首期 (港幣)
$9,200,000
每月還款 (港幣)
$59,505
總貸款額 (港幣)
$13,800,000
+
總利息 (港幣)
$4,051,469
=
總還款額 (港幣)
$17,851,469
| 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 | $59,505 | $24,725 | $34,780 | $13,765,220 |
| 1 | 2 | $59,505 | $24,663 | $34,842 | $13,730,378 |
| 1 | 3 | $59,505 | $24,600 | $34,905 | $13,695,473 |
| 1 | 4 | $59,505 | $24,538 | $34,967 | $13,660,506 |
| 1 | 5 | $59,505 | $24,475 | $35,030 | $13,625,476 |
| 1 | 6 | $59,505 | $24,412 | $35,093 | $13,590,384 |
| 1 | 7 | $59,505 | $24,349 | $35,155 | $13,555,228 |
| 1 | 8 | $59,505 | $24,286 | $35,218 | $13,520,010 |
| 1 | 9 | $59,505 | $24,223 | $35,282 | $13,484,728 |
| 1 | 10 | $59,505 | $24,160 | $35,345 | $13,449,383 |
| 1 | 11 | $59,505 | $24,097 | $35,408 | $13,413,975 |
| 1 | 12 | $59,505 | $24,033 | $35,472 | $13,378,504 |
| 2 | 13 | $59,505 | $23,970 | $35,535 | $13,342,969 |
| 2 | 14 | $59,505 | $23,906 | $35,599 | $13,307,370 |
| 2 | 15 | $59,505 | $23,842 | $35,663 | $13,271,708 |
| 2 | 16 | $59,505 | $23,778 | $35,726 | $13,235,981 |
| 2 | 17 | $59,505 | $23,714 | $35,790 | $13,200,191 |
| 2 | 18 | $59,505 | $23,650 | $35,855 | $13,164,336 |
| 2 | 19 | $59,505 | $23,586 | $35,919 | $13,128,417 |
| 2 | 20 | $59,505 | $23,522 | $35,983 | $13,092,434 |
| 2 | 21 | $59,505 | $23,457 | $36,048 | $13,056,387 |
| 2 | 22 | $59,505 | $23,393 | $36,112 | $13,020,274 |
| 2 | 23 | $59,505 | $23,328 | $36,177 | $12,984,097 |
| 2 | 24 | $59,505 | $23,263 | $36,242 | $12,947,856 |
| 3 | 25 | $59,505 | $23,198 | $36,307 | $12,911,549 |
| 3 | 26 | $59,505 | $23,133 | $36,372 | $12,875,177 |
| 3 | 27 | $59,505 | $23,068 | $36,437 | $12,838,740 |
| 3 | 28 | $59,505 | $23,003 | $36,502 | $12,802,238 |
| 3 | 29 | $59,505 | $22,937 | $36,568 | $12,765,671 |
| 3 | 30 | $59,505 | $22,872 | $36,633 | $12,729,038 |
| 3 | 31 | $59,505 | $22,806 | $36,699 | $12,692,339 |
| 3 | 32 | $59,505 | $22,740 | $36,764 | $12,655,575 |
| 3 | 33 | $59,505 | $22,675 | $36,830 | $12,618,744 |
| 3 | 34 | $59,505 | $22,609 | $36,896 | $12,581,848 |
| 3 | 35 | $59,505 | $22,542 | $36,962 | $12,544,885 |
| 3 | 36 | $59,505 | $22,476 | $37,029 | $12,507,857 |
| 4 | 37 | $59,505 | $22,410 | $37,095 | $12,470,762 |
| 4 | 38 | $59,505 | $22,343 | $37,161 | $12,433,600 |
| 4 | 39 | $59,505 | $22,277 | $37,228 | $12,396,372 |
| 4 | 40 | $59,505 | $22,210 | $37,295 | $12,359,078 |
| 4 | 41 | $59,505 | $22,143 | $37,362 | $12,321,716 |
