首期 (港幣)
$7,880,000
每月還款 (港幣)
$50,967
總貸款額 (港幣)
$11,820,000
+
總利息 (港幣)
$3,470,171
=
總還款額 (港幣)
$15,290,171
| 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 | $50,967 | $21,178 | $29,790 | $11,790,210 |
| 1 | 2 | $50,967 | $21,124 | $29,843 | $11,760,367 |
| 1 | 3 | $50,967 | $21,071 | $29,897 | $11,730,471 |
| 1 | 4 | $50,967 | $21,017 | $29,950 | $11,700,520 |
| 1 | 5 | $50,967 | $20,963 | $30,004 | $11,670,517 |
| 1 | 6 | $50,967 | $20,910 | $30,058 | $11,640,459 |
| 1 | 7 | $50,967 | $20,856 | $30,111 | $11,610,348 |
| 1 | 8 | $50,967 | $20,802 | $30,165 | $11,580,182 |
| 1 | 9 | $50,967 | $20,748 | $30,219 | $11,549,963 |
| 1 | 10 | $50,967 | $20,694 | $30,274 | $11,519,689 |
| 1 | 11 | $50,967 | $20,639 | $30,328 | $11,489,362 |
| 1 | 12 | $50,967 | $20,585 | $30,382 | $11,458,979 |
| 2 | 13 | $50,967 | $20,531 | $30,437 | $11,428,543 |
| 2 | 14 | $50,967 | $20,476 | $30,491 | $11,398,052 |
| 2 | 15 | $50,967 | $20,422 | $30,546 | $11,367,506 |
| 2 | 16 | $50,967 | $20,367 | $30,600 | $11,336,906 |
| 2 | 17 | $50,967 | $20,312 | $30,655 | $11,306,250 |
| 2 | 18 | $50,967 | $20,257 | $30,710 | $11,275,540 |
| 2 | 19 | $50,967 | $20,202 | $30,765 | $11,244,775 |
| 2 | 20 | $50,967 | $20,147 | $30,820 | $11,213,954 |
| 2 | 21 | $50,967 | $20,092 | $30,876 | $11,183,079 |
| 2 | 22 | $50,967 | $20,036 | $30,931 | $11,152,148 |
| 2 | 23 | $50,967 | $19,981 | $30,986 | $11,121,162 |
| 2 | 24 | $50,967 | $19,925 | $31,042 | $11,090,120 |
| 3 | 25 | $50,967 | $19,870 | $31,097 | $11,059,022 |
| 3 | 26 | $50,967 | $19,814 | $31,153 | $11,027,869 |
| 3 | 27 | $50,967 | $19,758 | $31,209 | $10,996,660 |
| 3 | 28 | $50,967 | $19,702 | $31,265 | $10,965,395 |
| 3 | 29 | $50,967 | $19,646 | $31,321 | $10,934,075 |
| 3 | 30 | $50,967 | $19,590 | $31,377 | $10,902,698 |
| 3 | 31 | $50,967 | $19,534 | $31,433 | $10,871,264 |
| 3 | 32 | $50,967 | $19,478 | $31,490 | $10,839,775 |
| 3 | 33 | $50,967 | $19,421 | $31,546 | $10,808,229 |
| 3 | 34 | $50,967 | $19,365 | $31,602 | $10,776,626 |
| 3 | 35 | $50,967 | $19,308 | $31,659 | $10,744,967 |
| 3 | 36 | $50,967 | $19,251 | $31,716 | $10,713,251 |
| 4 | 37 | $50,967 | $19,195 | $31,773 | $10,681,479 |
| 4 | 38 | $50,967 | $19,138 | $31,830 | $10,649,649 |
| 4 | 39 | $50,967 | $19,081 | $31,887 | $10,617,762 |
| 4 | 40 | $50,967 | $19,023 | $31,944 | $10,585,819 |
| 4 | 41 | $50,967 | $18,966 | $32,001 | $10,553,818 |
