首期 (港幣)
$9,520,000
每月還款 (港幣)
$61,575
總貸款額 (港幣)
$14,280,000
+
總利息 (港幣)
$4,192,390
=
總還款額 (港幣)
$18,472,390
| 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 | $61,575 | $25,585 | $35,990 | $14,244,010 |
| 1 | 2 | $61,575 | $25,521 | $36,054 | $14,207,956 |
| 1 | 3 | $61,575 | $25,456 | $36,119 | $14,171,838 |
| 1 | 4 | $61,575 | $25,391 | $36,183 | $14,135,654 |
| 1 | 5 | $61,575 | $25,326 | $36,248 | $14,099,406 |
| 1 | 6 | $61,575 | $25,261 | $36,313 | $14,063,093 |
| 1 | 7 | $61,575 | $25,196 | $36,378 | $14,026,714 |
| 1 | 8 | $61,575 | $25,131 | $36,443 | $13,990,271 |
| 1 | 9 | $61,575 | $25,066 | $36,509 | $13,953,762 |
| 1 | 10 | $61,575 | $25,000 | $36,574 | $13,917,188 |
| 1 | 11 | $61,575 | $24,935 | $36,640 | $13,880,548 |
| 1 | 12 | $61,575 | $24,869 | $36,705 | $13,843,843 |
| 2 | 13 | $61,575 | $24,804 | $36,771 | $13,807,072 |
| 2 | 14 | $61,575 | $24,738 | $36,837 | $13,770,235 |
| 2 | 15 | $61,575 | $24,672 | $36,903 | $13,733,332 |
| 2 | 16 | $61,575 | $24,606 | $36,969 | $13,696,363 |
| 2 | 17 | $61,575 | $24,539 | $37,035 | $13,659,328 |
| 2 | 18 | $61,575 | $24,473 | $37,102 | $13,622,226 |
| 2 | 19 | $61,575 | $24,406 | $37,168 | $13,585,058 |
| 2 | 20 | $61,575 | $24,340 | $37,235 | $13,547,823 |
| 2 | 21 | $61,575 | $24,273 | $37,301 | $13,510,522 |
| 2 | 22 | $61,575 | $24,206 | $37,368 | $13,473,153 |
| 2 | 23 | $61,575 | $24,139 | $37,435 | $13,435,718 |
| 2 | 24 | $61,575 | $24,072 | $37,502 | $13,398,216 |
| 3 | 25 | $61,575 | $24,005 | $37,569 | $13,360,646 |
| 3 | 26 | $61,575 | $23,938 | $37,637 | $13,323,010 |
| 3 | 27 | $61,575 | $23,870 | $37,704 | $13,285,305 |
| 3 | 28 | $61,575 | $23,803 | $37,772 | $13,247,534 |
| 3 | 29 | $61,575 | $23,735 | $37,839 | $13,209,694 |
| 3 | 30 | $61,575 | $23,667 | $37,907 | $13,171,787 |
| 3 | 31 | $61,575 | $23,599 | $37,975 | $13,133,812 |
| 3 | 32 | $61,575 | $23,531 | $38,043 | $13,095,768 |
| 3 | 33 | $61,575 | $23,463 | $38,111 | $13,057,657 |
| 3 | 34 | $61,575 | $23,395 | $38,180 | $13,019,477 |
| 3 | 35 | $61,575 | $23,327 | $38,248 | $12,981,229 |
| 3 | 36 | $61,575 | $23,258 | $38,317 | $12,942,913 |
| 4 | 37 | $61,575 | $23,189 | $38,385 | $12,904,527 |
| 4 | 38 | $61,575 | $23,121 | $38,454 | $12,866,073 |
| 4 | 39 | $61,575 | $23,052 | $38,523 | $12,827,551 |
| 4 | 40 | $61,575 | $22,983 | $38,592 | $12,788,959 |
| 4 | 41 | $61,575 | $22,914 | $38,661 | $12,750,298 |
