首期 (港幣)
$7,800,000
每月還款 (港幣)
$50,450
總貸款額 (港幣)
$11,700,000
+
總利息 (港幣)
$3,434,941
=
總還款額 (港幣)
$15,134,941
| 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 | $50,450 | $20,963 | $29,487 | $11,670,513 |
| 1 | 2 | $50,450 | $20,910 | $29,540 | $11,640,973 |
| 1 | 3 | $50,450 | $20,857 | $29,593 | $11,611,379 |
| 1 | 4 | $50,450 | $20,804 | $29,646 | $11,581,733 |
| 1 | 5 | $50,450 | $20,751 | $29,699 | $11,552,034 |
| 1 | 6 | $50,450 | $20,697 | $29,752 | $11,522,282 |
| 1 | 7 | $50,450 | $20,644 | $29,806 | $11,492,476 |
| 1 | 8 | $50,450 | $20,591 | $29,859 | $11,462,617 |
| 1 | 9 | $50,450 | $20,537 | $29,913 | $11,432,704 |
| 1 | 10 | $50,450 | $20,484 | $29,966 | $11,402,738 |
| 1 | 11 | $50,450 | $20,430 | $30,020 | $11,372,718 |
| 1 | 12 | $50,450 | $20,376 | $30,074 | $11,342,645 |
| 2 | 13 | $50,450 | $20,322 | $30,128 | $11,312,517 |
| 2 | 14 | $50,450 | $20,268 | $30,182 | $11,282,335 |
| 2 | 15 | $50,450 | $20,214 | $30,236 | $11,252,100 |
| 2 | 16 | $50,450 | $20,160 | $30,290 | $11,221,810 |
| 2 | 17 | $50,450 | $20,106 | $30,344 | $11,191,466 |
| 2 | 18 | $50,450 | $20,051 | $30,398 | $11,161,068 |
| 2 | 19 | $50,450 | $19,997 | $30,453 | $11,130,615 |
| 2 | 20 | $50,450 | $19,942 | $30,507 | $11,100,107 |
| 2 | 21 | $50,450 | $19,888 | $30,562 | $11,069,545 |
| 2 | 22 | $50,450 | $19,833 | $30,617 | $11,038,928 |
| 2 | 23 | $50,450 | $19,778 | $30,672 | $11,008,257 |
| 2 | 24 | $50,450 | $19,723 | $30,727 | $10,977,530 |
| 3 | 25 | $50,450 | $19,668 | $30,782 | $10,946,748 |
| 3 | 26 | $50,450 | $19,613 | $30,837 | $10,915,911 |
| 3 | 27 | $50,450 | $19,558 | $30,892 | $10,885,019 |
| 3 | 28 | $50,450 | $19,502 | $30,947 | $10,854,072 |
| 3 | 29 | $50,450 | $19,447 | $31,003 | $10,823,069 |
| 3 | 30 | $50,450 | $19,391 | $31,058 | $10,792,010 |
| 3 | 31 | $50,450 | $19,336 | $31,114 | $10,760,896 |
| 3 | 32 | $50,450 | $19,280 | $31,170 | $10,729,726 |
| 3 | 33 | $50,450 | $19,224 | $31,226 | $10,698,501 |
| 3 | 34 | $50,450 | $19,168 | $31,282 | $10,667,219 |
| 3 | 35 | $50,450 | $19,112 | $31,338 | $10,635,881 |
| 3 | 36 | $50,450 | $19,056 | $31,394 | $10,604,487 |
| 4 | 37 | $50,450 | $19,000 | $31,450 | $10,573,037 |
| 4 | 38 | $50,450 | $18,943 | $31,506 | $10,541,531 |
| 4 | 39 | $50,450 | $18,887 | $31,563 | $10,509,968 |
| 4 | 40 | $50,450 | $18,830 | $31,619 | $10,478,348 |
