首期 (港幣)
$8,320,000
每月還款 (港幣)
$53,813
總貸款額 (港幣)
$12,480,000
+
總利息 (港幣)
$3,663,937
=
總還款額 (港幣)
$16,143,937
| 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 | $53,813 | $22,360 | $31,453 | $12,448,547 |
| 1 | 2 | $53,813 | $22,304 | $31,509 | $12,417,037 |
| 1 | 3 | $53,813 | $22,247 | $31,566 | $12,385,471 |
| 1 | 4 | $53,813 | $22,191 | $31,622 | $12,353,849 |
| 1 | 5 | $53,813 | $22,134 | $31,679 | $12,322,170 |
| 1 | 6 | $53,813 | $22,077 | $31,736 | $12,290,434 |
| 1 | 7 | $53,813 | $22,020 | $31,793 | $12,258,641 |
| 1 | 8 | $53,813 | $21,963 | $31,850 | $12,226,791 |
| 1 | 9 | $53,813 | $21,906 | $31,907 | $12,194,885 |
| 1 | 10 | $53,813 | $21,849 | $31,964 | $12,162,921 |
| 1 | 11 | $53,813 | $21,792 | $32,021 | $12,130,899 |
| 1 | 12 | $53,813 | $21,735 | $32,079 | $12,098,821 |
| 2 | 13 | $53,813 | $21,677 | $32,136 | $12,066,685 |
| 2 | 14 | $53,813 | $21,619 | $32,194 | $12,034,491 |
| 2 | 15 | $53,813 | $21,562 | $32,251 | $12,002,240 |
| 2 | 16 | $53,813 | $21,504 | $32,309 | $11,969,931 |
| 2 | 17 | $53,813 | $21,446 | $32,367 | $11,937,564 |
| 2 | 18 | $53,813 | $21,388 | $32,425 | $11,905,139 |
| 2 | 19 | $53,813 | $21,330 | $32,483 | $11,872,656 |
| 2 | 20 | $53,813 | $21,272 | $32,541 | $11,840,114 |
| 2 | 21 | $53,813 | $21,214 | $32,600 | $11,807,515 |
| 2 | 22 | $53,813 | $21,155 | $32,658 | $11,774,857 |
| 2 | 23 | $53,813 | $21,097 | $32,717 | $11,742,140 |
| 2 | 24 | $53,813 | $21,038 | $32,775 | $11,709,365 |
| 3 | 25 | $53,813 | $20,979 | $32,834 | $11,676,531 |
| 3 | 26 | $53,813 | $20,920 | $32,893 | $11,643,639 |
| 3 | 27 | $53,813 | $20,862 | $32,952 | $11,610,687 |
| 3 | 28 | $53,813 | $20,802 | $33,011 | $11,577,676 |
| 3 | 29 | $53,813 | $20,743 | $33,070 | $11,544,607 |
| 3 | 30 | $53,813 | $20,684 | $33,129 | $11,511,478 |
| 3 | 31 | $53,813 | $20,625 | $33,188 | $11,478,289 |
| 3 | 32 | $53,813 | $20,565 | $33,248 | $11,445,041 |
| 3 | 33 | $53,813 | $20,506 | $33,307 | $11,411,734 |
| 3 | 34 | $53,813 | $20,446 | $33,367 | $11,378,367 |
| 3 | 35 | $53,813 | $20,386 | $33,427 | $11,344,940 |
| 3 | 36 | $53,813 | $20,326 | $33,487 | $11,311,453 |
| 4 | 37 | $53,813 | $20,266 | $33,547 | $11,277,906 |
| 4 | 38 | $53,813 | $20,206 | $33,607 | $11,244,299 |
| 4 | 39 | $53,813 | $20,146 | $33,667 | $11,210,632 |
| 4 | 40 | $53,813 | $20,086 | $33,727 | $11,176,905 |
| 4 | 41 | $53,813 | $20,025 | $33,788 | $11,143,117 |
