151,638 | $438,237 | $84,196,814 |
| 12 | 136 | $589,875 | $150,853 | $439,022 | $83,757,792 |
| 12 | 137 | $589,875 | $150,066 | $439,809 | $83,317,983 |
| 12 | 138 | $589,875 | $149,278 | $440,597 | $82,877,387 |
| 12 | 139 | $589,875 | $148,489 | $441,386 | $82,436,001 |
| 12 | 140 | $589,875 | $147,698 | $442,177 | $81,993,824 |
| 12 | 141 | $589,875 | $146,906 | $442,969 | $81,550,855 |
| 12 | 142 | $589,875 | $146,112 | $443,763 | $81,107,092 |
| 12 | 143 | $589,875 | $145,317 | $444,558 | $80,662,535 |
| 12 | 144 | $589,875 | $144,520 | $445,354 | $80,217,180 |
| 13 | 145 | $589,875 | $143,722 | $446,152 | $79,771,028 |
| 13 | 146 | $589,875 | $142,923 | $446,952 | $79,324,077 |
| 13 | 147 | $589,875 | $142,122 | $447,752 | $78,876,324 |
| 13 | 148 | $589,875 | $141,320 | $448,555 | $78,427,770 |
| 13 | 149 | $589,875 | $140,516 | $449,358 | $77,978,412 |
| 13 | 150 | $589,875 | $139,711 | $450,163 | $77,528,248 |
| 13 | 151 | $589,875 | $138,905 | $450,970 | $77,077,278 |
| 13 | 152 | $589,875 | $138,097 | $451,778 | $76,625,501 |
| 13 | 153 | $589,875 | $137,287 | $452,587 | $76,172,913 |
| 13 | 154 | $589,875 | $136,476 | $453,398 | $75,719,515 |
| 13 | 155 | $589,875 | $135,664 | $454,211 | $75,265,305 |
| 13 | 156 | $589,875 | $134,850 | $455,024 | $74,810,280 |
| 14 | 157 | $589,875 | $134,035 | $455,840 | $74,354,441 |
| 14 | 158 | $589,875 | $133,218 | $456,656 | $73,897,784 |
| 14 | 159 | $589,875 | $132,400 | $457,474 | $73,440,310 |
| 14 | 160 | $589,875 | $131,581 | $458,294 | $72,982,016 |
| 14 | 161 | $589,875 | $130,759 | $459,115 | $72,522,901 |
| 14 | 162 | $589,875 | $129,937 | $459,938 | $72,062,963 |
| 14 | 163 | $589,875 | $129,113 | $460,762 | $71,602,201 |
| 14 | 164 | $589,875 | $128,287 | $461,587 | $71,140,614 |
| 14 | 165 | $589,875 | $127,460 | $462,414 | $70,678,199 |
| 14 | 166 | $589,875 | $126,632 | $463,243 | $70,214,957 |
| 14 | 167 | $589,875 | $125,802 | $464,073 | $69,750,884 |
| 14 | 168 | $589,875 | $124,970 | $464,904 | $69,285,980 |
| 15 | 169 | $589,875 | $124,137 | $465,737 | $68,820,242 |
| 15 | 170 | $589,875 | $123,303 | $466,572 | $68,353,671 |
| 15 | 171 | $589,875 | $122,467 | $467,408 | $67,886,263 |
| 15 | 172 | $589,875 | $121,630 | $468,245 | $67,418,018 |
| 15 | 173 | $589,875 | $120,791 | $469,084 | $66,948,934 |
| 15 | 174 | $589,875 | $119,950 | $469,924 | $66,479,009 |
| 15 | 175 | $589,875 | $119,108 | $470,766 | $66,008,243 |
| 15 | 176 | $589,875 | $118,265 | $471,610 | $65,536,633 |
| 15 | 177 | $589,875 | $117,420 | $472,455 | $65,064,178 |
| 15 | 178 | $589,875 | $116,573 | $473,301 | $64,590,877 |
| 15 | 179 | $589,875 | $115,725 | $474,149 | $64,116,728 |
| 15 | 180 | $589,875 | $114,876 | $474,999 | $63,641,729 |
| 16 | 181 | $589,875 | $114,025 | $475,850 | $63,165,879 |
| 16 | 182 | $589,875 | $113,172 | $476,702 | $62,689,177 |
| 16 | 183 | $589,875 | $112,318 | $477,557 | $62,211,620 |
| 16 | 184 | $589,875 | $111,462 | $478,412 | $61,733,208 |
| 16 | 185 | $589,875 | $110,605 | $479,269 | $61,253,939 |
| 16 | 186 | $589,875 | $109,747 | $480,128 | $60,773,811 |
| 16 | 187 | $589,875 | $108,886 | $480,988 | $60,292,822 |
| 16 | 188 | $589,875 | $108,025 | $481,850 | $59,810,972 |
| 16 | 189 | $589,875 | $107,161 | $482,713 | $59,328,259 |