| 4 | 42 | $61,575 | $22,844 | $38,730 | $12,711,567 |
| 4 | 43 | $61,575 | $22,775 | $38,800 | $12,672,767 |
| 4 | 44 | $61,575 | $22,705 | $38,869 | $12,633,898 |
| 4 | 45 | $61,575 | $22,636 | $38,939 | $12,594,959 |
| 4 | 46 | $61,575 | $22,566 | $39,009 | $12,555,951 |
| 4 | 47 | $61,575 | $22,496 | $39,079 | $12,516,872 |
| 4 | 48 | $61,575 | $22,426 | $39,149 | $12,477,723 |
| 5 | 49 | $61,575 | $22,356 | $39,219 | $12,438,505 |
| 5 | 50 | $61,575 | $22,286 | $39,289 | $12,399,216 |
| 5 | 51 | $61,575 | $22,215 | $39,359 | $12,359,856 |
| 5 | 52 | $61,575 | $22,145 | $39,430 | $12,320,427 |
| 5 | 53 | $61,575 | $22,074 | $39,501 | $12,280,926 |
| 5 | 54 | $61,575 | $22,003 | $39,571 | $12,241,355 |
| 5 | 55 | $61,575 | $21,932 | $39,642 | $12,201,712 |
| 5 | 56 | $61,575 | $21,861 | $39,713 | $12,161,999 |
| 5 | 57 | $61,575 | $21,790 | $39,784 | $12,122,215 |
| 5 | 58 | $61,575 | $21,719 | $39,856 | $12,082,359 |
| 5 | 59 | $61,575 | $21,648 | $39,927 | $12,042,432 |
| 5 | 60 | $61,575 | $21,576 | $39,999 | $12,002,434 |
| 6 | 61 | $61,575 | $21,504 | $40,070 | $11,962,363 |
| 6 | 62 | $61,575 | $21,433 | $40,142 | $11,922,221 |
| 6 | 63 | $61,575 | $21,361 | $40,214 | $11,882,007 |
| 6 | 64 | $61,575 | $21,289 | $40,286 | $11,841,721 |
| 6 | 65 | $61,575 | $21,216 | $40,358 | $11,801,363 |
| 6 | 66 | $61,575 | $21,144 | $40,431 | $11,760,932 |
| 6 | 67 | $61,575 | $21,072 | $40,503 | $11,720,429 |
| 6 | 68 | $61,575 | $20,999 | $40,576 | $11,679,854 |
| 6 | 69 | $61,575 | $20,926 | $40,648 | $11,639,206 |
| 6 | 70 | $61,575 | $20,854 | $40,721 | $11,598,485 |
| 6 | 71 | $61,575 | $20,781 | $40,794 | $11,557,691 |
| 6 | 72 | $61,575 | $20,708 | $40,867 | $11,516,824 |
| 7 | 73 | $61,575 | $20,634 | $40,940 | $11,475,883 |
| 7 | 74 | $61,575 | $20,561 | $41,014 | $11,434,870 |
| 7 | 75 | $61,575 | $20,487 | $41,087 | $11,393,782 |
| 7 | 76 | $61,575 | $20,414 | $41,161 | $11,352,622 |
| 7 | 77 | $61,575 | $20,340 | $41,235 | $11,311,387 |
| 7 | 78 | $61,575 | $20,266 | $41,308 | $11,270,079 |
| 7 | 79 | $61,575 | $20,192 | $41,382 | $11,228,696 |
| 7 | 80 | $61,575 | $20,118 | $41,457 | $11,187,240 |
| 7 | 81 | $61,575 | $20,044 | $41,531 | $11,145,709 |
| 7 | 82 | $61,575 | $19,969 | $41,605 | $11,104,104 |
| 7 | 83 | $61,575 | $19,895 | $41,680 | $11,062,424 |
| 7 | 84 | $61,575 | $19,820 | $41,754 | $11,020,669 |