| 4 | 42 | $53,813 | $19,965 | $33,848 | $11,109,269 |
| 4 | 43 | $53,813 | $19,904 | $33,909 | $11,075,360 |
| 4 | 44 | $53,813 | $19,843 | $33,970 | $11,041,390 |
| 4 | 45 | $53,813 | $19,782 | $34,031 | $11,007,359 |
| 4 | 46 | $53,813 | $19,722 | $34,092 | $10,973,268 |
| 4 | 47 | $53,813 | $19,660 | $34,153 | $10,939,115 |
| 4 | 48 | $53,813 | $19,599 | $34,214 | $10,904,901 |
| 5 | 49 | $53,813 | $19,538 | $34,275 | $10,870,626 |
| 5 | 50 | $53,813 | $19,477 | $34,337 | $10,836,289 |
| 5 | 51 | $53,813 | $19,415 | $34,398 | $10,801,891 |
| 5 | 52 | $53,813 | $19,353 | $34,460 | $10,767,432 |
| 5 | 53 | $53,813 | $19,292 | $34,521 | $10,732,910 |
| 5 | 54 | $53,813 | $19,230 | $34,583 | $10,698,327 |
| 5 | 55 | $53,813 | $19,168 | $34,645 | $10,663,681 |
| 5 | 56 | $53,813 | $19,106 | $34,707 | $10,628,974 |
| 5 | 57 | $53,813 | $19,044 | $34,770 | $10,594,205 |
| 5 | 58 | $53,813 | $18,981 | $34,832 | $10,559,373 |
| 5 | 59 | $53,813 | $18,919 | $34,894 | $10,524,478 |
| 5 | 60 | $53,813 | $18,856 | $34,957 | $10,489,522 |
| 6 | 61 | $53,813 | $18,794 | $35,019 | $10,454,502 |
| 6 | 62 | $53,813 | $18,731 | $35,082 | $10,419,420 |
| 6 | 63 | $53,813 | $18,668 | $35,145 | $10,384,275 |
| 6 | 64 | $53,813 | $18,605 | $35,208 | $10,349,067 |
| 6 | 65 | $53,813 | $18,542 | $35,271 | $10,313,796 |
| 6 | 66 | $53,813 | $18,479 | $35,334 | $10,278,462 |
| 6 | 67 | $53,813 | $18,416 | $35,398 | $10,243,064 |
| 6 | 68 | $53,813 | $18,352 | $35,461 | $10,207,603 |
| 6 | 69 | $53,813 | $18,289 | $35,525 | $10,172,079 |
| 6 | 70 | $53,813 | $18,225 | $35,588 | $10,136,491 |
| 6 | 71 | $53,813 | $18,161 | $35,652 | $10,100,839 |
| 6 | 72 | $53,813 | $18,097 | $35,716 | $10,065,123 |
| 7 | 73 | $53,813 | $18,033 | $35,780 | $10,029,343 |
| 7 | 74 | $53,813 | $17,969 | $35,844 | $9,993,499 |
| 7 | 75 | $53,813 | $17,905 | $35,908 | $9,957,591 |
| 7 | 76 | $53,813 | $17,841 | $35,972 | $9,921,619 |
| 7 | 77 | $53,813 | $17,776 | $36,037 | $9,885,582 |
| 7 | 78 | $53,813 | $17,712 | $36,101 | $9,849,481 |
| 7 | 79 | $53,813 | $17,647 | $36,166 | $9,813,314 |
| 7 | 80 | $53,813 | $17,582 | $36,231 | $9,777,083 |
| 7 | 81 | $53,813 | $17,517 | $36,296 | $9,740,788 |
| 7 | 82 | $53,813 | $17,452 | $36,361 | $9,704,427 |
| 7 | 83 | $53,813 | $17,387 | $36,426 | $9,668,001 |
| 7 | 84 | $53,813 | $17,322 | $36,491 | $9,631,509 |