| 4 | 41 | $50,450 | $18,774 | $31,676 | $10,446,672 |
| 4 | 42 | $50,450 | $18,717 | $31,733 | $10,414,939 |
| 4 | 43 | $50,450 | $18,660 | $31,790 | $10,383,150 |
| 4 | 44 | $50,450 | $18,603 | $31,847 | $10,351,303 |
| 4 | 45 | $50,450 | $18,546 | $31,904 | $10,319,399 |
| 4 | 46 | $50,450 | $18,489 | $31,961 | $10,287,439 |
| 4 | 47 | $50,450 | $18,432 | $32,018 | $10,255,420 |
| 4 | 48 | $50,450 | $18,374 | $32,076 | $10,223,345 |
| 5 | 49 | $50,450 | $18,317 | $32,133 | $10,191,212 |
| 5 | 50 | $50,450 | $18,259 | $32,191 | $10,159,021 |
| 5 | 51 | $50,450 | $18,202 | $32,248 | $10,126,773 |
| 5 | 52 | $50,450 | $18,144 | $32,306 | $10,094,467 |
| 5 | 53 | $50,450 | $18,086 | $32,364 | $10,062,103 |
| 5 | 54 | $50,450 | $18,028 | $32,422 | $10,029,681 |
| 5 | 55 | $50,450 | $17,970 | $32,480 | $9,997,201 |
| 5 | 56 | $50,450 | $17,912 | $32,538 | $9,964,663 |
| 5 | 57 | $50,450 | $17,853 | $32,596 | $9,932,067 |
| 5 | 58 | $50,450 | $17,795 | $32,655 | $9,899,412 |
| 5 | 59 | $50,450 | $17,736 | $32,713 | $9,866,699 |
| 5 | 60 | $50,450 | $17,678 | $32,772 | $9,833,927 |
| 6 | 61 | $50,450 | $17,619 | $32,831 | $9,801,096 |
| 6 | 62 | $50,450 | $17,560 | $32,890 | $9,768,206 |
| 6 | 63 | $50,450 | $17,501 | $32,948 | $9,735,258 |
| 6 | 64 | $50,450 | $17,442 | $33,007 | $9,702,251 |
| 6 | 65 | $50,450 | $17,383 | $33,067 | $9,669,184 |
| 6 | 66 | $50,450 | $17,324 | $33,126 | $9,636,058 |
| 6 | 67 | $50,450 | $17,265 | $33,185 | $9,602,873 |
| 6 | 68 | $50,450 | $17,205 | $33,245 | $9,569,628 |
| 6 | 69 | $50,450 | $17,146 | $33,304 | $9,536,324 |
| 6 | 70 | $50,450 | $17,086 | $33,364 | $9,502,960 |
| 6 | 71 | $50,450 | $17,026 | $33,424 | $9,469,536 |
| 6 | 72 | $50,450 | $16,966 | $33,484 | $9,436,053 |
| 7 | 73 | $50,450 | $16,906 | $33,544 | $9,402,509 |
| 7 | 74 | $50,450 | $16,846 | $33,604 | $9,368,906 |
| 7 | 75 | $50,450 | $16,786 | $33,664 | $9,335,242 |
| 7 | 76 | $50,450 | $16,726 | $33,724 | $9,301,518 |
| 7 | 77 | $50,450 | $16,665 | $33,785 | $9,267,733 |
| 7 | 78 | $50,450 | $16,605 | $33,845 | $9,233,888 |
| 7 | 79 | $50,450 | $16,544 | $33,906 | $9,199,982 |
| 7 | 80 | $50,450 | $16,483 | $33,967 | $9,166,016 |
| 7 | 81 | $50,450 | $16,422 | $34,027 | $9,131,988 |
| 7 | 82 | $50,450 | $16,361 | $34,088 | $9,097,900 |
| 7 | 83 | $50,450 | $16,300 | $34,149 | $9,063,751 |
| 7 | 84 | $50,450 | $16,239 | $34,211 | $9,029,540 |