| 8 | 85 | $61,575 | $19,745 | $41,829 | $10,978,840 |
| 8 | 86 | $61,575 | $19,670 | $41,904 | $10,936,936 |
| 8 | 87 | $61,575 | $19,595 | $41,979 | $10,894,957 |
| 8 | 88 | $61,575 | $19,520 | $42,055 | $10,852,902 |
| 8 | 89 | $61,575 | $19,445 | $42,130 | $10,810,772 |
| 8 | 90 | $61,575 | $19,369 | $42,205 | $10,768,567 |
| 8 | 91 | $61,575 | $19,294 | $42,281 | $10,726,286 |
| 8 | 92 | $61,575 | $19,218 | $42,357 | $10,683,929 |
| 8 | 93 | $61,575 | $19,142 | $42,433 | $10,641,497 |
| 8 | 94 | $61,575 | $19,066 | $42,509 | $10,598,988 |
| 8 | 95 | $61,575 | $18,990 | $42,585 | $10,556,403 |
| 8 | 96 | $61,575 | $18,914 | $42,661 | $10,513,742 |
| 9 | 97 | $61,575 | $18,837 | $42,738 | $10,471,005 |
| 9 | 98 | $61,575 | $18,761 | $42,814 | $10,428,191 |
| 9 | 99 | $61,575 | $18,684 | $42,891 | $10,385,300 |
| 9 | 100 | $61,575 | $18,607 | $42,968 | $10,342,332 |
| 9 | 101 | $61,575 | $18,530 | $43,045 | $10,299,288 |
| 9 | 102 | $61,575 | $18,453 | $43,122 | $10,256,166 |
| 9 | 103 | $61,575 | $18,376 | $43,199 | $10,212,967 |
| 9 | 104 | $61,575 | $18,298 | $43,276 | $10,169,690 |
| 9 | 105 | $61,575 | $18,221 | $43,354 | $10,126,337 |
| 9 | 106 | $61,575 | $18,143 | $43,432 | $10,082,905 |
| 9 | 107 | $61,575 | $18,065 | $43,509 | $10,039,395 |
| 9 | 108 | $61,575 | $17,987 | $43,587 | $9,995,808 |
| 10 | 109 | $61,575 | $17,909 | $43,665 | $9,952,143 |
| 10 | 110 | $61,575 | $17,831 | $43,744 | $9,908,399 |
| 10 | 111 | $61,575 | $17,753 | $43,822 | $9,864,577 |
| 10 | 112 | $61,575 | $17,674 | $43,901 | $9,820,676 |
| 10 | 113 | $61,575 | $17,595 | $43,979 | $9,776,697 |
| 10 | 114 | $61,575 | $17,517 | $44,058 | $9,732,639 |
| 10 | 115 | $61,575 | $17,438 | $44,137 | $9,688,502 |
| 10 | 116 | $61,575 | $17,359 | $44,216 | $9,644,286 |
| 10 | 117 | $61,575 | $17,279 | $44,295 | $9,599,991 |
| 10 | 118 | $61,575 | $17,200 | $44,375 | $9,555,616 |
| 10 | 119 | $61,575 | $17,120 | $44,454 | $9,511,162 |
| 10 | 120 | $61,575 | $17,041 | $44,534 | $9,466,628 |
| 11 | 121 | $61,575 | $16,961 | $44,614 | $9,422,014 |
| 11 | 122 | $61,575 | $16,881 | $44,694 | $9,377,321 |
| 11 | 123 | $61,575 | $16,801 | $44,774 | $9,332,547 |
| 11 | 124 | $61,575 | $16,721 | $44,854 | $9,287,693 |
| 11 | 125 | $61,575 | $16,640 | $44,934 | $9,242,759 |
| 11 | 126 | $61,575 | $16,560 | $45,015 | $9,197,745 |
| 11 | 127 | $61,575 | $16,479 | $45,095 | $9,152,649 |
