首期 (港幣)
$8,600,000
每月還款 (港幣)
$55,624
總貸款額 (港幣)
$12,900,000
+
總利息 (港幣)
$3,787,243
=
總還款額 (港幣)
$16,687,243
| 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 | $55,624 | $23,113 | $32,512 | $12,867,488 |
| 1 | 2 | $55,624 | $23,054 | $32,570 | $12,834,918 |
| 1 | 3 | $55,624 | $22,996 | $32,628 | $12,802,290 |
| 1 | 4 | $55,624 | $22,937 | $32,687 | $12,769,604 |
| 1 | 5 | $55,624 | $22,879 | $32,745 | $12,736,858 |
| 1 | 6 | $55,624 | $22,820 | $32,804 | $12,704,054 |
| 1 | 7 | $55,624 | $22,761 | $32,863 | $12,671,192 |
| 1 | 8 | $55,624 | $22,703 | $32,922 | $12,638,270 |
| 1 | 9 | $55,624 | $22,644 | $32,981 | $12,605,289 |
| 1 | 10 | $55,624 | $22,584 | $33,040 | $12,572,250 |
| 1 | 11 | $55,624 | $22,525 | $33,099 | $12,539,151 |
| 1 | 12 | $55,624 | $22,466 | $33,158 | $12,505,993 |
| 2 | 13 | $55,624 | $22,407 | $33,218 | $12,472,775 |
| 2 | 14 | $55,624 | $22,347 | $33,277 | $12,439,498 |
| 2 | 15 | $55,624 | $22,287 | $33,337 | $12,406,161 |
| 2 | 16 | $55,624 | $22,228 | $33,396 | $12,372,765 |
| 2 | 17 | $55,624 | $22,168 | $33,456 | $12,339,309 |
| 2 | 18 | $55,624 | $22,108 | $33,516 | $12,305,792 |
| 2 | 19 | $55,624 | $22,048 | $33,576 | $12,272,216 |
| 2 | 20 | $55,624 | $21,988 | $33,636 | $12,238,580 |
| 2 | 21 | $55,624 | $21,927 | $33,697 | $12,204,883 |
| 2 | 22 | $55,624 | $21,867 | $33,757 | $12,171,126 |
| 2 | 23 | $55,624 | $21,807 | $33,818 | $12,137,308 |
| 2 | 24 | $55,624 | $21,746 | $33,878 | $12,103,430 |
| 3 | 25 | $55,624 | $21,685 | $33,939 | $12,069,491 |
| 3 | 26 | $55,624 | $21,625 | $34,000 | $12,035,492 |
| 3 | 27 | $55,624 | $21,564 | $34,061 | $12,001,431 |
| 3 | 28 | $55,624 | $21,503 | $34,122 | $11,967,310 |
| 3 | 29 | $55,624 | $21,441 | $34,183 | $11,933,127 |
| 3 | 30 | $55,624 | $21,380 | $34,244 | $11,898,883 |
| 3 | 31 | $55,624 | $21,319 | $34,305 | $11,864,578 |
| 3 | 32 | $55,624 | $21,257 | $34,367 | $11,830,211 |
| 3 | 33 | $55,624 | $21,196 | $34,428 | $11,795,783 |
| 3 | 34 | $55,624 | $21,134 | $34,490 | $11,761,293 |
| 3 | 35 | $55,624 | $21,072 | $34,552 | $11,726,741 |
| 3 | 36 | $55,624 | $21,010 | $34,614 | $11,692,127 |
| 4 | 37 | $55,624 | $20,948 | $34,676 | $11,657,451 |
| 4 | 38 | $55,624 | $20,886 | $34,738 | $11,622,713 |
| 4 | 39 | $55,624 | $20,824 | $34,800 | $11,587,913 |
| 4 | 40 | $55,624 | $20,762 | $34,862 | $11,553,051 |
| 4 | 41 | $55,624 | $20,699 | $34,925 | $11,518,126 |