| 4 | 42 | $50,967 | $18,909 | $32,058 | $10,521,759 |
| 4 | 43 | $50,967 | $18,851 | $32,116 | $10,489,644 |
| 4 | 44 | $50,967 | $18,794 | $32,173 | $10,457,470 |
| 4 | 45 | $50,967 | $18,736 | $32,231 | $10,425,239 |
| 4 | 46 | $50,967 | $18,679 | $32,289 | $10,392,951 |
| 4 | 47 | $50,967 | $18,621 | $32,347 | $10,360,604 |
| 4 | 48 | $50,967 | $18,563 | $32,404 | $10,328,200 |
| 5 | 49 | $50,967 | $18,505 | $32,463 | $10,295,737 |
| 5 | 50 | $50,967 | $18,447 | $32,521 | $10,263,216 |
| 5 | 51 | $50,967 | $18,388 | $32,579 | $10,230,637 |
| 5 | 52 | $50,967 | $18,330 | $32,637 | $10,198,000 |
| 5 | 53 | $50,967 | $18,271 | $32,696 | $10,165,304 |
| 5 | 54 | $50,967 | $18,213 | $32,754 | $10,132,550 |
| 5 | 55 | $50,967 | $18,154 | $32,813 | $10,099,737 |
| 5 | 56 | $50,967 | $18,095 | $32,872 | $10,066,865 |
| 5 | 57 | $50,967 | $18,036 | $32,931 | $10,033,934 |
| 5 | 58 | $50,967 | $17,977 | $32,990 | $10,000,944 |
| 5 | 59 | $50,967 | $17,918 | $33,049 | $9,967,896 |
| 5 | 60 | $50,967 | $17,859 | $33,108 | $9,934,787 |
| 6 | 61 | $50,967 | $17,800 | $33,167 | $9,901,620 |
| 6 | 62 | $50,967 | $17,740 | $33,227 | $9,868,393 |
| 6 | 63 | $50,967 | $17,681 | $33,286 | $9,835,107 |
| 6 | 64 | $50,967 | $17,621 | $33,346 | $9,801,761 |
| 6 | 65 | $50,967 | $17,561 | $33,406 | $9,768,355 |
| 6 | 66 | $50,967 | $17,502 | $33,466 | $9,734,889 |
| 6 | 67 | $50,967 | $17,442 | $33,526 | $9,701,364 |
| 6 | 68 | $50,967 | $17,382 | $33,586 | $9,667,778 |
| 6 | 69 | $50,967 | $17,321 | $33,646 | $9,634,132 |
| 6 | 70 | $50,967 | $17,261 | $33,706 | $9,600,426 |
| 6 | 71 | $50,967 | $17,201 | $33,766 | $9,566,660 |
| 6 | 72 | $50,967 | $17,140 | $33,827 | $9,532,833 |
| 7 | 73 | $50,967 | $17,080 | $33,888 | $9,498,945 |
| 7 | 74 | $50,967 | $17,019 | $33,948 | $9,464,997 |
| 7 | 75 | $50,967 | $16,958 | $34,009 | $9,430,988 |
| 7 | 76 | $50,967 | $16,897 | $34,070 | $9,396,918 |
| 7 | 77 | $50,967 | $16,836 | $34,131 | $9,362,787 |
| 7 | 78 | $50,967 | $16,775 | $34,192 | $9,328,595 |
| 7 | 79 | $50,967 | $16,714 | $34,254 | $9,294,341 |
| 7 | 80 | $50,967 | $16,652 | $34,315 | $9,260,026 |
| 7 | 81 | $50,967 | $16,591 | $34,376 | $9,225,650 |
| 7 | 82 | $50,967 | $16,529 | $34,438 | $9,191,212 |
| 7 | 83 | $50,967 | $16,468 | $34,500 | $9,156,712 |
| 7 | 84 | $50,967 | $16,406 | $34,561 | $9,122,151 |