| 4 | 42 | $59,505 | $22,076 | $37,428 | $12,284,288 |
| 4 | 43 | $59,505 | $22,009 | $37,496 | $12,246,792 |
| 4 | 44 | $59,505 | $21,942 | $37,563 | $12,209,229 |
| 4 | 45 | $59,505 | $21,875 | $37,630 | $12,171,599 |
| 4 | 46 | $59,505 | $21,807 | $37,697 | $12,133,902 |
| 4 | 47 | $59,505 | $21,740 | $37,765 | $12,096,137 |
| 4 | 48 | $59,505 | $21,672 | $37,833 | $12,058,304 |
| 5 | 49 | $59,505 | $21,604 | $37,900 | $12,020,404 |
| 5 | 50 | $59,505 | $21,537 | $37,968 | $11,982,435 |
| 5 | 51 | $59,505 | $21,469 | $38,036 | $11,944,399 |
| 5 | 52 | $59,505 | $21,400 | $38,105 | $11,906,295 |
| 5 | 53 | $59,505 | $21,332 | $38,173 | $11,868,122 |
| 5 | 54 | $59,505 | $21,264 | $38,241 | $11,829,881 |
| 5 | 55 | $59,505 | $21,195 | $38,310 | $11,791,571 |
| 5 | 56 | $59,505 | $21,127 | $38,378 | $11,753,193 |
| 5 | 57 | $59,505 | $21,058 | $38,447 | $11,714,745 |
| 5 | 58 | $59,505 | $20,989 | $38,516 | $11,676,229 |
| 5 | 59 | $59,505 | $20,920 | $38,585 | $11,637,644 |
| 5 | 60 | $59,505 | $20,851 | $38,654 | $11,598,990 |
| 6 | 61 | $59,505 | $20,782 | $38,723 | $11,560,267 |
| 6 | 62 | $59,505 | $20,712 | $38,793 | $11,521,474 |
| 6 | 63 | $59,505 | $20,643 | $38,862 | $11,482,612 |
| 6 | 64 | $59,505 | $20,573 | $38,932 | $11,443,680 |
| 6 | 65 | $59,505 | $20,503 | $39,002 | $11,404,678 |
| 6 | 66 | $59,505 | $20,433 | $39,072 | $11,365,607 |
| 6 | 67 | $59,505 | $20,363 | $39,142 | $11,326,465 |
| 6 | 68 | $59,505 | $20,293 | $39,212 | $11,287,254 |
| 6 | 69 | $59,505 | $20,223 | $39,282 | $11,247,972 |
| 6 | 70 | $59,505 | $20,153 | $39,352 | $11,208,620 |
| 6 | 71 | $59,505 | $20,082 | $39,423 | $11,169,197 |
| 6 | 72 | $59,505 | $20,011 | $39,493 | $11,129,703 |
| 7 | 73 | $59,505 | $19,941 | $39,564 | $11,090,139 |
| 7 | 74 | $59,505 | $19,870 | $39,635 | $11,050,504 |
| 7 | 75 | $59,505 | $19,799 | $39,706 | $11,010,798 |
| 7 | 76 | $59,505 | $19,728 | $39,777 | $10,971,021 |
| 7 | 77 | $59,505 | $19,656 | $39,848 | $10,931,172 |
| 7 | 78 | $59,505 | $19,585 | $39,920 | $10,891,253 |
| 7 | 79 | $59,505 | $19,513 | $39,991 | $10,851,261 |
| 7 | 80 | $59,505 | $19,442 | $40,063 | $10,811,198 |
| 7 | 81 | $59,505 | $19,370 | $40,135 | $10,771,063 |
| 7 | 82 | $59,505 | $19,298 | $40,207 | $10,730,856 |
| 7 | 83 | $59,505 | $19,226 | $40,279 | $10,690,578 |
| 7 | 84 | $59,505 | $19,154 | $40,351 | $10,650,227 |