| 8 | 85 | $53,813 | $17,256 | $36,557 | $9,594,953 |
| 8 | 86 | $53,813 | $17,191 | $36,622 | $9,558,331 |
| 8 | 87 | $53,813 | $17,125 | $36,688 | $9,521,643 |
| 8 | 88 | $53,813 | $17,060 | $36,754 | $9,484,889 |
| 8 | 89 | $53,813 | $16,994 | $36,819 | $9,448,070 |
| 8 | 90 | $53,813 | $16,928 | $36,885 | $9,411,185 |
| 8 | 91 | $53,813 | $16,862 | $36,951 | $9,374,233 |
| 8 | 92 | $53,813 | $16,796 | $37,018 | $9,337,216 |
| 8 | 93 | $53,813 | $16,729 | $37,084 | $9,300,132 |
| 8 | 94 | $53,813 | $16,663 | $37,150 | $9,262,981 |
| 8 | 95 | $53,813 | $16,596 | $37,217 | $9,225,764 |
| 8 | 96 | $53,813 | $16,529 | $37,284 | $9,188,481 |
| 9 | 97 | $53,813 | $16,463 | $37,350 | $9,151,130 |
| 9 | 98 | $53,813 | $16,396 | $37,417 | $9,113,713 |
| 9 | 99 | $53,813 | $16,329 | $37,484 | $9,076,228 |
| 9 | 100 | $53,813 | $16,262 | $37,552 | $9,038,677 |
| 9 | 101 | $53,813 | $16,194 | $37,619 | $9,001,058 |
| 9 | 102 | $53,813 | $16,127 | $37,686 | $8,963,372 |
| 9 | 103 | $53,813 | $16,059 | $37,754 | $8,925,618 |
| 9 | 104 | $53,813 | $15,992 | $37,821 | $8,887,797 |
| 9 | 105 | $53,813 | $15,924 | $37,889 | $8,849,908 |
| 9 | 106 | $53,813 | $15,856 | $37,957 | $8,811,951 |
| 9 | 107 | $53,813 | $15,788 | $38,025 | $8,773,925 |
| 9 | 108 | $53,813 | $15,720 | $38,093 | $8,735,832 |
| 10 | 109 | $53,813 | $15,652 | $38,161 | $8,697,671 |
| 10 | 110 | $53,813 | $15,583 | $38,230 | $8,659,441 |
| 10 | 111 | $53,813 | $15,515 | $38,298 | $8,621,143 |
| 10 | 112 | $53,813 | $15,446 | $38,367 | $8,582,776 |
| 10 | 113 | $53,813 | $15,377 | $38,436 | $8,544,340 |
| 10 | 114 | $53,813 | $15,309 | $38,505 | $8,505,836 |
| 10 | 115 | $53,813 | $15,240 | $38,574 | $8,467,262 |
| 10 | 116 | $53,813 | $15,171 | $38,643 | $8,428,620 |
| 10 | 117 | $53,813 | $15,101 | $38,712 | $8,389,908 |
| 10 | 118 | $53,813 | $15,032 | $38,781 | $8,351,127 |
| 10 | 119 | $53,813 | $14,962 | $38,851 | $8,312,276 |
| 10 | 120 | $53,813 | $14,893 | $38,920 | $8,273,356 |
| 11 | 121 | $53,813 | $14,823 | $38,990 | $8,234,366 |
| 11 | 122 | $53,813 | $14,753 | $39,060 | $8,195,306 |
| 11 | 123 | $53,813 | $14,683 | $39,130 | $8,156,176 |
| 11 | 124 | $53,813 | $14,613 | $39,200 | $8,116,976 |
| 11 | 125 | $53,813 | $14,543 | $39,270 | $8,077,706 |
| 11 | 126 | $53,813 | $14,473 | $39,341 | $8,038,365 |
| 11 | 127 | $53,813 | $14,402 | $39,411 | $7,998,954 |
