首期 (港幣)
$8,376,000
每月還款 (港幣)
$54,175
總貸款額 (港幣)
$12,564,000
+
總利息 (港幣)
$3,688,598
=
總還款額 (港幣)
$16,252,598
| 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 | $54,175 | $22,511 | $31,665 | $12,532,335 |
| 1 | 2 | $54,175 | $22,454 | $31,722 | $12,500,614 |
| 1 | 3 | $54,175 | $22,397 | $31,778 | $12,468,835 |
| 1 | 4 | $54,175 | $22,340 | $31,835 | $12,437,000 |
| 1 | 5 | $54,175 | $22,283 | $31,892 | $12,405,108 |
| 1 | 6 | $54,175 | $22,226 | $31,950 | $12,373,158 |
| 1 | 7 | $54,175 | $22,169 | $32,007 | $12,341,151 |
| 1 | 8 | $54,175 | $22,111 | $32,064 | $12,309,087 |
| 1 | 9 | $54,175 | $22,054 | $32,122 | $12,276,966 |
| 1 | 10 | $54,175 | $21,996 | $32,179 | $12,244,787 |
| 1 | 11 | $54,175 | $21,939 | $32,237 | $12,212,550 |
| 1 | 12 | $54,175 | $21,881 | $32,295 | $12,180,255 |
| 2 | 13 | $54,175 | $21,823 | $32,352 | $12,147,903 |
| 2 | 14 | $54,175 | $21,765 | $32,410 | $12,115,493 |
| 2 | 15 | $54,175 | $21,707 | $32,468 | $12,083,024 |
| 2 | 16 | $54,175 | $21,649 | $32,527 | $12,050,498 |
| 2 | 17 | $54,175 | $21,590 | $32,585 | $12,017,913 |
| 2 | 18 | $54,175 | $21,532 | $32,643 | $11,985,269 |
| 2 | 19 | $54,175 | $21,474 | $32,702 | $11,952,568 |
| 2 | 20 | $54,175 | $21,415 | $32,760 | $11,919,807 |
| 2 | 21 | $54,175 | $21,356 | $32,819 | $11,886,988 |
| 2 | 22 | $54,175 | $21,298 | $32,878 | $11,854,111 |
| 2 | 23 | $54,175 | $21,239 | $32,937 | $11,821,174 |
| 2 | 24 | $54,175 | $21,180 | $32,996 | $11,788,178 |
| 3 | 25 | $54,175 | $21,120 | $33,055 | $11,755,123 |
| 3 | 26 | $54,175 | $21,061 | $33,114 | $11,722,009 |
| 3 | 27 | $54,175 | $21,002 | $33,173 | $11,688,836 |
| 3 | 28 | $54,175 | $20,942 | $33,233 | $11,655,603 |
| 3 | 29 | $54,175 | $20,883 | $33,292 | $11,622,311 |
| 3 | 30 | $54,175 | $20,823 | $33,352 | $11,588,959 |
| 3 | 31 | $54,175 | $20,764 | $33,412 | $11,555,547 |
| 3 | 32 | $54,175 | $20,704 | $33,472 | $11,522,075 |
| 3 | 33 | $54,175 | $20,644 | $33,532 | $11,488,544 |
| 3 | 34 | $54,175 | $20,584 | $33,592 | $11,454,952 |
| 3 | 35 | $54,175 | $20,523 | $33,652 | $11,421,300 |
| 3 | 36 | $54,175 | $20,463 | $33,712 | $11,387,588 |
| 4 | 37 | $54,175 | $20,403 | $33,773 | $11,353,815 |
| 4 | 38 | $54,175 | $20,342 | $33,833 | $11,319,982 |
| 4 | 39 | $54,175 | $20,282 | $33,894 | $11,286,089 |
| 4 | 40 | $54,175 | $20,221 | $33,954 | $11,252,134 |
| 4 | 41 | $54,175 | $20,160 | $34,015 | $11,218,119 |
| 4 | 42 | $54,175 | $20,099 | $34,076 | $11,184,043 |
| 4 | 43 | $54,175 | $20,038 | $34,137 | $11,149,905 |