| 11 | 128 | $61,575 | $16,398 | $45,176 | $9,107,473 |
| 11 | 129 | $61,575 | $16,318 | $45,257 | $9,062,216 |
| 11 | 130 | $61,575 | $16,236 | $45,338 | $9,016,878 |
| 11 | 131 | $61,575 | $16,155 | $45,419 | $8,971,458 |
| 11 | 132 | $61,575 | $16,074 | $45,501 | $8,925,958 |
| 12 | 133 | $61,575 | $15,992 | $45,582 | $8,880,375 |
| 12 | 134 | $61,575 | $15,911 | $45,664 | $8,834,711 |
| 12 | 135 | $61,575 | $15,829 | $45,746 | $8,788,966 |
| 12 | 136 | $61,575 | $15,747 | $45,828 | $8,743,138 |
| 12 | 137 | $61,575 | $15,665 | $45,910 | $8,697,228 |
| 12 | 138 | $61,575 | $15,583 | $45,992 | $8,651,236 |
| 12 | 139 | $61,575 | $15,500 | $46,075 | $8,605,161 |
| 12 | 140 | $61,575 | $15,418 | $46,157 | $8,559,004 |
| 12 | 141 | $61,575 | $15,335 | $46,240 | $8,512,765 |
| 12 | 142 | $61,575 | $15,252 | $46,323 | $8,466,442 |
| 12 | 143 | $61,575 | $15,169 | $46,406 | $8,420,037 |
| 12 | 144 | $61,575 | $15,086 | $46,489 | $8,373,548 |
| 13 | 145 | $61,575 | $15,003 | $46,572 | $8,326,976 |
| 13 | 146 | $61,575 | $14,919 | $46,655 | $8,280,320 |
| 13 | 147 | $61,575 | $14,836 | $46,739 | $8,233,581 |
| 13 | 148 | $61,575 | $14,752 | $46,823 | $8,186,758 |
| 13 | 149 | $61,575 | $14,668 | $46,907 | $8,139,852 |
| 13 | 150 | $61,575 | $14,584 | $46,991 | $8,092,861 |
| 13 | 151 | $61,575 | $14,500 | $47,075 | $8,045,786 |
| 13 | 152 | $61,575 | $14,415 | $47,159 | $7,998,627 |
| 13 | 153 | $61,575 | $14,331 | $47,244 | $7,951,383 |
| 13 | 154 | $61,575 | $14,246 | $47,328 | $7,904,055 |
| 13 | 155 | $61,575 | $14,161 | $47,413 | $7,856,641 |
| 13 | 156 | $61,575 | $14,076 | $47,498 | $7,809,143 |
| 14 | 157 | $61,575 | $13,991 | $47,583 | $7,761,560 |
| 14 | 158 | $61,575 | $13,906 | $47,669 | $7,713,892 |
| 14 | 159 | $61,575 | $13,821 | $47,754 | $7,666,138 |
| 14 | 160 | $61,575 | $13,735 | $47,839 | $7,618,298 |
| 14 | 161 | $61,575 | $13,649 | $47,925 | $7,570,373 |
| 14 | 162 | $61,575 | $13,564 | $48,011 | $7,522,362 |
| 14 | 163 | $61,575 | $13,478 | $48,097 | $7,474,265 |
| 14 | 164 | $61,575 | $13,391 | $48,183 | $7,426,082 |
| 14 | 165 | $61,575 | $13,305 | $48,270 | $7,377,812 |
| 14 | 166 | $61,575 | $13,219 | $48,356 | $7,329,456 |
| 14 | 167 | $61,575 | $13,132 | $48,443 | $7,281,013 |
| 14 | 168 | $61,575 | $13,045 | $48,529 | $7,232,484 |
| 15 | 169 | $61,575 | $12,958 | $48,616 | $7,183,867 |