| 11 | 128 | $53,813 | $14,331 | $39,482 | $7,959,472 |
| 11 | 129 | $53,813 | $14,261 | $39,552 | $7,919,920 |
| 11 | 130 | $53,813 | $14,190 | $39,623 | $7,880,297 |
| 11 | 131 | $53,813 | $14,119 | $39,694 | $7,840,602 |
| 11 | 132 | $53,813 | $14,048 | $39,765 | $7,800,837 |
| 12 | 133 | $53,813 | $13,976 | $39,837 | $7,761,000 |
| 12 | 134 | $53,813 | $13,905 | $39,908 | $7,721,092 |
| 12 | 135 | $53,813 | $13,834 | $39,980 | $7,681,113 |
| 12 | 136 | $53,813 | $13,762 | $40,051 | $7,641,062 |
| 12 | 137 | $53,813 | $13,690 | $40,123 | $7,600,939 |
| 12 | 138 | $53,813 | $13,618 | $40,195 | $7,560,744 |
| 12 | 139 | $53,813 | $13,546 | $40,267 | $7,520,477 |
| 12 | 140 | $53,813 | $13,474 | $40,339 | $7,480,138 |
| 12 | 141 | $53,813 | $13,402 | $40,411 | $7,439,727 |
| 12 | 142 | $53,813 | $13,330 | $40,484 | $7,399,244 |
| 12 | 143 | $53,813 | $13,257 | $40,556 | $7,358,687 |
| 12 | 144 | $53,813 | $13,184 | $40,629 | $7,318,059 |
| 13 | 145 | $53,813 | $13,112 | $40,702 | $7,277,357 |
| 13 | 146 | $53,813 | $13,039 | $40,775 | $7,236,582 |
| 13 | 147 | $53,813 | $12,966 | $40,848 | $7,195,735 |
| 13 | 148 | $53,813 | $12,892 | $40,921 | $7,154,814 |
| 13 | 149 | $53,813 | $12,819 | $40,994 | $7,113,820 |
| 13 | 150 | $53,813 | $12,746 | $41,068 | $7,072,752 |
| 13 | 151 | $53,813 | $12,672 | $41,141 | $7,031,611 |
| 13 | 152 | $53,813 | $12,598 | $41,215 | $6,990,397 |
| 13 | 153 | $53,813 | $12,524 | $41,289 | $6,949,108 |
| 13 | 154 | $53,813 | $12,450 | $41,363 | $6,907,745 |
| 13 | 155 | $53,813 | $12,376 | $41,437 | $6,866,308 |
| 13 | 156 | $53,813 | $12,302 | $41,511 | $6,824,798 |
| 14 | 157 | $53,813 | $12,228 | $41,585 | $6,783,212 |
| 14 | 158 | $53,813 | $12,153 | $41,660 | $6,741,552 |
| 14 | 159 | $53,813 | $12,079 | $41,735 | $6,699,818 |
| 14 | 160 | $53,813 | $12,004 | $41,809 | $6,658,008 |
| 14 | 161 | $53,813 | $11,929 | $41,884 | $6,616,124 |
| 14 | 162 | $53,813 | $11,854 | $41,959 | $6,574,165 |
| 14 | 163 | $53,813 | $11,779 | $42,034 | $6,532,131 |
| 14 | 164 | $53,813 | $11,703 | $42,110 | $6,490,021 |
| 14 | 165 | $53,813 | $11,628 | $42,185 | $6,447,836 |
| 14 | 166 | $53,813 | $11,552 | $42,261 | $6,405,575 |
| 14 | 167 | $53,813 | $11,477 | $42,336 | $6,363,239 |
| 14 | 168 | $53,813 | $11,401 | $42,412 | $6,320,826 |
| 15 | 169 | $53,813 | $11,325 | $42,488 | $6,278,338 |
| 15 | 170 | $53,813 | $11,249 | $42,564 | $6,235,773 |