| 8 | 85 | $50,450 | $16,178 | $34,272 | $8,995,268 |
| 8 | 86 | $50,450 | $16,117 | $34,333 | $8,960,935 |
| 8 | 87 | $50,450 | $16,055 | $34,395 | $8,926,540 |
| 8 | 88 | $50,450 | $15,993 | $34,456 | $8,892,084 |
| 8 | 89 | $50,450 | $15,932 | $34,518 | $8,857,566 |
| 8 | 90 | $50,450 | $15,870 | $34,580 | $8,822,986 |
| 8 | 91 | $50,450 | $15,808 | $34,642 | $8,788,344 |
| 8 | 92 | $50,450 | $15,746 | $34,704 | $8,753,640 |
| 8 | 93 | $50,450 | $15,684 | $34,766 | $8,718,873 |
| 8 | 94 | $50,450 | $15,621 | $34,828 | $8,684,045 |
| 8 | 95 | $50,450 | $15,559 | $34,891 | $8,649,154 |
| 8 | 96 | $50,450 | $15,496 | $34,953 | $8,614,201 |
| 9 | 97 | $50,450 | $15,434 | $35,016 | $8,579,185 |
| 9 | 98 | $50,450 | $15,371 | $35,079 | $8,544,106 |
| 9 | 99 | $50,450 | $15,308 | $35,142 | $8,508,964 |
| 9 | 100 | $50,450 | $15,245 | $35,205 | $8,473,760 |
| 9 | 101 | $50,450 | $15,182 | $35,268 | $8,438,492 |
| 9 | 102 | $50,450 | $15,119 | $35,331 | $8,403,161 |
| 9 | 103 | $50,450 | $15,056 | $35,394 | $8,367,767 |
| 9 | 104 | $50,450 | $14,992 | $35,458 | $8,332,309 |
| 9 | 105 | $50,450 | $14,929 | $35,521 | $8,296,788 |
| 9 | 106 | $50,450 | $14,865 | $35,585 | $8,261,204 |
| 9 | 107 | $50,450 | $14,801 | $35,648 | $8,225,555 |
| 9 | 108 | $50,450 | $14,737 | $35,712 | $8,189,843 |
| 10 | 109 | $50,450 | $14,673 | $35,776 | $8,154,066 |
| 10 | 110 | $50,450 | $14,609 | $35,840 | $8,118,226 |
| 10 | 111 | $50,450 | $14,545 | $35,905 | $8,082,321 |
| 10 | 112 | $50,450 | $14,481 | $35,969 | $8,046,352 |
| 10 | 113 | $50,450 | $14,416 | $36,033 | $8,010,319 |
| 10 | 114 | $50,450 | $14,352 | $36,098 | $7,974,221 |
| 10 | 115 | $50,450 | $14,287 | $36,163 | $7,938,058 |
| 10 | 116 | $50,450 | $14,222 | $36,227 | $7,901,831 |
| 10 | 117 | $50,450 | $14,157 | $36,292 | $7,865,539 |
| 10 | 118 | $50,450 | $14,092 | $36,357 | $7,829,181 |
| 10 | 119 | $50,450 | $14,027 | $36,423 | $7,792,759 |
| 10 | 120 | $50,450 | $13,962 | $36,488 | $7,756,271 |
| 11 | 121 | $50,450 | $13,897 | $36,553 | $7,719,718 |
| 11 | 122 | $50,450 | $13,831 | $36,619 | $7,683,099 |
| 11 | 123 | $50,450 | $13,766 | $36,684 | $7,646,415 |
| 11 | 124 | $50,450 | $13,700 | $36,750 | $7,609,665 |
| 11 | 125 | $50,450 | $13,634 | $36,816 | $7,572,849 |
| 11 | 126 | $50,450 | $13,568 | $36,882 | $7,535,967 |
| 11 | 127 | $50,450 | $13,502 | $36,948 | $7,499,019 |