| 4 | 44 | $54,175 | $19,977 | $34,198 | $11,115,707 |
| 4 | 45 | $54,175 | $19,916 | $34,260 | $11,081,447 |
| 4 | 46 | $54,175 | $19,854 | $34,321 | $11,047,126 |
| 4 | 47 | $54,175 | $19,793 | $34,383 | $11,012,744 |
| 4 | 48 | $54,175 | $19,731 | $34,444 | $10,978,300 |
| 5 | 49 | $54,175 | $19,669 | $34,506 | $10,943,794 |
| 5 | 50 | $54,175 | $19,608 | $34,568 | $10,909,226 |
| 5 | 51 | $54,175 | $19,546 | $34,630 | $10,874,596 |
| 5 | 52 | $54,175 | $19,484 | $34,692 | $10,839,905 |
| 5 | 53 | $54,175 | $19,421 | $34,754 | $10,805,151 |
| 5 | 54 | $54,175 | $19,359 | $34,816 | $10,770,335 |
| 5 | 55 | $54,175 | $19,297 | $34,878 | $10,735,456 |
| 5 | 56 | $54,175 | $19,234 | $34,941 | $10,700,515 |
| 5 | 57 | $54,175 | $19,172 | $35,004 | $10,665,512 |
| 5 | 58 | $54,175 | $19,109 | $35,066 | $10,630,445 |
| 5 | 59 | $54,175 | $19,046 | $35,129 | $10,595,316 |
| 5 | 60 | $54,175 | $18,983 | $35,192 | $10,560,124 |
| 6 | 61 | $54,175 | $18,920 | $35,255 | $10,524,869 |
| 6 | 62 | $54,175 | $18,857 | $35,318 | $10,489,551 |
| 6 | 63 | $54,175 | $18,794 | $35,382 | $10,454,169 |
| 6 | 64 | $54,175 | $18,730 | $35,445 | $10,418,724 |
| 6 | 65 | $54,175 | $18,667 | $35,508 | $10,383,216 |
| 6 | 66 | $54,175 | $18,603 | $35,572 | $10,347,644 |
| 6 | 67 | $54,175 | $18,540 | $35,636 | $10,312,008 |
| 6 | 68 | $54,175 | $18,476 | $35,700 | $10,276,308 |
| 6 | 69 | $54,175 | $18,412 | $35,764 | $10,240,545 |
| 6 | 70 | $54,175 | $18,348 | $35,828 | $10,204,717 |
| 6 | 71 | $54,175 | $18,283 | $35,892 | $10,168,825 |
| 6 | 72 | $54,175 | $18,219 | $35,956 | $10,132,869 |
| 7 | 73 | $54,175 | $18,155 | $36,021 | $10,096,848 |
| 7 | 74 | $54,175 | $18,090 | $36,085 | $10,060,763 |
| 7 | 75 | $54,175 | $18,026 | $36,150 | $10,024,614 |
| 7 | 76 | $54,175 | $17,961 | $36,215 | $9,988,399 |
| 7 | 77 | $54,175 | $17,896 | $36,279 | $9,952,120 |
| 7 | 78 | $54,175 | $17,831 | $36,344 | $9,915,775 |
| 7 | 79 | $54,175 | $17,766 | $36,410 | $9,879,366 |
| 7 | 80 | $54,175 | $17,701 | $36,475 | $9,842,891 |
| 7 | 81 | $54,175 | $17,635 | $36,540 | $9,806,351 |
| 7 | 82 | $54,175 | $17,570 | $36,606 | $9,769,745 |
| 7 | 83 | $54,175 | $17,504 | $36,671 | $9,733,074 |
| 7 | 84 | $54,175 | $17,438 | $36,737 | $9,696,337 |
| 8 | 85 | $54,175 | $17,373 | $36,803 | $9,659,534 |
| 8 | 86 | $54,175 | $17,307 | $36,869 | $9,622,665 |
| 8 | 87 | $54,175 | $17,241 | $36,935 | $9,585,731 |
| 8 | 88 | $54,175 | $17,174 | $37,001 | $9,548,730 |