| 8 | 85 | $59,505 | $19,082 | $40,423 | $10,609,804 |
| 8 | 86 | $59,505 | $19,009 | $40,496 | $10,569,308 |
| 8 | 87 | $59,505 | $18,937 | $40,568 | $10,528,740 |
| 8 | 88 | $59,505 | $18,864 | $40,641 | $10,488,099 |
| 8 | 89 | $59,505 | $18,791 | $40,714 | $10,447,385 |
| 8 | 90 | $59,505 | $18,718 | $40,787 | $10,406,598 |
| 8 | 91 | $59,505 | $18,645 | $40,860 | $10,365,739 |
| 8 | 92 | $59,505 | $18,572 | $40,933 | $10,324,806 |
| 8 | 93 | $59,505 | $18,499 | $41,006 | $10,283,799 |
| 8 | 94 | $59,505 | $18,425 | $41,080 | $10,242,720 |
| 8 | 95 | $59,505 | $18,352 | $41,153 | $10,201,566 |
| 8 | 96 | $59,505 | $18,278 | $41,227 | $10,160,339 |
| 9 | 97 | $59,505 | $18,204 | $41,301 | $10,119,038 |
| 9 | 98 | $59,505 | $18,130 | $41,375 | $10,077,663 |
| 9 | 99 | $59,505 | $18,056 | $41,449 | $10,036,214 |
| 9 | 100 | $59,505 | $17,982 | $41,523 | $9,994,691 |
| 9 | 101 | $59,505 | $17,907 | $41,598 | $9,953,093 |
| 9 | 102 | $59,505 | $17,833 | $41,672 | $9,911,421 |
| 9 | 103 | $59,505 | $17,758 | $41,747 | $9,869,674 |
| 9 | 104 | $59,505 | $17,683 | $41,822 | $9,827,852 |
| 9 | 105 | $59,505 | $17,608 | $41,897 | $9,785,955 |
| 9 | 106 | $59,505 | $17,533 | $41,972 | $9,743,984 |
| 9 | 107 | $59,505 | $17,458 | $42,047 | $9,701,937 |
| 9 | 108 | $59,505 | $17,383 | $42,122 | $9,659,815 |
| 10 | 109 | $59,505 | $17,307 | $42,198 | $9,617,617 |
| 10 | 110 | $59,505 | $17,232 | $42,273 | $9,575,343 |
| 10 | 111 | $59,505 | $17,156 | $42,349 | $9,532,994 |
| 10 | 112 | $59,505 | $17,080 | $42,425 | $9,490,569 |
| 10 | 113 | $59,505 | $17,004 | $42,501 | $9,448,069 |
| 10 | 114 | $59,505 | $16,928 | $42,577 | $9,405,491 |
| 10 | 115 | $59,505 | $16,852 | $42,653 | $9,362,838 |
| 10 | 116 | $59,505 | $16,775 | $42,730 | $9,320,108 |
| 10 | 117 | $59,505 | $16,699 | $42,806 | $9,277,302 |
| 10 | 118 | $59,505 | $16,622 | $42,883 | $9,234,419 |
| 10 | 119 | $59,505 | $16,545 | $42,960 | $9,191,459 |
| 10 | 120 | $59,505 | $16,468 | $43,037 | $9,148,422 |
| 11 | 121 | $59,505 | $16,391 | $43,114 | $9,105,308 |
| 11 | 122 | $59,505 | $16,314 | $43,191 | $9,062,117 |
| 11 | 123 | $59,505 | $16,236 | $43,269 | $9,018,848 |
| 11 | 124 | $59,505 | $16,159 | $43,346 | $8,975,502 |
| 11 | 125 | $59,505 | $16,081 | $43,424 | $8,932,078 |
| 11 | 126 | $59,505 | $16,003 | $43,502 | $8,888,577 |
| 11 | 127 | $59,505 | $15,925 | $43,580 | $8,844,997 |