| 8 | 85 | $50,967 | $16,344 | $34,623 | $9,087,527 |
| 8 | 86 | $50,967 | $16,282 | $34,685 | $9,052,842 |
| 8 | 87 | $50,967 | $16,220 | $34,748 | $9,018,094 |
| 8 | 88 | $50,967 | $16,157 | $34,810 | $8,983,285 |
| 8 | 89 | $50,967 | $16,095 | $34,872 | $8,948,412 |
| 8 | 90 | $50,967 | $16,033 | $34,935 | $8,913,478 |
| 8 | 91 | $50,967 | $15,970 | $34,997 | $8,878,480 |
| 8 | 92 | $50,967 | $15,907 | $35,060 | $8,843,420 |
| 8 | 93 | $50,967 | $15,844 | $35,123 | $8,808,298 |
| 8 | 94 | $50,967 | $15,782 | $35,186 | $8,773,112 |
| 8 | 95 | $50,967 | $15,718 | $35,249 | $8,737,863 |
| 8 | 96 | $50,967 | $15,655 | $35,312 | $8,702,551 |
| 9 | 97 | $50,967 | $15,592 | $35,375 | $8,667,176 |
| 9 | 98 | $50,967 | $15,529 | $35,439 | $8,631,738 |
| 9 | 99 | $50,967 | $15,465 | $35,502 | $8,596,236 |
| 9 | 100 | $50,967 | $15,402 | $35,566 | $8,560,670 |
| 9 | 101 | $50,967 | $15,338 | $35,629 | $8,525,041 |
| 9 | 102 | $50,967 | $15,274 | $35,693 | $8,489,347 |
| 9 | 103 | $50,967 | $15,210 | $35,757 | $8,453,590 |
| 9 | 104 | $50,967 | $15,146 | $35,821 | $8,417,769 |
| 9 | 105 | $50,967 | $15,082 | $35,885 | $8,381,884 |
| 9 | 106 | $50,967 | $15,018 | $35,950 | $8,345,934 |
| 9 | 107 | $50,967 | $14,953 | $36,014 | $8,309,920 |
| 9 | 108 | $50,967 | $14,889 | $36,079 | $8,273,841 |
| 10 | 109 | $50,967 | $14,824 | $36,143 | $8,237,698 |
| 10 | 110 | $50,967 | $14,759 | $36,208 | $8,201,490 |
| 10 | 111 | $50,967 | $14,694 | $36,273 | $8,165,217 |
| 10 | 112 | $50,967 | $14,629 | $36,338 | $8,128,879 |
| 10 | 113 | $50,967 | $14,564 | $36,403 | $8,092,476 |
| 10 | 114 | $50,967 | $14,499 | $36,468 | $8,056,008 |
| 10 | 115 | $50,967 | $14,434 | $36,534 | $8,019,474 |
| 10 | 116 | $50,967 | $14,368 | $36,599 | $7,982,875 |
| 10 | 117 | $50,967 | $14,303 | $36,665 | $7,946,211 |
| 10 | 118 | $50,967 | $14,237 | $36,730 | $7,909,480 |
| 10 | 119 | $50,967 | $14,171 | $36,796 | $7,872,684 |
| 10 | 120 | $50,967 | $14,105 | $36,862 | $7,835,822 |
| 11 | 121 | $50,967 | $14,039 | $36,928 | $7,798,894 |
| 11 | 122 | $50,967 | $13,973 | $36,994 | $7,761,900 |
| 11 | 123 | $50,967 | $13,907 | $37,061 | $7,724,840 |
| 11 | 124 | $50,967 | $13,840 | $37,127 | $7,687,713 |
| 11 | 125 | $50,967 | $13,774 | $37,193 | $7,650,519 |
| 11 | 126 | $50,967 | $13,707 | $37,260 | $7,613,259 |
| 11 | 127 | $50,967 | $13,640 | $37,327 | $7,575,932 |