| 15 | 170 | $61,575 | $12,871 | $48,704 | $7,135,164 |
| 15 | 171 | $61,575 | $12,784 | $48,791 | $7,086,373 |
| 15 | 172 | $61,575 | $12,696 | $48,878 | $7,037,495 |
| 15 | 173 | $61,575 | $12,609 | $48,966 | $6,988,529 |
| 15 | 174 | $61,575 | $12,521 | $49,054 | $6,939,476 |
| 15 | 175 | $61,575 | $12,433 | $49,141 | $6,890,334 |
| 15 | 176 | $61,575 | $12,345 | $49,229 | $6,841,105 |
| 15 | 177 | $61,575 | $12,257 | $49,318 | $6,791,787 |
| 15 | 178 | $61,575 | $12,169 | $49,406 | $6,742,381 |
| 15 | 179 | $61,575 | $12,080 | $49,495 | $6,692,886 |
| 15 | 180 | $61,575 | $11,991 | $49,583 | $6,643,303 |
| 16 | 181 | $61,575 | $11,903 | $49,672 | $6,593,631 |
| 16 | 182 | $61,575 | $11,814 | $49,761 | $6,543,870 |
| 16 | 183 | $61,575 | $11,724 | $49,850 | $6,494,020 |
| 16 | 184 | $61,575 | $11,635 | $49,940 | $6,444,080 |
| 16 | 185 | $61,575 | $11,546 | $50,029 | $6,394,051 |
| 16 | 186 | $61,575 | $11,456 | $50,119 | $6,343,933 |
| 16 | 187 | $61,575 | $11,366 | $50,208 | $6,293,724 |
| 16 | 188 | $61,575 | $11,276 | $50,298 | $6,243,426 |
| 16 | 189 | $61,575 | $11,186 | $50,388 | $6,193,038 |
| 16 | 190 | $61,575 | $11,096 | $50,479 | $6,142,559 |
| 16 | 191 | $61,575 | $11,005 | $50,569 | $6,091,990 |
| 16 | 192 | $61,575 | $10,915 | $50,660 | $6,041,330 |
| 17 | 193 | $61,575 | $10,824 | $50,751 | $5,990,579 |
| 17 | 194 | $61,575 | $10,733 | $50,842 | $5,939,738 |
| 17 | 195 | $61,575 | $10,642 | $50,933 | $5,888,805 |
| 17 | 196 | $61,575 | $10,551 | $51,024 | $5,837,781 |
| 17 | 197 | $61,575 | $10,459 | $51,115 | $5,786,666 |
| 17 | 198 | $61,575 | $10,368 | $51,207 | $5,735,459 |
| 17 | 199 | $61,575 | $10,276 | $51,299 | $5,684,160 |
| 17 | 200 | $61,575 | $10,184 | $51,391 | $5,632,770 |
| 17 | 201 | $61,575 | $10,092 | $51,483 | $5,581,287 |
| 17 | 202 | $61,575 | $10,000 | $51,575 | $5,529,713 |
| 17 | 203 | $61,575 | $9,907 | $51,667 | $5,478,045 |
| 17 | 204 | $61,575 | $9,815 | $51,760 | $5,426,286 |
| 18 | 205 | $61,575 | $9,722 | $51,853 | $5,374,433 |
| 18 | 206 | $61,575 | $9,629 | $51,945 | $5,322,488 |
| 18 | 207 | $61,575 | $9,536 | $52,039 | $5,270,449 |
| 18 | 208 | $61,575 | $9,443 | $52,132 | $5,218,317 |
| 18 | 209 | $61,575 | $9,349 | $52,225 | $5,166,092 |
| 18 | 210 | $61,575 | $9,256 | $52,319 | $5,113,773 |
| 18 | 211 | $61,575 | $9,162 | $52,412 | $5,061,361 |
| 18 | 212 | $61,575 | $9,068 | $52,506 | $5,008,855 |