| 11 | 128 | $59,505 | $15,847 | $43,658 | $8,801,340 |
| 11 | 129 | $59,505 | $15,769 | $43,736 | $8,757,604 |
| 11 | 130 | $59,505 | $15,691 | $43,814 | $8,713,790 |
| 11 | 131 | $59,505 | $15,612 | $43,893 | $8,669,897 |
| 11 | 132 | $59,505 | $15,534 | $43,971 | $8,625,926 |
| 12 | 133 | $59,505 | $15,455 | $44,050 | $8,581,875 |
| 12 | 134 | $59,505 | $15,376 | $44,129 | $8,537,746 |
| 12 | 135 | $59,505 | $15,297 | $44,208 | $8,493,538 |
| 12 | 136 | $59,505 | $15,218 | $44,287 | $8,449,251 |
| 12 | 137 | $59,505 | $15,138 | $44,367 | $8,404,884 |
| 12 | 138 | $59,505 | $15,059 | $44,446 | $8,360,438 |
| 12 | 139 | $59,505 | $14,979 | $44,526 | $8,315,912 |
| 12 | 140 | $59,505 | $14,899 | $44,606 | $8,271,307 |
| 12 | 141 | $59,505 | $14,819 | $44,685 | $8,226,621 |
| 12 | 142 | $59,505 | $14,739 | $44,766 | $8,181,856 |
| 12 | 143 | $59,505 | $14,659 | $44,846 | $8,137,010 |
| 12 | 144 | $59,505 | $14,579 | $44,926 | $8,092,084 |
| 13 | 145 | $59,505 | $14,498 | $45,007 | $8,047,077 |
| 13 | 146 | $59,505 | $14,418 | $45,087 | $8,001,990 |
| 13 | 147 | $59,505 | $14,337 | $45,168 | $7,956,822 |
| 13 | 148 | $59,505 | $14,256 | $45,249 | $7,911,573 |
| 13 | 149 | $59,505 | $14,175 | $45,330 | $7,866,243 |
| 13 | 150 | $59,505 | $14,094 | $45,411 | $7,820,832 |
| 13 | 151 | $59,505 | $14,012 | $45,493 | $7,775,339 |
| 13 | 152 | $59,505 | $13,931 | $45,574 | $7,729,765 |
| 13 | 153 | $59,505 | $13,849 | $45,656 | $7,684,110 |
| 13 | 154 | $59,505 | $13,767 | $45,738 | $7,638,372 |
| 13 | 155 | $59,505 | $13,685 | $45,819 | $7,592,553 |
| 13 | 156 | $59,505 | $13,603 | $45,902 | $7,546,651 |
| 14 | 157 | $59,505 | $13,521 | $45,984 | $7,500,667 |
| 14 | 158 | $59,505 | $13,439 | $46,066 | $7,454,601 |
| 14 | 159 | $59,505 | $13,356 | $46,149 | $7,408,452 |
| 14 | 160 | $59,505 | $13,273 | $46,231 | $7,362,221 |
| 14 | 161 | $59,505 | $13,191 | $46,314 | $7,315,907 |
| 14 | 162 | $59,505 | $13,108 | $46,397 | $7,269,509 |
| 14 | 163 | $59,505 | $13,025 | $46,480 | $7,223,029 |
| 14 | 164 | $59,505 | $12,941 | $46,564 | $7,176,465 |
| 14 | 165 | $59,505 | $12,858 | $46,647 | $7,129,818 |
| 14 | 166 | $59,505 | $12,774 | $46,731 | $7,083,088 |
| 14 | 167 | $59,505 | $12,691 | $46,814 | $7,036,273 |
| 14 | 168 | $59,505 | $12,607 | $46,898 | $6,989,375 |
| 15 | 169 | $59,505 | $12,523 | $46,982 | $6,942,393 |