| 11 | 128 | $50,967 | $13,574 | $37,394 | $7,538,539 |
| 11 | 129 | $50,967 | $13,507 | $37,461 | $7,501,078 |
| 11 | 130 | $50,967 | $13,439 | $37,528 | $7,463,550 |
| 11 | 131 | $50,967 | $13,372 | $37,595 | $7,425,955 |
| 11 | 132 | $50,967 | $13,305 | $37,662 | $7,388,293 |
| 12 | 133 | $50,967 | $13,237 | $37,730 | $7,350,563 |
| 12 | 134 | $50,967 | $13,170 | $37,797 | $7,312,765 |
| 12 | 135 | $50,967 | $13,102 | $37,865 | $7,274,900 |
| 12 | 136 | $50,967 | $13,034 | $37,933 | $7,236,967 |
| 12 | 137 | $50,967 | $12,966 | $38,001 | $7,198,966 |
| 12 | 138 | $50,967 | $12,898 | $38,069 | $7,160,897 |
| 12 | 139 | $50,967 | $12,830 | $38,137 | $7,122,760 |
| 12 | 140 | $50,967 | $12,762 | $38,206 | $7,084,554 |
| 12 | 141 | $50,967 | $12,693 | $38,274 | $7,046,280 |
| 12 | 142 | $50,967 | $12,625 | $38,343 | $7,007,937 |
| 12 | 143 | $50,967 | $12,556 | $38,411 | $6,969,526 |
| 12 | 144 | $50,967 | $12,487 | $38,480 | $6,931,046 |
| 13 | 145 | $50,967 | $12,418 | $38,549 | $6,892,497 |
| 13 | 146 | $50,967 | $12,349 | $38,618 | $6,853,879 |
| 13 | 147 | $50,967 | $12,280 | $38,687 | $6,815,191 |
| 13 | 148 | $50,967 | $12,211 | $38,757 | $6,776,434 |
| 13 | 149 | $50,967 | $12,141 | $38,826 | $6,737,608 |
| 13 | 150 | $50,967 | $12,072 | $38,896 | $6,698,713 |
| 13 | 151 | $50,967 | $12,002 | $38,965 | $6,659,747 |
| 13 | 152 | $50,967 | $11,932 | $39,035 | $6,620,712 |
| 13 | 153 | $50,967 | $11,862 | $39,105 | $6,581,607 |
| 13 | 154 | $50,967 | $11,792 | $39,175 | $6,542,432 |
| 13 | 155 | $50,967 | $11,722 | $39,245 | $6,503,186 |
| 13 | 156 | $50,967 | $11,652 | $39,316 | $6,463,871 |
| 14 | 157 | $50,967 | $11,581 | $39,386 | $6,424,485 |
| 14 | 158 | $50,967 | $11,511 | $39,457 | $6,385,028 |
| 14 | 159 | $50,967 | $11,440 | $39,527 | $6,345,500 |
| 14 | 160 | $50,967 | $11,369 | $39,598 | $6,305,902 |
| 14 | 161 | $50,967 | $11,298 | $39,669 | $6,266,233 |
| 14 | 162 | $50,967 | $11,227 | $39,740 | $6,226,493 |
| 14 | 163 | $50,967 | $11,156 | $39,811 | $6,186,681 |
| 14 | 164 | $50,967 | $11,084 | $39,883 | $6,146,799 |
| 14 | 165 | $50,967 | $11,013 | $39,954 | $6,106,844 |
| 14 | 166 | $50,967 | $10,941 | $40,026 | $6,066,819 |
| 14 | 167 | $50,967 | $10,870 | $40,098 | $6,026,721 |
| 14 | 168 | $50,967 | $10,798 | $40,169 | $5,986,552 |
| 15 | 169 | $50,967 | $10,726 | $40,241 | $5,946,310 |
| 15 | 170 | $50,967 | $10,654 | $40,313 | $5,905,997 |