| 15 | 171 | $53,813 | $11,172 | $42,641 | $6,193,133 |
| 15 | 172 | $53,813 | $11,096 | $42,717 | $6,150,416 |
| 15 | 173 | $53,813 | $11,019 | $42,794 | $6,107,622 |
| 15 | 174 | $53,813 | $10,943 | $42,870 | $6,064,752 |
| 15 | 175 | $53,813 | $10,866 | $42,947 | $6,021,805 |
| 15 | 176 | $53,813 | $10,789 | $43,024 | $5,978,781 |
| 15 | 177 | $53,813 | $10,712 | $43,101 | $5,935,679 |
| 15 | 178 | $53,813 | $10,635 | $43,178 | $5,892,501 |
| 15 | 179 | $53,813 | $10,557 | $43,256 | $5,849,245 |
| 15 | 180 | $53,813 | $10,480 | $43,333 | $5,805,912 |
| 16 | 181 | $53,813 | $10,402 | $43,411 | $5,762,501 |
| 16 | 182 | $53,813 | $10,324 | $43,489 | $5,719,013 |
| 16 | 183 | $53,813 | $10,247 | $43,567 | $5,675,446 |
| 16 | 184 | $53,813 | $10,169 | $43,645 | $5,631,801 |
| 16 | 185 | $53,813 | $10,090 | $43,723 | $5,588,079 |
| 16 | 186 | $53,813 | $10,012 | $43,801 | $5,544,277 |
| 16 | 187 | $53,813 | $9,933 | $43,880 | $5,500,398 |
| 16 | 188 | $53,813 | $9,855 | $43,958 | $5,456,440 |
| 16 | 189 | $53,813 | $9,776 | $44,037 | $5,412,403 |
| 16 | 190 | $53,813 | $9,697 | $44,116 | $5,368,287 |
| 16 | 191 | $53,813 | $9,618 | $44,195 | $5,324,092 |
| 16 | 192 | $53,813 | $9,539 | $44,274 | $5,279,818 |
| 17 | 193 | $53,813 | $9,460 | $44,353 | $5,235,464 |
| 17 | 194 | $53,813 | $9,380 | $44,433 | $5,191,031 |
| 17 | 195 | $53,813 | $9,301 | $44,513 | $5,146,519 |
| 17 | 196 | $53,813 | $9,221 | $44,592 | $5,101,926 |
| 17 | 197 | $53,813 | $9,141 | $44,672 | $5,057,254 |
| 17 | 198 | $53,813 | $9,061 | $44,752 | $5,012,502 |
| 17 | 199 | $53,813 | $8,981 | $44,832 | $4,967,670 |
| 17 | 200 | $53,813 | $8,900 | $44,913 | $4,922,757 |
| 17 | 201 | $53,813 | $8,820 | $44,993 | $4,877,764 |
| 17 | 202 | $53,813 | $8,739 | $45,074 | $4,832,690 |
| 17 | 203 | $53,813 | $8,659 | $45,155 | $4,787,535 |
| 17 | 204 | $53,813 | $8,578 | $45,235 | $4,742,300 |
| 18 | 205 | $53,813 | $8,497 | $45,317 | $4,696,983 |
| 18 | 206 | $53,813 | $8,415 | $45,398 | $4,651,586 |
| 18 | 207 | $53,813 | $8,334 | $45,479 | $4,606,107 |
| 18 | 208 | $53,813 | $8,253 | $45,561 | $4,560,546 |
| 18 | 209 | $53,813 | $8,171 | $45,642 | $4,514,904 |
| 18 | 210 | $53,813 | $8,089 | $45,724 | $4,469,180 |
| 18 | 211 | $53,813 | $8,007 | $45,806 | $4,423,374 |
| 18 | 212 | $53,813 | $7,925 | $45,888 | $4,377,486 |