| 15 | 170 | $59,505 | $12,438 | $47,066 | $6,895,326 |
| 15 | 171 | $59,505 | $12,354 | $47,151 | $6,848,176 |
| 15 | 172 | $59,505 | $12,270 | $47,235 | $6,800,940 |
| 15 | 173 | $59,505 | $12,185 | $47,320 | $6,753,621 |
| 15 | 174 | $59,505 | $12,100 | $47,405 | $6,706,216 |
| 15 | 175 | $59,505 | $12,015 | $47,490 | $6,658,726 |
| 15 | 176 | $59,505 | $11,930 | $47,575 | $6,611,152 |
| 15 | 177 | $59,505 | $11,845 | $47,660 | $6,563,492 |
| 15 | 178 | $59,505 | $11,760 | $47,745 | $6,515,746 |
| 15 | 179 | $59,505 | $11,674 | $47,831 | $6,467,916 |
| 15 | 180 | $59,505 | $11,588 | $47,917 | $6,419,999 |
| 16 | 181 | $59,505 | $11,502 | $48,002 | $6,371,997 |
| 16 | 182 | $59,505 | $11,416 | $48,088 | $6,323,908 |
| 16 | 183 | $59,505 | $11,330 | $48,175 | $6,275,734 |
| 16 | 184 | $59,505 | $11,244 | $48,261 | $6,227,473 |
| 16 | 185 | $59,505 | $11,158 | $48,347 | $6,179,125 |
| 16 | 186 | $59,505 | $11,071 | $48,434 | $6,130,691 |
| 16 | 187 | $59,505 | $10,984 | $48,521 | $6,082,171 |
| 16 | 188 | $59,505 | $10,897 | $48,608 | $6,033,563 |
| 16 | 189 | $59,505 | $10,810 | $48,695 | $5,984,868 |
| 16 | 190 | $59,505 | $10,723 | $48,782 | $5,936,086 |
| 16 | 191 | $59,505 | $10,635 | $48,869 | $5,887,217 |
| 16 | 192 | $59,505 | $10,548 | $48,957 | $5,838,260 |
| 17 | 193 | $59,505 | $10,460 | $49,045 | $5,789,215 |
| 17 | 194 | $59,505 | $10,372 | $49,133 | $5,740,083 |
| 17 | 195 | $59,505 | $10,284 | $49,221 | $5,690,862 |
| 17 | 196 | $59,505 | $10,196 | $49,309 | $5,641,553 |
| 17 | 197 | $59,505 | $10,108 | $49,397 | $5,592,156 |
| 17 | 198 | $59,505 | $10,019 | $49,486 | $5,542,671 |
| 17 | 199 | $59,505 | $9,931 | $49,574 | $5,493,096 |
| 17 | 200 | $59,505 | $9,842 | $49,663 | $5,443,433 |
| 17 | 201 | $59,505 | $9,753 | $49,752 | $5,393,681 |
| 17 | 202 | $59,505 | $9,664 | $49,841 | $5,343,840 |
| 17 | 203 | $59,505 | $9,574 | $49,931 | $5,293,909 |
| 17 | 204 | $59,505 | $9,485 | $50,020 | $5,243,889 |
| 18 | 205 | $59,505 | $9,395 | $50,110 | $5,193,780 |
| 18 | 206 | $59,505 | $9,306 | $50,199 | $5,143,580 |
| 18 | 207 | $59,505 | $9,216 | $50,289 | $5,093,291 |
| 18 | 208 | $59,505 | $9,125 | $50,379 | $5,042,912 |
| 18 | 209 | $59,505 | $9,035 | $50,470 | $4,992,442 |
| 18 | 210 | $59,505 | $8,945 | $50,560 | $4,941,882 |
| 18 | 211 | $59,505 | $8,854 | $50,651 | $4,891,231 |
| 18 | 212 | $59,505 | $8,763 | $50,741 | $4,840,490 |