| 11 | 128 | $50,450 | $13,436 | $37,014 | $7,462,005 |
| 11 | 129 | $50,450 | $13,369 | $37,080 | $7,424,925 |
| 11 | 130 | $50,450 | $13,303 | $37,147 | $7,387,778 |
| 11 | 131 | $50,450 | $13,236 | $37,213 | $7,350,565 |
| 11 | 132 | $50,450 | $13,170 | $37,280 | $7,313,285 |
| 12 | 133 | $50,450 | $13,103 | $37,347 | $7,275,938 |
| 12 | 134 | $50,450 | $13,036 | $37,414 | $7,238,524 |
| 12 | 135 | $50,450 | $12,969 | $37,481 | $7,201,043 |
| 12 | 136 | $50,450 | $12,902 | $37,548 | $7,163,495 |
| 12 | 137 | $50,450 | $12,835 | $37,615 | $7,125,880 |
| 12 | 138 | $50,450 | $12,767 | $37,683 | $7,088,198 |
| 12 | 139 | $50,450 | $12,700 | $37,750 | $7,050,447 |
| 12 | 140 | $50,450 | $12,632 | $37,818 | $7,012,630 |
| 12 | 141 | $50,450 | $12,564 | $37,886 | $6,974,744 |
| 12 | 142 | $50,450 | $12,496 | $37,953 | $6,936,791 |
| 12 | 143 | $50,450 | $12,428 | $38,021 | $6,898,769 |
| 12 | 144 | $50,450 | $12,360 | $38,090 | $6,860,680 |
| 13 | 145 | $50,450 | $12,292 | $38,158 | $6,822,522 |
| 13 | 146 | $50,450 | $12,224 | $38,226 | $6,784,296 |
| 13 | 147 | $50,450 | $12,155 | $38,295 | $6,746,001 |
| 13 | 148 | $50,450 | $12,087 | $38,363 | $6,707,638 |
| 13 | 149 | $50,450 | $12,018 | $38,432 | $6,669,206 |
| 13 | 150 | $50,450 | $11,949 | $38,501 | $6,630,705 |
| 13 | 151 | $50,450 | $11,880 | $38,570 | $6,592,136 |
| 13 | 152 | $50,450 | $11,811 | $38,639 | $6,553,497 |
| 13 | 153 | $50,450 | $11,742 | $38,708 | $6,514,789 |
| 13 | 154 | $50,450 | $11,672 | $38,777 | $6,476,011 |
| 13 | 155 | $50,450 | $11,603 | $38,847 | $6,437,164 |
| 13 | 156 | $50,450 | $11,533 | $38,917 | $6,398,248 |
| 14 | 157 | $50,450 | $11,464 | $38,986 | $6,359,261 |
| 14 | 158 | $50,450 | $11,394 | $39,056 | $6,320,205 |
| 14 | 159 | $50,450 | $11,324 | $39,126 | $6,281,079 |
| 14 | 160 | $50,450 | $11,254 | $39,196 | $6,241,883 |
| 14 | 161 | $50,450 | $11,183 | $39,266 | $6,202,617 |
| 14 | 162 | $50,450 | $11,113 | $39,337 | $6,163,280 |
| 14 | 163 | $50,450 | $11,043 | $39,407 | $6,123,872 |
| 14 | 164 | $50,450 | $10,972 | $39,478 | $6,084,395 |
| 14 | 165 | $50,450 | $10,901 | $39,549 | $6,044,846 |
| 14 | 166 | $50,450 | $10,830 | $39,619 | $6,005,227 |
| 14 | 167 | $50,450 | $10,759 | $39,690 | $5,965,536 |
| 14 | 168 | $50,450 | $10,688 | $39,762 | $5,925,775 |
| 15 | 169 | $50,450 | $10,617 | $39,833 | $5,885,942 |
| 15 | 170 | $50,450 | $10,546 | $39,904 | $5,846,038 |