| 4 | 42 | $55,624 | $20,637 | $34,988 | $11,483,138 |
| 4 | 43 | $55,624 | $20,574 | $35,050 | $11,448,088 |
| 4 | 44 | $55,624 | $20,511 | $35,113 | $11,412,975 |
| 4 | 45 | $55,624 | $20,448 | $35,176 | $11,377,799 |
| 4 | 46 | $55,624 | $20,385 | $35,239 | $11,342,560 |
| 4 | 47 | $55,624 | $20,322 | $35,302 | $11,307,258 |
| 4 | 48 | $55,624 | $20,259 | $35,365 | $11,271,893 |
| 5 | 49 | $55,624 | $20,195 | $35,429 | $11,236,464 |
| 5 | 50 | $55,624 | $20,132 | $35,492 | $11,200,972 |
| 5 | 51 | $55,624 | $20,068 | $35,556 | $11,165,417 |
| 5 | 52 | $55,624 | $20,005 | $35,619 | $11,129,797 |
| 5 | 53 | $55,624 | $19,941 | $35,683 | $11,094,114 |
| 5 | 54 | $55,624 | $19,877 | $35,747 | $11,058,367 |
| 5 | 55 | $55,624 | $19,813 | $35,811 | $11,022,555 |
| 5 | 56 | $55,624 | $19,749 | $35,875 | $10,986,680 |
| 5 | 57 | $55,624 | $19,684 | $35,940 | $10,950,740 |
| 5 | 58 | $55,624 | $19,620 | $36,004 | $10,914,736 |
| 5 | 59 | $55,624 | $19,556 | $36,069 | $10,878,668 |
| 5 | 60 | $55,624 | $19,491 | $36,133 | $10,842,534 |
| 6 | 61 | $55,624 | $19,426 | $36,198 | $10,806,337 |
| 6 | 62 | $55,624 | $19,361 | $36,263 | $10,770,074 |
| 6 | 63 | $55,624 | $19,296 | $36,328 | $10,733,746 |
| 6 | 64 | $55,624 | $19,231 | $36,393 | $10,697,353 |
| 6 | 65 | $55,624 | $19,166 | $36,458 | $10,660,895 |
| 6 | 66 | $55,624 | $19,101 | $36,523 | $10,624,372 |
| 6 | 67 | $55,624 | $19,035 | $36,589 | $10,587,783 |
| 6 | 68 | $55,624 | $18,970 | $36,654 | $10,551,129 |
| 6 | 69 | $55,624 | $18,904 | $36,720 | $10,514,409 |
| 6 | 70 | $55,624 | $18,838 | $36,786 | $10,477,623 |
| 6 | 71 | $55,624 | $18,772 | $36,852 | $10,440,771 |
| 6 | 72 | $55,624 | $18,706 | $36,918 | $10,403,853 |
| 7 | 73 | $55,624 | $18,640 | $36,984 | $10,366,869 |
| 7 | 74 | $55,624 | $18,574 | $37,050 | $10,329,819 |
| 7 | 75 | $55,624 | $18,508 | $37,117 | $10,292,703 |
| 7 | 76 | $55,624 | $18,441 | $37,183 | $10,255,520 |
| 7 | 77 | $55,624 | $18,374 | $37,250 | $10,218,270 |
| 7 | 78 | $55,624 | $18,308 | $37,316 | $10,180,953 |
| 7 | 79 | $55,624 | $18,241 | $37,383 | $10,143,570 |
| 7 | 80 | $55,624 | $18,174 | $37,450 | $10,106,120 |
| 7 | 81 | $55,624 | $18,107 | $37,517 | $10,068,603 |
| 7 | 82 | $55,624 | $18,040 | $37,585 | $10,031,018 |
| 7 | 83 | $55,624 | $17,972 | $37,652 | $9,993,366 |
| 7 | 84 | $55,624 | $17,905 | $37,719 | $9,955,647 |