| 18 | 213 | $59,505 | $8,673 | $50,832 | $4,789,657 |
| 18 | 214 | $59,505 | $8,581 | $50,923 | $4,738,734 |
| 18 | 215 | $59,505 | $8,490 | $51,015 | $4,687,719 |
| 18 | 216 | $59,505 | $8,399 | $51,106 | $4,636,613 |
| 19 | 217 | $59,505 | $8,307 | $51,198 | $4,585,416 |
| 19 | 218 | $59,505 | $8,216 | $51,289 | $4,534,126 |
| 19 | 219 | $59,505 | $8,124 | $51,381 | $4,482,745 |
| 19 | 220 | $59,505 | $8,032 | $51,473 | $4,431,272 |
| 19 | 221 | $59,505 | $7,939 | $51,566 | $4,379,706 |
| 19 | 222 | $59,505 | $7,847 | $51,658 | $4,328,048 |
| 19 | 223 | $59,505 | $7,754 | $51,750 | $4,276,298 |
| 19 | 224 | $59,505 | $7,662 | $51,843 | $4,224,455 |
| 19 | 225 | $59,505 | $7,569 | $51,936 | $4,172,518 |
| 19 | 226 | $59,505 | $7,476 | $52,029 | $4,120,489 |
| 19 | 227 | $59,505 | $7,383 | $52,122 | $4,068,367 |
| 19 | 228 | $59,505 | $7,289 | $52,216 | $4,016,151 |
| 20 | 229 | $59,505 | $7,196 | $52,309 | $3,963,842 |
| 20 | 230 | $59,505 | $7,102 | $52,403 | $3,911,439 |
| 20 | 231 | $59,505 | $7,008 | $52,497 | $3,858,942 |
| 20 | 232 | $59,505 | $6,914 | $52,591 | $3,806,351 |
| 20 | 233 | $59,505 | $6,820 | $52,685 | $3,753,666 |
| 20 | 234 | $59,505 | $6,725 | $52,780 | $3,700,886 |
| 20 | 235 | $59,505 | $6,631 | $52,874 | $3,648,012 |
| 20 | 236 | $59,505 | $6,536 | $52,969 | $3,595,043 |
| 20 | 237 | $59,505 | $6,441 | $53,064 | $3,541,980 |
| 20 | 238 | $59,505 | $6,346 | $53,159 | $3,488,821 |
| 20 | 239 | $59,505 | $6,251 | $53,254 | $3,435,567 |
| 20 | 240 | $59,505 | $6,155 | $53,350 | $3,382,217 |
| 21 | 241 | $59,505 | $6,060 | $53,445 | $3,328,772 |
| 21 | 242 | $59,505 | $5,964 | $53,541 | $3,275,231 |
| 21 | 243 | $59,505 | $5,868 | $53,637 | $3,221,594 |
| 21 | 244 | $59,505 | $5,772 | $53,733 | $3,167,861 |
| 21 | 245 | $59,505 | $5,676 | $53,829 | $3,114,032 |
| 21 | 246 | $59,505 | $5,579 | $53,926 | $3,060,107 |
| 21 | 247 | $59,505 | $5,483 | $54,022 | $3,006,085 |
| 21 | 248 | $59,505 | $5,386 | $54,119 | $2,951,966 |
| 21 | 249 | $59,505 | $5,289 | $54,216 | $2,897,750 |
| 21 | 250 | $59,505 | $5,192 | $54,313 | $2,843,436 |
| 21 | 251 | $59,505 | $5,094 | $54,410 | $2,789,026 |
| 21 | 252 | $59,505 | $4,997 | $54,508 | $2,734,518 |
| 22 | 253 | $59,505 | $4,899 | $54,606 | $2,679,913 |
| 22 | 254 | $59,505 | $4,802 | $54,703 | $2,625,209 |
| 22 | 255 | $59,505 | $4,703 | $54,801 | $2,570,408 |
| 22 | 256 | $59,505 | $4,605 | $54,900 | $2,515,508 |