| 15 | 171 | $50,967 | $10,582 | $40,386 | $5,865,611 |
| 15 | 172 | $50,967 | $10,509 | $40,458 | $5,825,153 |
| 15 | 173 | $50,967 | $10,437 | $40,531 | $5,784,623 |
| 15 | 174 | $50,967 | $10,364 | $40,603 | $5,744,020 |
| 15 | 175 | $50,967 | $10,291 | $40,676 | $5,703,344 |
| 15 | 176 | $50,967 | $10,218 | $40,749 | $5,662,595 |
| 15 | 177 | $50,967 | $10,145 | $40,822 | $5,621,773 |
| 15 | 178 | $50,967 | $10,072 | $40,895 | $5,580,878 |
| 15 | 179 | $50,967 | $9,999 | $40,968 | $5,539,910 |
| 15 | 180 | $50,967 | $9,926 | $41,042 | $5,498,869 |
| 16 | 181 | $50,967 | $9,852 | $41,115 | $5,457,754 |
| 16 | 182 | $50,967 | $9,778 | $41,189 | $5,416,565 |
| 16 | 183 | $50,967 | $9,705 | $41,263 | $5,375,302 |
| 16 | 184 | $50,967 | $9,631 | $41,336 | $5,333,966 |
| 16 | 185 | $50,967 | $9,557 | $41,411 | $5,292,555 |
| 16 | 186 | $50,967 | $9,482 | $41,485 | $5,251,070 |
| 16 | 187 | $50,967 | $9,408 | $41,559 | $5,209,511 |
| 16 | 188 | $50,967 | $9,334 | $41,634 | $5,167,878 |
| 16 | 189 | $50,967 | $9,259 | $41,708 | $5,126,170 |
| 16 | 190 | $50,967 | $9,184 | $41,783 | $5,084,387 |
| 16 | 191 | $50,967 | $9,110 | $41,858 | $5,042,529 |
| 16 | 192 | $50,967 | $9,035 | $41,933 | $5,000,596 |
| 17 | 193 | $50,967 | $8,959 | $42,008 | $4,958,589 |
| 17 | 194 | $50,967 | $8,884 | $42,083 | $4,916,506 |
| 17 | 195 | $50,967 | $8,809 | $42,158 | $4,874,347 |
| 17 | 196 | $50,967 | $8,733 | $42,234 | $4,832,113 |
| 17 | 197 | $50,967 | $8,658 | $42,310 | $4,789,803 |
| 17 | 198 | $50,967 | $8,582 | $42,386 | $4,747,418 |
| 17 | 199 | $50,967 | $8,506 | $42,461 | $4,704,956 |
| 17 | 200 | $50,967 | $8,430 | $42,538 | $4,662,419 |
| 17 | 201 | $50,967 | $8,354 | $42,614 | $4,619,805 |
| 17 | 202 | $50,967 | $8,277 | $42,690 | $4,577,115 |
| 17 | 203 | $50,967 | $8,201 | $42,767 | $4,534,348 |
| 17 | 204 | $50,967 | $8,124 | $42,843 | $4,491,505 |
| 18 | 205 | $50,967 | $8,047 | $42,920 | $4,448,585 |
| 18 | 206 | $50,967 | $7,970 | $42,997 | $4,405,588 |
| 18 | 207 | $50,967 | $7,893 | $43,074 | $4,362,515 |
| 18 | 208 | $50,967 | $7,816 | $43,151 | $4,319,363 |
| 18 | 209 | $50,967 | $7,739 | $43,228 | $4,276,135 |
| 18 | 210 | $50,967 | $7,661 | $43,306 | $4,232,829 |
| 18 | 211 | $50,967 | $7,584 | $43,383 | $4,189,446 |
| 18 | 212 | $50,967 | $7,506 | $43,461 | $4,145,985 |