| 8 | 85 | $55,624 | $17,837 | $37,787 | $9,917,860 |
| 8 | 86 | $55,624 | $17,769 | $37,855 | $9,880,005 |
| 8 | 87 | $55,624 | $17,702 | $37,922 | $9,842,083 |
| 8 | 88 | $55,624 | $17,634 | $37,990 | $9,804,092 |
| 8 | 89 | $55,624 | $17,566 | $38,058 | $9,766,034 |
| 8 | 90 | $55,624 | $17,497 | $38,127 | $9,727,907 |
| 8 | 91 | $55,624 | $17,429 | $38,195 | $9,689,712 |
| 8 | 92 | $55,624 | $17,361 | $38,263 | $9,651,449 |
| 8 | 93 | $55,624 | $17,292 | $38,332 | $9,613,117 |
| 8 | 94 | $55,624 | $17,224 | $38,401 | $9,574,716 |
| 8 | 95 | $55,624 | $17,155 | $38,469 | $9,536,247 |
| 8 | 96 | $55,624 | $17,086 | $38,538 | $9,497,708 |
| 9 | 97 | $55,624 | $17,017 | $38,607 | $9,459,101 |
| 9 | 98 | $55,624 | $16,948 | $38,677 | $9,420,424 |
| 9 | 99 | $55,624 | $16,878 | $38,746 | $9,381,678 |
| 9 | 100 | $55,624 | $16,809 | $38,815 | $9,342,863 |
| 9 | 101 | $55,624 | $16,739 | $38,885 | $9,303,978 |
| 9 | 102 | $55,624 | $16,670 | $38,955 | $9,265,024 |
| 9 | 103 | $55,624 | $16,600 | $39,024 | $9,225,999 |
| 9 | 104 | $55,624 | $16,530 | $39,094 | $9,186,905 |
| 9 | 105 | $55,624 | $16,460 | $39,164 | $9,147,741 |
| 9 | 106 | $55,624 | $16,390 | $39,234 | $9,108,507 |
| 9 | 107 | $55,624 | $16,319 | $39,305 | $9,069,202 |
| 9 | 108 | $55,624 | $16,249 | $39,375 | $9,029,827 |
| 10 | 109 | $55,624 | $16,178 | $39,446 | $8,990,381 |
| 10 | 110 | $55,624 | $16,108 | $39,516 | $8,950,865 |
| 10 | 111 | $55,624 | $16,037 | $39,587 | $8,911,277 |
| 10 | 112 | $55,624 | $15,966 | $39,658 | $8,871,619 |
| 10 | 113 | $55,624 | $15,895 | $39,729 | $8,831,890 |
| 10 | 114 | $55,624 | $15,824 | $39,800 | $8,792,090 |
| 10 | 115 | $55,624 | $15,752 | $39,872 | $8,752,218 |
| 10 | 116 | $55,624 | $15,681 | $39,943 | $8,712,275 |
| 10 | 117 | $55,624 | $15,609 | $40,015 | $8,672,260 |
| 10 | 118 | $55,624 | $15,538 | $40,086 | $8,632,174 |
| 10 | 119 | $55,624 | $15,466 | $40,158 | $8,592,016 |
| 10 | 120 | $55,624 | $15,394 | $40,230 | $8,551,786 |
| 11 | 121 | $55,624 | $15,322 | $40,302 | $8,511,484 |
| 11 | 122 | $55,624 | $15,250 | $40,374 | $8,471,109 |
| 11 | 123 | $55,624 | $15,177 | $40,447 | $8,430,662 |
| 11 | 124 | $55,624 | $15,105 | $40,519 | $8,390,143 |
| 11 | 125 | $55,624 | $15,032 | $40,592 | $8,349,551 |
| 11 | 126 | $55,624 | $14,960 | $40,665 | $8,308,887 |
| 11 | 127 | $55,624 | $14,887 | $40,737 | $8,268,150 |