| 18 | 213 | $53,813 | $7,843 | $45,970 | $4,331,516 |
| 18 | 214 | $53,813 | $7,761 | $46,052 | $4,285,464 |
| 18 | 215 | $53,813 | $7,678 | $46,135 | $4,239,329 |
| 18 | 216 | $53,813 | $7,595 | $46,218 | $4,193,111 |
| 19 | 217 | $53,813 | $7,513 | $46,300 | $4,146,811 |
| 19 | 218 | $53,813 | $7,430 | $46,383 | $4,100,427 |
| 19 | 219 | $53,813 | $7,347 | $46,467 | $4,053,961 |
| 19 | 220 | $53,813 | $7,263 | $46,550 | $4,007,411 |
| 19 | 221 | $53,813 | $7,180 | $46,633 | $3,960,778 |
| 19 | 222 | $53,813 | $7,096 | $46,717 | $3,914,061 |
| 19 | 223 | $53,813 | $7,013 | $46,800 | $3,867,261 |
| 19 | 224 | $53,813 | $6,929 | $46,884 | $3,820,376 |
| 19 | 225 | $53,813 | $6,845 | $46,968 | $3,773,408 |
| 19 | 226 | $53,813 | $6,761 | $47,052 | $3,726,356 |
| 19 | 227 | $53,813 | $6,676 | $47,137 | $3,679,219 |
| 19 | 228 | $53,813 | $6,592 | $47,221 | $3,631,998 |
| 20 | 229 | $53,813 | $6,507 | $47,306 | $3,584,692 |
| 20 | 230 | $53,813 | $6,423 | $47,391 | $3,537,301 |
| 20 | 231 | $53,813 | $6,338 | $47,475 | $3,489,826 |
| 20 | 232 | $53,813 | $6,253 | $47,561 | $3,442,265 |
| 20 | 233 | $53,813 | $6,167 | $47,646 | $3,394,620 |
| 20 | 234 | $53,813 | $6,082 | $47,731 | $3,346,888 |
| 20 | 235 | $53,813 | $5,997 | $47,817 | $3,299,072 |
| 20 | 236 | $53,813 | $5,911 | $47,902 | $3,251,170 |
| 20 | 237 | $53,813 | $5,825 | $47,988 | $3,203,181 |
| 20 | 238 | $53,813 | $5,739 | $48,074 | $3,155,107 |
| 20 | 239 | $53,813 | $5,653 | $48,160 | $3,106,947 |
| 20 | 240 | $53,813 | $5,567 | $48,247 | $3,058,701 |
| 21 | 241 | $53,813 | $5,480 | $48,333 | $3,010,368 |
| 21 | 242 | $53,813 | $5,394 | $48,420 | $2,961,948 |
| 21 | 243 | $53,813 | $5,307 | $48,506 | $2,913,442 |
| 21 | 244 | $53,813 | $5,220 | $48,593 | $2,864,849 |
| 21 | 245 | $53,813 | $5,133 | $48,680 | $2,816,168 |
| 21 | 246 | $53,813 | $5,046 | $48,767 | $2,767,401 |
| 21 | 247 | $53,813 | $4,958 | $48,855 | $2,718,546 |
| 21 | 248 | $53,813 | $4,871 | $48,942 | $2,669,604 |
| 21 | 249 | $53,813 | $4,783 | $49,030 | $2,620,574 |
| 21 | 250 | $53,813 | $4,695 | $49,118 | $2,571,456 |
| 21 | 251 | $53,813 | $4,607 | $49,206 | $2,522,250 |
| 21 | 252 | $53,813 | $4,519 | $49,294 | $2,472,956 |
| 22 | 253 | $53,813 | $4,431 | $49,382 | $2,423,573 |
| 22 | 254 | $53,813 | $4,342 | $49,471 | $2,374,102 |
| 22 | 255 | $53,813 | $4,254 | $49,560 | $2,324,543 |
| 22 | 256 | $53,813 | $4,165 | $49,648 | $2,274,894 |