| 16 | 190 | $589,875 | $106,296 | $483,578 | $58,844,681 |
| 16 | 191 | $589,875 | $105,430 | $484,445 | $58,360,236 |
| 16 | 192 | $589,875 | $104,562 | $485,313 | $57,874,924 |
| 17 | 193 | $589,875 | $103,693 | $486,182 | $57,388,742 |
| 17 | 194 | $589,875 | $102,821 | $487,053 | $56,901,689 |
| 17 | 195 | $589,875 | $101,949 | $487,926 | $56,413,763 |
| 17 | 196 | $589,875 | $101,075 | $488,800 | $55,924,963 |
| 17 | 197 | $589,875 | $100,199 | $489,676 | $55,435,287 |
| 17 | 198 | $589,875 | $99,322 | $490,553 | $54,944,734 |
| 17 | 199 | $589,875 | $98,443 | $491,432 | $54,453,302 |
| 17 | 200 | $589,875 | $97,562 | $492,312 | $53,960,990 |
| 17 | 201 | $589,875 | $96,680 | $493,195 | $53,467,795 |
| 17 | 202 | $589,875 | $95,796 | $494,078 | $52,973,717 |
| 17 | 203 | $589,875 | $94,911 | $494,963 | $52,478,753 |
| 17 | 204 | $589,875 | $94,024 | $495,850 | $51,982,903 |
| 18 | 205 | $589,875 | $93,136 | $496,739 | $51,486,165 |
| 18 | 206 | $589,875 | $92,246 | $497,629 | $50,988,536 |
| 18 | 207 | $589,875 | $91,354 | $498,520 | $50,490,016 |
| 18 | 208 | $589,875 | $90,461 | $499,413 | $49,990,603 |
| 18 | 209 | $589,875 | $89,566 | $500,308 | $49,490,294 |
| 18 | 210 | $589,875 | $88,670 | $501,205 | $48,989,090 |
| 18 | 211 | $589,875 | $87,772 | $502,103 | $48,486,987 |
| 18 | 212 | $589,875 | $86,873 | $503,002 | $47,983,985 |
| 18 | 213 | $589,875 | $85,971 | $503,903 | $47,480,082 |
| 18 | 214 | $589,875 | $85,068 | $504,806 | $46,975,276 |
| 18 | 215 | $589,875 | $84,164 | $505,711 | $46,469,565 |
| 18 | 216 | $589,875 | $83,258 | $506,617 | $45,962,949 |
| 19 | 217 | $589,875 | $82,350 | $507,524 | $45,455,424 |
| 19 | 218 | $589,875 | $81,441 | $508,434 | $44,946,991 |
| 19 | 219 | $589,875 | $80,530 | $509,345 | $44,437,646 |
| 19 | 220 | $589,875 | $79,617 | $510,257 | $43,927,389 |
| 19 | 221 | $589,875 | $78,703 | $511,171 | $43,416,217 |
| 19 | 222 | $589,875 | $77,787 | $512,087 | $42,904,130 |
| 19 | 223 | $589,875 | $76,870 | $513,005 | $42,391,125 |
| 19 | 224 | $589,875 | $75,951 | $513,924 | $41,877,202 |
| 19 | 225 | $589,875 | $75,030 | $514,845 | $41,362,357 |
| 19 | 226 | $589,875 | $74,108 | $515,767 | $40,846,590 |
| 19 | 227 | $589,875 | $73,183 | $516,691 | $40,329,899 |
| 19 | 228 | $589,875 | $72,258 | $517,617 | $39,812,282 |
| 20 | 229 | $589,875 | $71,330 | $518,544 | $39,293,737 |
| 20 | 230 | $589,875 | $70,401 | $519,473 | $38,774,264 |
| 20 | 231 | $589,875 | $69,471 | $520,404 | $38,253,860 |
| 20 | 232 | $589,875 | $68,538 | $521,336 | $37,732,524 |
| 20 | 233 | $589,875 | $67,604 | $522,271 | $37,210,253 |
| 20 | 234 | $589,875 | $66,668 | $523,206 | $36,687,047 |
| 20 | 235 | $589,875 | $65,731 | $524,144 | $36,162,903 |
| 20 | 236 | $589,875 | $64,792 | $525,083 | $35,637,820 |
| 20 | 237 | $589,875 | $63,851 | $526,024 | $35,111,797 |
| 20 | 238 | $589,875 | $62,909 | $526,966 | $34,584,831 |
| 20 | 239 | $589,875 | $61,964 | $527,910 | $34,056,921 |
| 20 | 240 | $589,875 | $61,019 | $528,856 | $33,528,065 |
| 21 | 241 | $589,875 | $60,071 | $529,804 | $32,998,261 |
| 21 | 242 | $589,875 | $59,122 | $530,753 | $32,467,508 |
| 21 | 243 | $589,875 | $58,171 | $531,704 | $31,935,805 |
| 21 | 244 | $589,875 | $57,218 | $532,656 | $31,403,148 |