| 11 | 128 | $55,624 | $14,814 | $40,810 | $8,227,339 |
| 11 | 129 | $55,624 | $14,741 | $40,883 | $8,186,456 |
| 11 | 130 | $55,624 | $14,667 | $40,957 | $8,145,499 |
| 11 | 131 | $55,624 | $14,594 | $41,030 | $8,104,469 |
| 11 | 132 | $55,624 | $14,521 | $41,104 | $8,063,365 |
| 12 | 133 | $55,624 | $14,447 | $41,177 | $8,022,188 |
| 12 | 134 | $55,624 | $14,373 | $41,251 | $7,980,937 |
| 12 | 135 | $55,624 | $14,299 | $41,325 | $7,939,612 |
| 12 | 136 | $55,624 | $14,225 | $41,399 | $7,898,213 |
| 12 | 137 | $55,624 | $14,151 | $41,473 | $7,856,740 |
| 12 | 138 | $55,624 | $14,077 | $41,547 | $7,815,192 |
| 12 | 139 | $55,624 | $14,002 | $41,622 | $7,773,570 |
| 12 | 140 | $55,624 | $13,928 | $41,696 | $7,731,874 |
| 12 | 141 | $55,624 | $13,853 | $41,771 | $7,690,103 |
| 12 | 142 | $55,624 | $13,778 | $41,846 | $7,648,257 |
| 12 | 143 | $55,624 | $13,703 | $41,921 | $7,606,335 |
| 12 | 144 | $55,624 | $13,628 | $41,996 | $7,564,339 |
| 13 | 145 | $55,624 | $13,553 | $42,071 | $7,522,268 |
| 13 | 146 | $55,624 | $13,477 | $42,147 | $7,480,121 |
| 13 | 147 | $55,624 | $13,402 | $42,222 | $7,437,899 |
| 13 | 148 | $55,624 | $13,326 | $42,298 | $7,395,601 |
| 13 | 149 | $55,624 | $13,250 | $42,374 | $7,353,227 |
| 13 | 150 | $55,624 | $13,175 | $42,450 | $7,310,778 |
| 13 | 151 | $55,624 | $13,098 | $42,526 | $7,268,252 |
| 13 | 152 | $55,624 | $13,022 | $42,602 | $7,225,650 |
| 13 | 153 | $55,624 | $12,946 | $42,678 | $7,182,972 |
| 13 | 154 | $55,624 | $12,869 | $42,755 | $7,140,217 |
| 13 | 155 | $55,624 | $12,793 | $42,831 | $7,097,386 |
| 13 | 156 | $55,624 | $12,716 | $42,908 | $7,054,478 |
| 14 | 157 | $55,624 | $12,639 | $42,985 | $7,011,493 |
| 14 | 158 | $55,624 | $12,562 | $43,062 | $6,968,431 |
| 14 | 159 | $55,624 | $12,485 | $43,139 | $6,925,292 |
| 14 | 160 | $55,624 | $12,408 | $43,216 | $6,882,076 |
| 14 | 161 | $55,624 | $12,330 | $43,294 | $6,838,782 |
| 14 | 162 | $55,624 | $12,253 | $43,371 | $6,795,411 |
| 14 | 163 | $55,624 | $12,175 | $43,449 | $6,751,962 |
| 14 | 164 | $55,624 | $12,097 | $43,527 | $6,708,435 |
| 14 | 165 | $55,624 | $12,019 | $43,605 | $6,664,830 |
| 14 | 166 | $55,624 | $11,941 | $43,683 | $6,621,147 |
| 14 | 167 | $55,624 | $11,863 | $43,761 | $6,577,386 |
| 14 | 168 | $55,624 | $11,784 | $43,840 | $6,533,546 |
| 15 | 169 | $55,624 | $11,706 | $43,918 | $6,489,628 |