| 18 | 213 | $61,575 | $8,974 | $52,600 | $4,956,254 |
| 18 | 214 | $61,575 | $8,880 | $52,695 | $4,903,559 |
| 18 | 215 | $61,575 | $8,786 | $52,789 | $4,850,770 |
| 18 | 216 | $61,575 | $8,691 | $52,884 | $4,797,887 |
| 19 | 217 | $61,575 | $8,596 | $52,978 | $4,744,908 |
| 19 | 218 | $61,575 | $8,501 | $53,073 | $4,691,835 |
| 19 | 219 | $61,575 | $8,406 | $53,168 | $4,638,667 |
| 19 | 220 | $61,575 | $8,311 | $53,264 | $4,585,403 |
| 19 | 221 | $61,575 | $8,216 | $53,359 | $4,532,044 |
| 19 | 222 | $61,575 | $8,120 | $53,455 | $4,478,589 |
| 19 | 223 | $61,575 | $8,024 | $53,550 | $4,425,039 |
| 19 | 224 | $61,575 | $7,928 | $53,646 | $4,371,392 |
| 19 | 225 | $61,575 | $7,832 | $53,743 | $4,317,650 |
| 19 | 226 | $61,575 | $7,736 | $53,839 | $4,263,811 |
| 19 | 227 | $61,575 | $7,639 | $53,935 | $4,209,875 |
| 19 | 228 | $61,575 | $7,543 | $54,032 | $4,155,843 |
| 20 | 229 | $61,575 | $7,446 | $54,129 | $4,101,715 |
| 20 | 230 | $61,575 | $7,349 | $54,226 | $4,047,489 |
| 20 | 231 | $61,575 | $7,252 | $54,323 | $3,993,166 |
| 20 | 232 | $61,575 | $7,154 | $54,420 | $3,938,746 |
| 20 | 233 | $61,575 | $7,057 | $54,518 | $3,884,228 |
| 20 | 234 | $61,575 | $6,959 | $54,615 | $3,829,613 |
| 20 | 235 | $61,575 | $6,861 | $54,713 | $3,774,900 |
| 20 | 236 | $61,575 | $6,763 | $54,811 | $3,720,088 |
| 20 | 237 | $61,575 | $6,665 | $54,909 | $3,665,179 |
| 20 | 238 | $61,575 | $6,567 | $55,008 | $3,610,171 |
| 20 | 239 | $61,575 | $6,468 | $55,106 | $3,555,065 |
| 20 | 240 | $61,575 | $6,369 | $55,205 | $3,499,859 |
| 21 | 241 | $61,575 | $6,271 | $55,304 | $3,444,555 |
| 21 | 242 | $61,575 | $6,171 | $55,403 | $3,389,152 |
| 21 | 243 | $61,575 | $6,072 | $55,502 | $3,333,650 |
| 21 | 244 | $61,575 | $5,973 | $55,602 | $3,278,048 |
| 21 | 245 | $61,575 | $5,873 | $55,701 | $3,222,346 |
| 21 | 246 | $61,575 | $5,773 | $55,801 | $3,166,545 |
| 21 | 247 | $61,575 | $5,673 | $55,901 | $3,110,644 |
| 21 | 248 | $61,575 | $5,573 | $56,001 | $3,054,643 |
| 21 | 249 | $61,575 | $5,473 | $56,102 | $2,998,541 |
| 21 | 250 | $61,575 | $5,372 | $56,202 | $2,942,339 |
| 21 | 251 | $61,575 | $5,272 | $56,303 | $2,886,036 |
| 21 | 252 | $61,575 | $5,171 | $56,404 | $2,829,632 |
| 22 | 253 | $61,575 | $5,070 | $56,505 | $2,773,127 |
| 22 | 254 | $61,575 | $4,969 | $56,606 | $2,716,521 |
| 22 | 255 | $61,575 | $4,867 | $56,708 | $2,659,813 |
| 22 | 256 | $61,575 | $4,765 | $56,809 | $2,603,004 |