| 15 | 171 | $50,450 | $10,474 | $39,976 | $5,806,062 |
| 15 | 172 | $50,450 | $10,403 | $40,047 | $5,766,015 |
| 15 | 173 | $50,450 | $10,331 | $40,119 | $5,725,896 |
| 15 | 174 | $50,450 | $10,259 | $40,191 | $5,685,705 |
| 15 | 175 | $50,450 | $10,187 | $40,263 | $5,645,442 |
| 15 | 176 | $50,450 | $10,115 | $40,335 | $5,605,107 |
| 15 | 177 | $50,450 | $10,042 | $40,407 | $5,564,699 |
| 15 | 178 | $50,450 | $9,970 | $40,480 | $5,524,220 |
| 15 | 179 | $50,450 | $9,898 | $40,552 | $5,483,667 |
| 15 | 180 | $50,450 | $9,825 | $40,625 | $5,443,043 |
| 16 | 181 | $50,450 | $9,752 | $40,698 | $5,402,345 |
| 16 | 182 | $50,450 | $9,679 | $40,771 | $5,361,574 |
| 16 | 183 | $50,450 | $9,606 | $40,844 | $5,320,731 |
| 16 | 184 | $50,450 | $9,533 | $40,917 | $5,279,814 |
| 16 | 185 | $50,450 | $9,460 | $40,990 | $5,238,824 |
| 16 | 186 | $50,450 | $9,386 | $41,064 | $5,197,760 |
| 16 | 187 | $50,450 | $9,313 | $41,137 | $5,156,623 |
| 16 | 188 | $50,450 | $9,239 | $41,211 | $5,115,412 |
| 16 | 189 | $50,450 | $9,165 | $41,285 | $5,074,127 |
| 16 | 190 | $50,450 | $9,091 | $41,359 | $5,032,769 |
| 16 | 191 | $50,450 | $9,017 | $41,433 | $4,991,336 |
| 16 | 192 | $50,450 | $8,943 | $41,507 | $4,949,829 |
| 17 | 193 | $50,450 | $8,868 | $41,581 | $4,908,248 |
| 17 | 194 | $50,450 | $8,794 | $41,656 | $4,866,592 |
| 17 | 195 | $50,450 | $8,719 | $41,730 | $4,824,861 |
| 17 | 196 | $50,450 | $8,645 | $41,805 | $4,783,056 |
| 17 | 197 | $50,450 | $8,570 | $41,880 | $4,741,176 |
| 17 | 198 | $50,450 | $8,495 | $41,955 | $4,699,221 |
| 17 | 199 | $50,450 | $8,419 | $42,030 | $4,657,190 |
| 17 | 200 | $50,450 | $8,344 | $42,106 | $4,615,085 |
| 17 | 201 | $50,450 | $8,269 | $42,181 | $4,572,904 |
| 17 | 202 | $50,450 | $8,193 | $42,257 | $4,530,647 |
| 17 | 203 | $50,450 | $8,117 | $42,332 | $4,488,314 |
| 17 | 204 | $50,450 | $8,042 | $42,408 | $4,445,906 |
| 18 | 205 | $50,450 | $7,966 | $42,484 | $4,403,422 |
| 18 | 206 | $50,450 | $7,889 | $42,560 | $4,360,862 |
| 18 | 207 | $50,450 | $7,813 | $42,637 | $4,318,225 |
| 18 | 208 | $50,450 | $7,737 | $42,713 | $4,275,512 |
| 18 | 209 | $50,450 | $7,660 | $42,790 | $4,232,723 |
| 18 | 210 | $50,450 | $7,584 | $42,866 | $4,189,856 |
| 18 | 211 | $50,450 | $7,507 | $42,943 | $4,146,913 |
| 18 | 212 | $50,450 | $7,430 | $43,020 | $4,103,893 |