| 15 | 170 | $55,624 | $11,627 | $43,997 | $6,445,631 |
| 15 | 171 | $55,624 | $11,548 | $44,076 | $6,401,555 |
| 15 | 172 | $55,624 | $11,469 | $44,155 | $6,357,401 |
| 15 | 173 | $55,624 | $11,390 | $44,234 | $6,313,167 |
| 15 | 174 | $55,624 | $11,311 | $44,313 | $6,268,854 |
| 15 | 175 | $55,624 | $11,232 | $44,392 | $6,224,462 |
| 15 | 176 | $55,624 | $11,152 | $44,472 | $6,179,990 |
| 15 | 177 | $55,624 | $11,072 | $44,552 | $6,135,438 |
| 15 | 178 | $55,624 | $10,993 | $44,631 | $6,090,806 |
| 15 | 179 | $55,624 | $10,913 | $44,711 | $6,046,095 |
| 15 | 180 | $55,624 | $10,833 | $44,792 | $6,001,303 |
| 16 | 181 | $55,624 | $10,752 | $44,872 | $5,956,432 |
| 16 | 182 | $55,624 | $10,672 | $44,952 | $5,911,479 |
| 16 | 183 | $55,624 | $10,591 | $45,033 | $5,866,447 |
| 16 | 184 | $55,624 | $10,511 | $45,113 | $5,821,333 |
| 16 | 185 | $55,624 | $10,430 | $45,194 | $5,776,139 |
| 16 | 186 | $55,624 | $10,349 | $45,275 | $5,730,864 |
| 16 | 187 | $55,624 | $10,268 | $45,356 | $5,685,507 |
| 16 | 188 | $55,624 | $10,187 | $45,438 | $5,640,070 |
| 16 | 189 | $55,624 | $10,105 | $45,519 | $5,594,551 |
| 16 | 190 | $55,624 | $10,024 | $45,601 | $5,548,950 |
| 16 | 191 | $55,624 | $9,942 | $45,682 | $5,503,268 |
| 16 | 192 | $55,624 | $9,860 | $45,764 | $5,457,504 |
| 17 | 193 | $55,624 | $9,778 | $45,846 | $5,411,658 |
| 17 | 194 | $55,624 | $9,696 | $45,928 | $5,365,729 |
| 17 | 195 | $55,624 | $9,614 | $46,011 | $5,319,719 |
| 17 | 196 | $55,624 | $9,531 | $46,093 | $5,273,626 |
| 17 | 197 | $55,624 | $9,449 | $46,176 | $5,227,450 |
| 17 | 198 | $55,624 | $9,366 | $46,258 | $5,181,192 |
| 17 | 199 | $55,624 | $9,283 | $46,341 | $5,134,851 |
| 17 | 200 | $55,624 | $9,200 | $46,424 | $5,088,427 |
| 17 | 201 | $55,624 | $9,117 | $46,507 | $5,041,919 |
| 17 | 202 | $55,624 | $9,033 | $46,591 | $4,995,329 |
| 17 | 203 | $55,624 | $8,950 | $46,674 | $4,948,654 |
| 17 | 204 | $55,624 | $8,866 | $46,758 | $4,901,897 |
| 18 | 205 | $55,624 | $8,783 | $46,842 | $4,855,055 |
| 18 | 206 | $55,624 | $8,699 | $46,926 | $4,808,129 |
| 18 | 207 | $55,624 | $8,615 | $47,010 | $4,761,120 |
| 18 | 208 | $55,624 | $8,530 | $47,094 | $4,714,026 |
| 18 | 209 | $55,624 | $8,446 | $47,178 | $4,666,848 |
| 18 | 210 | $55,624 | $8,361 | $47,263 | $4,619,585 |
| 18 | 211 | $55,624 | $8,277 | $47,347 | $4,572,238 |
| 18 | 212 | $55,624 | $8,192 | $47,432 | $4,524,806 |