| 21 | 245 | $589,875 | $56,264 | $533,611 | $30,869,538 |
| 21 | 246 | $589,875 | $55,308 | $534,567 | $30,334,971 |
| 21 | 247 | $589,875 | $54,350 | $535,524 | $29,799,447 |
| 21 | 248 | $589,875 | $53,391 | $536,484 | $29,262,963 |
| 21 | 249 | $589,875 | $52,429 | $537,445 | $28,725,517 |
| 21 | 250 | $589,875 | $51,467 | $538,408 | $28,187,109 |
| 21 | 251 | $589,875 | $50,502 | $539,373 | $27,647,737 |
| 21 | 252 | $589,875 | $49,536 | $540,339 | $27,107,398 |
| 22 | 253 | $589,875 | $48,567 | $541,307 | $26,566,090 |
| 22 | 254 | $589,875 | $47,598 | $542,277 | $26,023,813 |
| 22 | 255 | $589,875 | $46,626 | $543,249 | $25,480,565 |
| 22 | 256 | $589,875 | $45,653 | $544,222 | $24,936,343 |
| 22 | 257 | $589,875 | $44,678 | $545,197 | $24,391,146 |
| 22 | 258 | $589,875 | $43,701 | $546,174 | $23,844,972 |
| 22 | 259 | $589,875 | $42,722 | $547,152 | $23,297,819 |
| 22 | 260 | $589,875 | $41,742 | $548,133 | $22,749,687 |
| 22 | 261 | $589,875 | $40,760 | $549,115 | $22,200,572 |
| 22 | 262 | $589,875 | $39,776 | $550,099 | $21,650,473 |
| 22 | 263 | $589,875 | $38,790 | $551,084 | $21,099,389 |
| 22 | 264 | $589,875 | $37,803 | $552,072 | $20,547,318 |
| 23 | 265 | $589,875 | $36,814 | $553,061 | $19,994,257 |
| 23 | 266 | $589,875 | $35,823 | $554,052 | $19,440,205 |
| 23 | 267 | $589,875 | $34,830 | $555,044 | $18,885,161 |
| 23 | 268 | $589,875 | $33,836 | $556,039 | $18,329,122 |
| 23 | 269 | $589,875 | $32,840 | $557,035 | $17,772,087 |
| 23 | 270 | $589,875 | $31,842 | $558,033 | $17,214,054 |
| 23 | 271 | $589,875 | $30,842 | $559,033 | $16,655,022 |
| 23 | 272 | $589,875 | $29,840 | $560,034 | $16,094,987 |
| 23 | 273 | $589,875 | $28,837 | $561,038 | $15,533,949 |
| 23 | 274 | $589,875 | $27,832 | $562,043 | $14,971,907 |
| 23 | 275 | $589,875 | $26,825 | $563,050 | $14,408,857 |
| 23 | 276 | $589,875 | $25,816 | $564,059 | $13,844,798 |
| 24 | 277 | $589,875 | $24,805 | $565,069 | $13,279,728 |
| 24 | 278 | $589,875 | $23,793 | $566,082 | $12,713,647 |
| 24 | 279 | $589,875 | $22,779 | $567,096 | $12,146,551 |
| 24 | 280 | $589,875 | $21,763 | $568,112 | $11,578,439 |
| 24 | 281 | $589,875 | $20,745 | $569,130 | $11,009,309 |
| 24 | 282 | $589,875 | $19,725 | $570,150 | $10,439,159 |
| 24 | 283 | $589,875 | $18,703 | $571,171 | $9,867,988 |
| 24 | 284 | $589,875 | $17,680 | $572,194 | $9,295,793 |
| 24 | 285 | $589,875 | $16,655 | $573,220 | $8,722,574 |
| 24 | 286 | $589,875 | $15,628 | $574,247 | $8,148,327 |
| 24 | 287 | $589,875 | $14,599 | $575,276 | $7,573,051 |
| 24 | 288 | $589,875 | $13,568 | $576,306 | $6,996,745 |
| 25 | 289 | $589,875 | $12,536 | $577,339 | $6,419,406 |
| 25 | 290 | $589,875 | $11,501 | $578,373 | $5,841,033 |
| 25 | 291 | $589,875 | $10,465 | $579,409 | $5,261,624 |
| 25 | 292 | $589,875 | $9,427 | $580,448 | $4,681,176 |
| 25 | 293 | $589,875 | $8,387 | $581,488 | $4,099,689 |
| 25 | 294 | $589,875 | $7,345 | $582,529 | $3,517,159 |
| 25 | 295 | $589,875 | $6,302 | $583,573 | $2,933,586 |
| 25 | 296 | $589,875 | $5,256 | $584,619 | $2,348,968 |
| 25 | 297 | $589,875 | $4,209 | $585,666 | $1,763,302 |
| 25 | 298 | $589,875 | $3,159 | $586,715 | $1,176,586 |
| 25 | 299 | $589,875 | $2,108 | $587,767 | $588,820 |
| 25 | 300 | $589,875 | $1,055 | $588,820 | $0 |