| 22 | 257 | $61,575 | $4,664 | $56,911 | $2,546,093 |
| 22 | 258 | $61,575 | $4,562 | $57,013 | $2,489,080 |
| 22 | 259 | $61,575 | $4,460 | $57,115 | $2,431,965 |
| 22 | 260 | $61,575 | $4,357 | $57,217 | $2,374,748 |
| 22 | 261 | $61,575 | $4,255 | $57,320 | $2,317,428 |
| 22 | 262 | $61,575 | $4,152 | $57,423 | $2,260,006 |
| 22 | 263 | $61,575 | $4,049 | $57,525 | $2,202,480 |
| 22 | 264 | $61,575 | $3,946 | $57,629 | $2,144,852 |
| 23 | 265 | $61,575 | $3,843 | $57,732 | $2,087,120 |
| 23 | 266 | $61,575 | $3,739 | $57,835 | $2,029,285 |
| 23 | 267 | $61,575 | $3,636 | $57,939 | $1,971,346 |
| 23 | 268 | $61,575 | $3,532 | $58,043 | $1,913,303 |
| 23 | 269 | $61,575 | $3,428 | $58,147 | $1,855,156 |
| 23 | 270 | $61,575 | $3,324 | $58,251 | $1,796,906 |
| 23 | 271 | $61,575 | $3,219 | $58,355 | $1,738,551 |
| 23 | 272 | $61,575 | $3,115 | $58,460 | $1,680,091 |
| 23 | 273 | $61,575 | $3,010 | $58,564 | $1,621,526 |
| 23 | 274 | $61,575 | $2,905 | $58,669 | $1,562,857 |
| 23 | 275 | $61,575 | $2,800 | $58,775 | $1,504,082 |
| 23 | 276 | $61,575 | $2,695 | $58,880 | $1,445,203 |
| 24 | 277 | $61,575 | $2,589 | $58,985 | $1,386,217 |
| 24 | 278 | $61,575 | $2,484 | $59,091 | $1,327,126 |
| 24 | 279 | $61,575 | $2,378 | $59,197 | $1,267,929 |
| 24 | 280 | $61,575 | $2,272 | $59,303 | $1,208,626 |
| 24 | 281 | $61,575 | $2,165 | $59,409 | $1,149,217 |
| 24 | 282 | $61,575 | $2,059 | $59,516 | $1,089,702 |
| 24 | 283 | $61,575 | $1,952 | $59,622 | $1,030,079 |
| 24 | 284 | $61,575 | $1,846 | $59,729 | $970,350 |
| 24 | 285 | $61,575 | $1,739 | $59,836 | $910,514 |
| 24 | 286 | $61,575 | $1,631 | $59,943 | $850,571 |
| 24 | 287 | $61,575 | $1,524 | $60,051 | $790,520 |
| 24 | 288 | $61,575 | $1,416 | $60,158 | $730,362 |
| 25 | 289 | $61,575 | $1,309 | $60,266 | $670,096 |
| 25 | 290 | $61,575 | $1,201 | $60,374 | $609,722 |
| 25 | 291 | $61,575 | $1,092 | $60,482 | $549,240 |
| 25 | 292 | $61,575 | $984 | $60,591 | $488,649 |
| 25 | 293 | $61,575 | $875 | $60,699 | $427,950 |
| 25 | 294 | $61,575 | $767 | $60,808 | $367,142 |
| 25 | 295 | $61,575 | $658 | $60,917 | $306,225 |
| 25 | 296 | $61,575 | $549 | $61,026 | $245,199 |
| 25 | 297 | $61,575 | $439 | $61,135 | $184,064 |
| 25 | 298 | $61,575 | $330 | $61,245 | $122,819 |
| 25 | 299 | $61,575 | $220 | $61,355 | $61,465 |
| 25 | 300 | $61,575 | $110 | $61,465 | $0 |