| 18 | 213 | $55,624 | $8,107 | $47,517 | $4,477,288 |
| 18 | 214 | $55,624 | $8,022 | $47,602 | $4,429,686 |
| 18 | 215 | $55,624 | $7,937 | $47,688 | $4,381,998 |
| 18 | 216 | $55,624 | $7,851 | $47,773 | $4,334,225 |
| 19 | 217 | $55,624 | $7,765 | $47,859 | $4,286,367 |
| 19 | 218 | $55,624 | $7,680 | $47,944 | $4,238,422 |
| 19 | 219 | $55,624 | $7,594 | $48,030 | $4,190,392 |
| 19 | 220 | $55,624 | $7,508 | $48,116 | $4,142,276 |
| 19 | 221 | $55,624 | $7,422 | $48,203 | $4,094,073 |
| 19 | 222 | $55,624 | $7,335 | $48,289 | $4,045,784 |
| 19 | 223 | $55,624 | $7,249 | $48,375 | $3,997,409 |
| 19 | 224 | $55,624 | $7,162 | $48,462 | $3,948,947 |
| 19 | 225 | $55,624 | $7,075 | $48,549 | $3,900,398 |
| 19 | 226 | $55,624 | $6,988 | $48,636 | $3,851,762 |
| 19 | 227 | $55,624 | $6,901 | $48,723 | $3,803,039 |
| 19 | 228 | $55,624 | $6,814 | $48,810 | $3,754,228 |
| 20 | 229 | $55,624 | $6,726 | $48,898 | $3,705,331 |
| 20 | 230 | $55,624 | $6,639 | $48,985 | $3,656,345 |
| 20 | 231 | $55,624 | $6,551 | $49,073 | $3,607,272 |
| 20 | 232 | $55,624 | $6,463 | $49,161 | $3,558,111 |
| 20 | 233 | $55,624 | $6,375 | $49,249 | $3,508,862 |
| 20 | 234 | $55,624 | $6,287 | $49,337 | $3,459,524 |
| 20 | 235 | $55,624 | $6,198 | $49,426 | $3,410,098 |
| 20 | 236 | $55,624 | $6,110 | $49,514 | $3,360,584 |
| 20 | 237 | $55,624 | $6,021 | $49,603 | $3,310,981 |
| 20 | 238 | $55,624 | $5,932 | $49,692 | $3,261,289 |
| 20 | 239 | $55,624 | $5,843 | $49,781 | $3,211,508 |
| 20 | 240 | $55,624 | $5,754 | $49,870 | $3,161,638 |
| 21 | 241 | $55,624 | $5,665 | $49,960 | $3,111,678 |
| 21 | 242 | $55,624 | $5,575 | $50,049 | $3,061,629 |
| 21 | 243 | $55,624 | $5,485 | $50,139 | $3,011,490 |
| 21 | 244 | $55,624 | $5,396 | $50,229 | $2,961,262 |
| 21 | 245 | $55,624 | $5,306 | $50,319 | $2,910,943 |
| 21 | 246 | $55,624 | $5,215 | $50,409 | $2,860,535 |
| 21 | 247 | $55,624 | $5,125 | $50,499 | $2,810,036 |
| 21 | 248 | $55,624 | $5,035 | $50,589 | $2,759,446 |
| 21 | 249 | $55,624 | $4,944 | $50,680 | $2,708,766 |
| 21 | 250 | $55,624 | $4,853 | $50,771 | $2,657,995 |
| 21 | 251 | $55,624 | $4,762 | $50,862 | $2,607,133 |
| 21 | 252 | $55,624 | $4,671 | $50,953 | $2,556,180 |
| 22 | 253 | $55,624 | $4,580 | $51,044 | $2,505,136 |
| 22 | 254 | $55,624 | $4,488 | $51,136 | $2,454,000 |
| 22 | 255 | $55,624 | $4,397 | $51,227 | $2,402,773 |
| 22 | 256 | $55,624 | $4,305 | $51,319 | $2,351,453 |