| 8 | 89 | $54,175 | $17,108 | $37,067 | $9,511,663 |
| 8 | 90 | $54,175 | $17,042 | $37,134 | $9,474,529 |
| 8 | 91 | $54,175 | $16,975 | $37,200 | $9,437,329 |
| 8 | 92 | $54,175 | $16,909 | $37,267 | $9,400,062 |
| 8 | 93 | $54,175 | $16,842 | $37,334 | $9,362,729 |
| 8 | 94 | $54,175 | $16,775 | $37,400 | $9,325,328 |
| 8 | 95 | $54,175 | $16,708 | $37,467 | $9,287,861 |
| 8 | 96 | $54,175 | $16,641 | $37,535 | $9,250,326 |
| 9 | 97 | $54,175 | $16,574 | $37,602 | $9,212,724 |
| 9 | 98 | $54,175 | $16,506 | $37,669 | $9,175,055 |
| 9 | 99 | $54,175 | $16,439 | $37,737 | $9,137,318 |
| 9 | 100 | $54,175 | $16,371 | $37,804 | $9,099,514 |
| 9 | 101 | $54,175 | $16,303 | $37,872 | $9,061,642 |
| 9 | 102 | $54,175 | $16,235 | $37,940 | $9,023,702 |
| 9 | 103 | $54,175 | $16,167 | $38,008 | $8,985,694 |
| 9 | 104 | $54,175 | $16,099 | $38,076 | $8,947,618 |
| 9 | 105 | $54,175 | $16,031 | $38,144 | $8,909,474 |
| 9 | 106 | $54,175 | $15,963 | $38,213 | $8,871,262 |
| 9 | 107 | $54,175 | $15,894 | $38,281 | $8,832,981 |
| 9 | 108 | $54,175 | $15,826 | $38,350 | $8,794,631 |
| 10 | 109 | $54,175 | $15,757 | $38,418 | $8,756,213 |
| 10 | 110 | $54,175 | $15,688 | $38,487 | $8,717,726 |
| 10 | 111 | $54,175 | $15,619 | $38,556 | $8,679,170 |
| 10 | 112 | $54,175 | $15,550 | $38,625 | $8,640,545 |
| 10 | 113 | $54,175 | $15,481 | $38,694 | $8,601,850 |
| 10 | 114 | $54,175 | $15,412 | $38,764 | $8,563,087 |
| 10 | 115 | $54,175 | $15,342 | $38,833 | $8,524,253 |
| 10 | 116 | $54,175 | $15,273 | $38,903 | $8,485,351 |
| 10 | 117 | $54,175 | $15,203 | $38,972 | $8,446,378 |
| 10 | 118 | $54,175 | $15,133 | $39,042 | $8,407,336 |
| 10 | 119 | $54,175 | $15,063 | $39,112 | $8,368,224 |
| 10 | 120 | $54,175 | $14,993 | $39,182 | $8,329,042 |
| 11 | 121 | $54,175 | $14,923 | $39,252 | $8,289,789 |
| 11 | 122 | $54,175 | $14,853 | $39,323 | $8,250,466 |
| 11 | 123 | $54,175 | $14,782 | $39,393 | $8,211,073 |
| 11 | 124 | $54,175 | $14,712 | $39,464 | $8,171,609 |
| 11 | 125 | $54,175 | $14,641 | $39,535 | $8,132,075 |
| 11 | 126 | $54,175 | $14,570 | $39,605 | $8,092,469 |
| 11 | 127 | $54,175 | $14,499 | $39,676 | $8,052,793 |
| 11 | 128 | $54,175 | $14,428 | $39,747 | $8,013,046 |
| 11 | 129 | $54,175 | $14,357 | $39,819 | $7,973,227 |
| 11 | 130 | $54,175 | $14,285 | $39,890 | $7,933,337 |
| 11 | 131 | $54,175 | $14,214 | $39,961 | $7,893,376 |
| 11 | 132 | $54,175 | $14,142 | $40,033 | $7,853,343 |
| 12 | 133 | $54,175 | $14,071 | $40,105 | $7,813,238 |