| 22 | 257 | $53,813 | $4,076 | $49,737 | $2,225,157 |
| 22 | 258 | $53,813 | $3,987 | $49,826 | $2,175,331 |
| 22 | 259 | $53,813 | $3,897 | $49,916 | $2,125,415 |
| 22 | 260 | $53,813 | $3,808 | $50,005 | $2,075,410 |
| 22 | 261 | $53,813 | $3,718 | $50,095 | $2,025,315 |
| 22 | 262 | $53,813 | $3,629 | $50,184 | $1,975,131 |
| 22 | 263 | $53,813 | $3,539 | $50,274 | $1,924,857 |
| 22 | 264 | $53,813 | $3,449 | $50,364 | $1,874,492 |
| 23 | 265 | $53,813 | $3,358 | $50,455 | $1,824,037 |
| 23 | 266 | $53,813 | $3,268 | $50,545 | $1,773,492 |
| 23 | 267 | $53,813 | $3,178 | $50,636 | $1,722,857 |
| 23 | 268 | $53,813 | $3,087 | $50,726 | $1,672,130 |
| 23 | 269 | $53,813 | $2,996 | $50,817 | $1,621,313 |
| 23 | 270 | $53,813 | $2,905 | $50,908 | $1,570,405 |
| 23 | 271 | $53,813 | $2,814 | $50,999 | $1,519,405 |
| 23 | 272 | $53,813 | $2,722 | $51,091 | $1,468,315 |
| 23 | 273 | $53,813 | $2,631 | $51,182 | $1,417,132 |
| 23 | 274 | $53,813 | $2,539 | $51,274 | $1,365,858 |
| 23 | 275 | $53,813 | $2,447 | $51,366 | $1,314,492 |
| 23 | 276 | $53,813 | $2,355 | $51,458 | $1,263,034 |
| 24 | 277 | $53,813 | $2,263 | $51,550 | $1,211,484 |
| 24 | 278 | $53,813 | $2,171 | $51,643 | $1,159,841 |
| 24 | 279 | $53,813 | $2,078 | $51,735 | $1,108,106 |
| 24 | 280 | $53,813 | $1,985 | $51,828 | $1,056,279 |
| 24 | 281 | $53,813 | $1,892 | $51,921 | $1,004,358 |
| 24 | 282 | $53,813 | $1,799 | $52,014 | $952,344 |
| 24 | 283 | $53,813 | $1,706 | $52,107 | $900,237 |
| 24 | 284 | $53,813 | $1,613 | $52,200 | $848,037 |
| 24 | 285 | $53,813 | $1,519 | $52,294 | $795,744 |
| 24 | 286 | $53,813 | $1,426 | $52,387 | $743,356 |
| 24 | 287 | $53,813 | $1,332 | $52,481 | $690,875 |
| 24 | 288 | $53,813 | $1,238 | $52,575 | $638,300 |
| 25 | 289 | $53,813 | $1,144 | $52,670 | $585,630 |
| 25 | 290 | $53,813 | $1,049 | $52,764 | $532,866 |
| 25 | 291 | $53,813 | $955 | $52,858 | $480,008 |
| 25 | 292 | $53,813 | $860 | $52,953 | $427,055 |
| 25 | 293 | $53,813 | $765 | $53,048 | $374,007 |
| 25 | 294 | $53,813 | $670 | $53,143 | $320,864 |
| 25 | 295 | $53,813 | $575 | $53,238 | $267,625 |
| 25 | 296 | $53,813 | $479 | $53,334 | $214,292 |
| 25 | 297 | $53,813 | $384 | $53,429 | $160,863 |
| 25 | 298 | $53,813 | $288 | $53,525 | $107,338 |
| 25 | 299 | $53,813 | $192 | $53,621 | $53,717 |
| 25 | 300 | $53,813 | $96 | $53,717 | $0 |