| 18 | 213 | $50,967 | $7,428 | $43,539 | $4,102,446 |
| 18 | 214 | $50,967 | $7,350 | $43,617 | $4,058,829 |
| 18 | 215 | $50,967 | $7,272 | $43,695 | $4,015,133 |
| 18 | 216 | $50,967 | $7,194 | $43,773 | $3,971,360 |
| 19 | 217 | $50,967 | $7,115 | $43,852 | $3,927,508 |
| 19 | 218 | $50,967 | $7,037 | $43,930 | $3,883,578 |
| 19 | 219 | $50,967 | $6,958 | $44,009 | $3,839,569 |
| 19 | 220 | $50,967 | $6,879 | $44,088 | $3,795,481 |
| 19 | 221 | $50,967 | $6,800 | $44,167 | $3,751,314 |
| 19 | 222 | $50,967 | $6,721 | $44,246 | $3,707,067 |
| 19 | 223 | $50,967 | $6,642 | $44,325 | $3,662,742 |
| 19 | 224 | $50,967 | $6,562 | $44,405 | $3,618,337 |
| 19 | 225 | $50,967 | $6,483 | $44,484 | $3,573,853 |
| 19 | 226 | $50,967 | $6,403 | $44,564 | $3,529,289 |
| 19 | 227 | $50,967 | $6,323 | $44,644 | $3,484,645 |
| 19 | 228 | $50,967 | $6,243 | $44,724 | $3,439,921 |
| 20 | 229 | $50,967 | $6,163 | $44,804 | $3,395,117 |
| 20 | 230 | $50,967 | $6,083 | $44,884 | $3,350,232 |
| 20 | 231 | $50,967 | $6,002 | $44,965 | $3,305,268 |
| 20 | 232 | $50,967 | $5,922 | $45,045 | $3,260,222 |
| 20 | 233 | $50,967 | $5,841 | $45,126 | $3,215,096 |
| 20 | 234 | $50,967 | $5,760 | $45,207 | $3,169,890 |
| 20 | 235 | $50,967 | $5,679 | $45,288 | $3,124,602 |
| 20 | 236 | $50,967 | $5,598 | $45,369 | $3,079,233 |
| 20 | 237 | $50,967 | $5,517 | $45,450 | $3,033,782 |
| 20 | 238 | $50,967 | $5,436 | $45,532 | $2,988,251 |
| 20 | 239 | $50,967 | $5,354 | $45,613 | $2,942,637 |
| 20 | 240 | $50,967 | $5,272 | $45,695 | $2,896,942 |
| 21 | 241 | $50,967 | $5,190 | $45,777 | $2,851,166 |
| 21 | 242 | $50,967 | $5,108 | $45,859 | $2,805,307 |
| 21 | 243 | $50,967 | $5,026 | $45,941 | $2,759,366 |
| 21 | 244 | $50,967 | $4,944 | $46,023 | $2,713,342 |
| 21 | 245 | $50,967 | $4,861 | $46,106 | $2,667,236 |
| 21 | 246 | $50,967 | $4,779 | $46,188 | $2,621,048 |
| 21 | 247 | $50,967 | $4,696 | $46,271 | $2,574,777 |
| 21 | 248 | $50,967 | $4,613 | $46,354 | $2,528,423 |
| 21 | 249 | $50,967 | $4,530 | $46,437 | $2,481,986 |
| 21 | 250 | $50,967 | $4,447 | $46,520 | $2,435,465 |
| 21 | 251 | $50,967 | $4,364 | $46,604 | $2,388,861 |
| 21 | 252 | $50,967 | $4,280 | $46,687 | $2,342,174 |
| 22 | 253 | $50,967 | $4,196 | $46,771 | $2,295,403 |
| 22 | 254 | $50,967 | $4,113 | $46,855 | $2,248,549 |
| 22 | 255 | $50,967 | $4,029 | $46,939 | $2,201,610 |
| 22 | 256 | $50,967 | $3,945 | $47,023 | $2,154,588 |