| 12 | 134 | $54,175 | $13,999 | $40,177 | $7,773,061 |
| 12 | 135 | $54,175 | $13,927 | $40,249 | $7,732,813 |
| 12 | 136 | $54,175 | $13,855 | $40,321 | $7,692,492 |
| 12 | 137 | $54,175 | $13,782 | $40,393 | $7,652,099 |
| 12 | 138 | $54,175 | $13,710 | $40,465 | $7,611,634 |
| 12 | 139 | $54,175 | $13,638 | $40,538 | $7,571,096 |
| 12 | 140 | $54,175 | $13,565 | $40,610 | $7,530,485 |
| 12 | 141 | $54,175 | $13,492 | $40,683 | $7,489,802 |
| 12 | 142 | $54,175 | $13,419 | $40,756 | $7,449,046 |
| 12 | 143 | $54,175 | $13,346 | $40,829 | $7,408,217 |
| 12 | 144 | $54,175 | $13,273 | $40,902 | $7,367,315 |
| 13 | 145 | $54,175 | $13,200 | $40,976 | $7,326,339 |
| 13 | 146 | $54,175 | $13,126 | $41,049 | $7,285,290 |
| 13 | 147 | $54,175 | $13,053 | $41,123 | $7,244,168 |
| 13 | 148 | $54,175 | $12,979 | $41,196 | $7,202,971 |
| 13 | 149 | $54,175 | $12,905 | $41,270 | $7,161,701 |
| 13 | 150 | $54,175 | $12,831 | $41,344 | $7,120,358 |
| 13 | 151 | $54,175 | $12,757 | $41,418 | $7,078,940 |
| 13 | 152 | $54,175 | $12,683 | $41,492 | $7,037,447 |
| 13 | 153 | $54,175 | $12,609 | $41,567 | $6,995,881 |
| 13 | 154 | $54,175 | $12,534 | $41,641 | $6,954,240 |
| 13 | 155 | $54,175 | $12,460 | $41,716 | $6,912,524 |
| 13 | 156 | $54,175 | $12,385 | $41,790 | $6,870,734 |
| 14 | 157 | $54,175 | $12,310 | $41,865 | $6,828,868 |
| 14 | 158 | $54,175 | $12,235 | $41,940 | $6,786,928 |
| 14 | 159 | $54,175 | $12,160 | $42,015 | $6,744,913 |
| 14 | 160 | $54,175 | $12,085 | $42,091 | $6,702,822 |
| 14 | 161 | $54,175 | $12,009 | $42,166 | $6,660,656 |
| 14 | 162 | $54,175 | $11,934 | $42,242 | $6,618,414 |
| 14 | 163 | $54,175 | $11,858 | $42,317 | $6,576,097 |
| 14 | 164 | $54,175 | $11,782 | $42,393 | $6,533,704 |
| 14 | 165 | $54,175 | $11,706 | $42,469 | $6,491,235 |
| 14 | 166 | $54,175 | $11,630 | $42,545 | $6,448,689 |
| 14 | 167 | $54,175 | $11,554 | $42,621 | $6,406,068 |
| 14 | 168 | $54,175 | $11,478 | $42,698 | $6,363,370 |
| 15 | 169 | $54,175 | $11,401 | $42,774 | $6,320,596 |
| 15 | 170 | $54,175 | $11,324 | $42,851 | $6,277,745 |
| 15 | 171 | $54,175 | $11,248 | $42,928 | $6,234,817 |
| 15 | 172 | $54,175 | $11,171 | $43,005 | $6,191,813 |
| 15 | 173 | $54,175 | $11,094 | $43,082 | $6,148,731 |
| 15 | 174 | $54,175 | $11,016 | $43,159 | $6,105,572 |
| 15 | 175 | $54,175 | $10,939 | $43,236 | $6,062,336 |
| 15 | 176 | $54,175 | $10,862 | $43,314 | $6,019,022 |
| 15 | 177 | $54,175 | $10,784 | $43,391 | $5,975,631 |
| 15 | 178 | $54,175 | $10,706 | $43,469 | $5,932,162 |