| 22 | 257 | $55,624 | $4,213 | $51,411 | $2,300,042 |
| 22 | 258 | $55,624 | $4,121 | $51,503 | $2,248,539 |
| 22 | 259 | $55,624 | $4,029 | $51,596 | $2,196,944 |
| 22 | 260 | $55,624 | $3,936 | $51,688 | $2,145,256 |
| 22 | 261 | $55,624 | $3,844 | $51,781 | $2,093,475 |
| 22 | 262 | $55,624 | $3,751 | $51,873 | $2,041,602 |
| 22 | 263 | $55,624 | $3,658 | $51,966 | $1,989,635 |
| 22 | 264 | $55,624 | $3,565 | $52,059 | $1,937,576 |
| 23 | 265 | $55,624 | $3,471 | $52,153 | $1,885,423 |
| 23 | 266 | $55,624 | $3,378 | $52,246 | $1,833,177 |
| 23 | 267 | $55,624 | $3,284 | $52,340 | $1,780,838 |
| 23 | 268 | $55,624 | $3,191 | $52,433 | $1,728,404 |
| 23 | 269 | $55,624 | $3,097 | $52,527 | $1,675,877 |
| 23 | 270 | $55,624 | $3,003 | $52,622 | $1,623,255 |
| 23 | 271 | $55,624 | $2,908 | $52,716 | $1,570,539 |
| 23 | 272 | $55,624 | $2,814 | $52,810 | $1,517,729 |
| 23 | 273 | $55,624 | $2,719 | $52,905 | $1,464,824 |
| 23 | 274 | $55,624 | $2,624 | $53,000 | $1,411,825 |
| 23 | 275 | $55,624 | $2,530 | $53,095 | $1,358,730 |
| 23 | 276 | $55,624 | $2,434 | $53,190 | $1,305,540 |
| 24 | 277 | $55,624 | $2,339 | $53,285 | $1,252,255 |
| 24 | 278 | $55,624 | $2,244 | $53,381 | $1,198,875 |
| 24 | 279 | $55,624 | $2,148 | $53,476 | $1,145,398 |
| 24 | 280 | $55,624 | $2,052 | $53,572 | $1,091,826 |
| 24 | 281 | $55,624 | $1,956 | $53,668 | $1,038,158 |
| 24 | 282 | $55,624 | $1,860 | $53,764 | $984,394 |
| 24 | 283 | $55,624 | $1,764 | $53,860 | $930,534 |
| 24 | 284 | $55,624 | $1,667 | $53,957 | $876,577 |
| 24 | 285 | $55,624 | $1,571 | $54,054 | $822,523 |
| 24 | 286 | $55,624 | $1,474 | $54,150 | $768,373 |
| 24 | 287 | $55,624 | $1,377 | $54,247 | $714,125 |
| 24 | 288 | $55,624 | $1,279 | $54,345 | $659,781 |
| 25 | 289 | $55,624 | $1,182 | $54,442 | $605,339 |
| 25 | 290 | $55,624 | $1,085 | $54,540 | $550,799 |
| 25 | 291 | $55,624 | $987 | $54,637 | $496,162 |
| 25 | 292 | $55,624 | $889 | $54,735 | $441,427 |
| 25 | 293 | $55,624 | $791 | $54,833 | $386,593 |
| 25 | 294 | $55,624 | $693 | $54,931 | $331,662 |
| 25 | 295 | $55,624 | $594 | $55,030 | $276,632 |
| 25 | 296 | $55,624 | $496 | $55,129 | $221,504 |
| 25 | 297 | $55,624 | $397 | $55,227 | $166,276 |
| 25 | 298 | $55,624 | $298 | $55,326 | $110,950 |
| 25 | 299 | $55,624 | $199 | $55,425 | $55,525 |
| 25 | 300 | $55,624 | $99 | $55,525 | $0 |