| 18 | 213 | $50,450 | $7,353 | $43,097 | $4,060,796 |
| 18 | 214 | $50,450 | $7,276 | $43,174 | $4,017,622 |
| 18 | 215 | $50,450 | $7,198 | $43,252 | $3,974,371 |
| 18 | 216 | $50,450 | $7,121 | $43,329 | $3,931,042 |
| 19 | 217 | $50,450 | $7,043 | $43,407 | $3,887,635 |
| 19 | 218 | $50,450 | $6,965 | $43,484 | $3,844,151 |
| 19 | 219 | $50,450 | $6,887 | $43,562 | $3,800,588 |
| 19 | 220 | $50,450 | $6,809 | $43,640 | $3,756,948 |
| 19 | 221 | $50,450 | $6,731 | $43,719 | $3,713,229 |
| 19 | 222 | $50,450 | $6,653 | $43,797 | $3,669,432 |
| 19 | 223 | $50,450 | $6,574 | $43,875 | $3,625,557 |
| 19 | 224 | $50,450 | $6,496 | $43,954 | $3,581,603 |
| 19 | 225 | $50,450 | $6,417 | $44,033 | $3,537,570 |
| 19 | 226 | $50,450 | $6,338 | $44,112 | $3,493,458 |
| 19 | 227 | $50,450 | $6,259 | $44,191 | $3,449,268 |
| 19 | 228 | $50,450 | $6,180 | $44,270 | $3,404,998 |
| 20 | 229 | $50,450 | $6,101 | $44,349 | $3,360,649 |
| 20 | 230 | $50,450 | $6,021 | $44,429 | $3,316,220 |
| 20 | 231 | $50,450 | $5,942 | $44,508 | $3,271,712 |
| 20 | 232 | $50,450 | $5,862 | $44,588 | $3,227,124 |
| 20 | 233 | $50,450 | $5,782 | $44,668 | $3,182,456 |
| 20 | 234 | $50,450 | $5,702 | $44,748 | $3,137,708 |
| 20 | 235 | $50,450 | $5,622 | $44,828 | $3,092,880 |
| 20 | 236 | $50,450 | $5,541 | $44,908 | $3,047,971 |
| 20 | 237 | $50,450 | $5,461 | $44,989 | $3,002,983 |
| 20 | 238 | $50,450 | $5,380 | $45,069 | $2,957,913 |
| 20 | 239 | $50,450 | $5,300 | $45,150 | $2,912,763 |
| 20 | 240 | $50,450 | $5,219 | $45,231 | $2,867,532 |
| 21 | 241 | $50,450 | $5,138 | $45,312 | $2,822,220 |
| 21 | 242 | $50,450 | $5,056 | $45,393 | $2,776,826 |
| 21 | 243 | $50,450 | $4,975 | $45,475 | $2,731,352 |
| 21 | 244 | $50,450 | $4,894 | $45,556 | $2,685,796 |
| 21 | 245 | $50,450 | $4,812 | $45,638 | $2,640,158 |
| 21 | 246 | $50,450 | $4,730 | $45,720 | $2,594,438 |
| 21 | 247 | $50,450 | $4,648 | $45,801 | $2,548,637 |
| 21 | 248 | $50,450 | $4,566 | $45,883 | $2,502,753 |
| 21 | 249 | $50,450 | $4,484 | $45,966 | $2,456,788 |
| 21 | 250 | $50,450 | $4,402 | $46,048 | $2,410,740 |
| 21 | 251 | $50,450 | $4,319 | $46,131 | $2,364,609 |
| 21 | 252 | $50,450 | $4,237 | $46,213 | $2,318,396 |
| 22 | 253 | $50,450 | $4,154 | $46,296 | $2,272,100 |
| 22 | 254 | $50,450 | $4,071 | $46,379 | $2,225,721 |
| 22 | 255 | $50,450 | $3,988 | $46,462 | $2,179,259 |
| 22 | 256 | $50,450 | $3,905 | $46,545 | $2,132,714 |