| 22 | 257 | $59,505 | $4,507 | $54,998 | $2,460,510 |
| 22 | 258 | $59,505 | $4,408 | $55,096 | $2,405,414 |
| 22 | 259 | $59,505 | $4,310 | $55,195 | $2,350,219 |
| 22 | 260 | $59,505 | $4,211 | $55,294 | $2,294,925 |
| 22 | 261 | $59,505 | $4,112 | $55,393 | $2,239,531 |
| 22 | 262 | $59,505 | $4,012 | $55,492 | $2,184,039 |
| 22 | 263 | $59,505 | $3,913 | $55,592 | $2,128,447 |
| 22 | 264 | $59,505 | $3,813 | $55,691 | $2,072,756 |
| 23 | 265 | $59,505 | $3,714 | $55,791 | $2,016,965 |
| 23 | 266 | $59,505 | $3,614 | $55,891 | $1,961,073 |
| 23 | 267 | $59,505 | $3,514 | $55,991 | $1,905,082 |
| 23 | 268 | $59,505 | $3,413 | $56,092 | $1,848,990 |
| 23 | 269 | $59,505 | $3,313 | $56,192 | $1,792,798 |
| 23 | 270 | $59,505 | $3,212 | $56,293 | $1,736,505 |
| 23 | 271 | $59,505 | $3,111 | $56,394 | $1,680,112 |
| 23 | 272 | $59,505 | $3,010 | $56,495 | $1,623,617 |
| 23 | 273 | $59,505 | $2,909 | $56,596 | $1,567,021 |
| 23 | 274 | $59,505 | $2,808 | $56,697 | $1,510,324 |
| 23 | 275 | $59,505 | $2,706 | $56,799 | $1,453,525 |
| 23 | 276 | $59,505 | $2,604 | $56,901 | $1,396,624 |
| 24 | 277 | $59,505 | $2,502 | $57,003 | $1,339,622 |
| 24 | 278 | $59,505 | $2,400 | $57,105 | $1,282,517 |
| 24 | 279 | $59,505 | $2,298 | $57,207 | $1,225,310 |
| 24 | 280 | $59,505 | $2,195 | $57,310 | $1,168,000 |
| 24 | 281 | $59,505 | $2,093 | $57,412 | $1,110,588 |
| 24 | 282 | $59,505 | $1,990 | $57,515 | $1,053,073 |
| 24 | 283 | $59,505 | $1,887 | $57,618 | $995,455 |
| 24 | 284 | $59,505 | $1,784 | $57,721 | $937,734 |
| 24 | 285 | $59,505 | $1,680 | $57,825 | $879,909 |
| 24 | 286 | $59,505 | $1,577 | $57,928 | $821,980 |
| 24 | 287 | $59,505 | $1,473 | $58,032 | $763,948 |
| 24 | 288 | $59,505 | $1,369 | $58,136 | $705,812 |
| 25 | 289 | $59,505 | $1,265 | $58,240 | $647,572 |
| 25 | 290 | $59,505 | $1,160 | $58,345 | $589,227 |
| 25 | 291 | $59,505 | $1,056 | $58,449 | $530,778 |
| 25 | 292 | $59,505 | $951 | $58,554 | $472,224 |
| 25 | 293 | $59,505 | $846 | $58,659 | $413,565 |
| 25 | 294 | $59,505 | $741 | $58,764 | $354,801 |
| 25 | 295 | $59,505 | $636 | $58,869 | $295,932 |
| 25 | 296 | $59,505 | $530 | $58,975 | $236,957 |
| 25 | 297 | $59,505 | $425 | $59,080 | $177,877 |
| 25 | 298 | $59,505 | $319 | $59,186 | $118,691 |
| 25 | 299 | $59,505 | $213 | $59,292 | $59,398 |
| 25 | 300 | $59,505 | $106 | $59,398 | $0 |