| 22 | 257 | $50,967 | $3,860 | $47,107 | $2,107,481 |
| 22 | 258 | $50,967 | $3,776 | $47,191 | $2,060,289 |
| 22 | 259 | $50,967 | $3,691 | $47,276 | $2,013,013 |
| 22 | 260 | $50,967 | $3,607 | $47,361 | $1,965,653 |
| 22 | 261 | $50,967 | $3,522 | $47,445 | $1,918,207 |
| 22 | 262 | $50,967 | $3,437 | $47,530 | $1,870,677 |
| 22 | 263 | $50,967 | $3,352 | $47,616 | $1,823,061 |
| 22 | 264 | $50,967 | $3,266 | $47,701 | $1,775,360 |
| 23 | 265 | $50,967 | $3,181 | $47,786 | $1,727,574 |
| 23 | 266 | $50,967 | $3,095 | $47,872 | $1,679,702 |
| 23 | 267 | $50,967 | $3,009 | $47,958 | $1,631,744 |
| 23 | 268 | $50,967 | $2,924 | $48,044 | $1,583,700 |
| 23 | 269 | $50,967 | $2,837 | $48,130 | $1,535,571 |
| 23 | 270 | $50,967 | $2,751 | $48,216 | $1,487,355 |
| 23 | 271 | $50,967 | $2,665 | $48,302 | $1,439,052 |
| 23 | 272 | $50,967 | $2,578 | $48,389 | $1,390,663 |
| 23 | 273 | $50,967 | $2,492 | $48,476 | $1,342,188 |
| 23 | 274 | $50,967 | $2,405 | $48,562 | $1,293,625 |
| 23 | 275 | $50,967 | $2,318 | $48,649 | $1,244,976 |
| 23 | 276 | $50,967 | $2,231 | $48,737 | $1,196,239 |
| 24 | 277 | $50,967 | $2,143 | $48,824 | $1,147,415 |
| 24 | 278 | $50,967 | $2,056 | $48,911 | $1,098,504 |
| 24 | 279 | $50,967 | $1,968 | $48,999 | $1,049,505 |
| 24 | 280 | $50,967 | $1,880 | $49,087 | $1,000,418 |
| 24 | 281 | $50,967 | $1,792 | $49,175 | $951,243 |
| 24 | 282 | $50,967 | $1,704 | $49,263 | $901,980 |
| 24 | 283 | $50,967 | $1,616 | $49,351 | $852,629 |
| 24 | 284 | $50,967 | $1,528 | $49,440 | $803,189 |
| 24 | 285 | $50,967 | $1,439 | $49,528 | $753,661 |
| 24 | 286 | $50,967 | $1,350 | $49,617 | $704,044 |
| 24 | 287 | $50,967 | $1,261 | $49,706 | $654,338 |
| 24 | 288 | $50,967 | $1,172 | $49,795 | $604,543 |
| 25 | 289 | $50,967 | $1,083 | $49,884 | $554,659 |
| 25 | 290 | $50,967 | $994 | $49,973 | $504,686 |
| 25 | 291 | $50,967 | $904 | $50,063 | $454,623 |
| 25 | 292 | $50,967 | $815 | $50,153 | $404,470 |
| 25 | 293 | $50,967 | $725 | $50,243 | $354,227 |
| 25 | 294 | $50,967 | $635 | $50,333 | $303,895 |
| 25 | 295 | $50,967 | $544 | $50,423 | $253,472 |
| 25 | 296 | $50,967 | $454 | $50,513 | $202,959 |
| 25 | 297 | $50,967 | $364 | $50,604 | $152,355 |
| 25 | 298 | $50,967 | $273 | $50,694 | $101,661 |
| 25 | 299 | $50,967 | $182 | $50,785 | $50,876 |
| 25 | 300 | $50,967 | $91 | $50,876 | $0 |