| 22 | 257 | $50,450 | $3,821 | $46,629 | $2,086,085 |
| 22 | 258 | $50,450 | $3,738 | $46,712 | $2,039,373 |
| 22 | 259 | $50,450 | $3,654 | $46,796 | $1,992,577 |
| 22 | 260 | $50,450 | $3,570 | $46,880 | $1,945,697 |
| 22 | 261 | $50,450 | $3,486 | $46,964 | $1,898,733 |
| 22 | 262 | $50,450 | $3,402 | $47,048 | $1,851,685 |
| 22 | 263 | $50,450 | $3,318 | $47,132 | $1,804,553 |
| 22 | 264 | $50,450 | $3,233 | $47,217 | $1,757,336 |
| 23 | 265 | $50,450 | $3,149 | $47,301 | $1,710,035 |
| 23 | 266 | $50,450 | $3,064 | $47,386 | $1,662,649 |
| 23 | 267 | $50,450 | $2,979 | $47,471 | $1,615,178 |
| 23 | 268 | $50,450 | $2,894 | $47,556 | $1,567,622 |
| 23 | 269 | $50,450 | $2,809 | $47,641 | $1,519,981 |
| 23 | 270 | $50,450 | $2,723 | $47,727 | $1,472,255 |
| 23 | 271 | $50,450 | $2,638 | $47,812 | $1,424,443 |
| 23 | 272 | $50,450 | $2,552 | $47,898 | $1,376,545 |
| 23 | 273 | $50,450 | $2,466 | $47,983 | $1,328,561 |
| 23 | 274 | $50,450 | $2,380 | $48,069 | $1,280,492 |
| 23 | 275 | $50,450 | $2,294 | $48,156 | $1,232,336 |
| 23 | 276 | $50,450 | $2,208 | $48,242 | $1,184,095 |
| 24 | 277 | $50,450 | $2,122 | $48,328 | $1,135,766 |
| 24 | 278 | $50,450 | $2,035 | $48,415 | $1,087,351 |
| 24 | 279 | $50,450 | $1,948 | $48,502 | $1,038,850 |
| 24 | 280 | $50,450 | $1,861 | $48,589 | $990,261 |
| 24 | 281 | $50,450 | $1,774 | $48,676 | $941,586 |
| 24 | 282 | $50,450 | $1,687 | $48,763 | $892,823 |
| 24 | 283 | $50,450 | $1,600 | $48,850 | $843,973 |
| 24 | 284 | $50,450 | $1,512 | $48,938 | $795,035 |
| 24 | 285 | $50,450 | $1,424 | $49,025 | $746,010 |
| 24 | 286 | $50,450 | $1,337 | $49,113 | $696,896 |
| 24 | 287 | $50,450 | $1,249 | $49,201 | $647,695 |
| 24 | 288 | $50,450 | $1,160 | $49,289 | $598,406 |
| 25 | 289 | $50,450 | $1,072 | $49,378 | $549,028 |
| 25 | 290 | $50,450 | $984 | $49,466 | $499,562 |
| 25 | 291 | $50,450 | $895 | $49,555 | $450,007 |
| 25 | 292 | $50,450 | $806 | $49,644 | $400,364 |
| 25 | 293 | $50,450 | $717 | $49,732 | $350,631 |
| 25 | 294 | $50,450 | $628 | $49,822 | $300,810 |
| 25 | 295 | $50,450 | $539 | $49,911 | $250,899 |
| 25 | 296 | $50,450 | $450 | $50,000 | $200,899 |
| 25 | 297 | $50,450 | $360 | $50,090 | $150,809 |
| 25 | 298 | $50,450 | $270 | $50,180 | $100,629 |
| 25 | 299 | $50,450 | $180 | $50,270 | $50,360 |
| 25 | 300 | $50,450 | $90 | $50,360 | $0 |