| 15 | 179 | $54,175 | $10,628 | $43,547 | $5,888,615 |
| 15 | 180 | $54,175 | $10,550 | $43,625 | $5,844,990 |
| 16 | 181 | $54,175 | $10,472 | $43,703 | $5,801,287 |
| 16 | 182 | $54,175 | $10,394 | $43,781 | $5,757,506 |
| 16 | 183 | $54,175 | $10,316 | $43,860 | $5,713,646 |
| 16 | 184 | $54,175 | $10,237 | $43,938 | $5,669,708 |
| 16 | 185 | $54,175 | $10,158 | $44,017 | $5,625,691 |
| 16 | 186 | $54,175 | $10,079 | $44,096 | $5,581,595 |
| 16 | 187 | $54,175 | $10,000 | $44,175 | $5,537,420 |
| 16 | 188 | $54,175 | $9,921 | $44,254 | $5,493,166 |
| 16 | 189 | $54,175 | $9,842 | $44,333 | $5,448,832 |
| 16 | 190 | $54,175 | $9,762 | $44,413 | $5,404,419 |
| 16 | 191 | $54,175 | $9,683 | $44,492 | $5,359,927 |
| 16 | 192 | $54,175 | $9,603 | $44,572 | $5,315,355 |
| 17 | 193 | $54,175 | $9,523 | $44,652 | $5,270,703 |
| 17 | 194 | $54,175 | $9,443 | $44,732 | $5,225,971 |
| 17 | 195 | $54,175 | $9,363 | $44,812 | $5,181,159 |
| 17 | 196 | $54,175 | $9,283 | $44,892 | $5,136,266 |
| 17 | 197 | $54,175 | $9,202 | $44,973 | $5,091,293 |
| 17 | 198 | $54,175 | $9,122 | $45,053 | $5,046,240 |
| 17 | 199 | $54,175 | $9,041 | $45,134 | $5,001,106 |
| 17 | 200 | $54,175 | $8,960 | $45,215 | $4,955,891 |
| 17 | 201 | $54,175 | $8,879 | $45,296 | $4,910,595 |
| 17 | 202 | $54,175 | $8,798 | $45,377 | $4,865,218 |
| 17 | 203 | $54,175 | $8,717 | $45,458 | $4,819,759 |
| 17 | 204 | $54,175 | $8,635 | $45,540 | $4,774,219 |
| 18 | 205 | $54,175 | $8,554 | $45,622 | $4,728,598 |
| 18 | 206 | $54,175 | $8,472 | $45,703 | $4,682,894 |
| 18 | 207 | $54,175 | $8,390 | $45,785 | $4,637,109 |
| 18 | 208 | $54,175 | $8,308 | $45,867 | $4,591,242 |
| 18 | 209 | $54,175 | $8,226 | $45,949 | $4,545,293 |
| 18 | 210 | $54,175 | $8,144 | $46,032 | $4,499,261 |
| 18 | 211 | $54,175 | $8,061 | $46,114 | $4,453,147 |
| 18 | 212 | $54,175 | $7,979 | $46,197 | $4,406,950 |
| 18 | 213 | $54,175 | $7,896 | $46,280 | $4,360,671 |
| 18 | 214 | $54,175 | $7,813 | $46,362 | $4,314,308 |
| 18 | 215 | $54,175 | $7,730 | $46,446 | $4,267,863 |
| 18 | 216 | $54,175 | $7,647 | $46,529 | $4,221,334 |
| 19 | 217 | $54,175 | $7,563 | $46,612 | $4,174,722 |
| 19 | 218 | $54,175 | $7,480 | $46,696 | $4,128,026 |
| 19 | 219 | $54,175 | $7,396 | $46,779 | $4,081,247 |
| 19 | 220 | $54,175 | $7,312 | $46,863 | $4,034,384 |
| 19 | 221 | $54,175 | $7,228 | $46,947 | $3,987,437 |
| 19 | 222 | $54,175 | $7,144 | $47,031 | $3,940,406 |
| 19 | 223 | $54,175 | $7,060 | $47,115 | $3,893,290 |
| 19 | 224 | $54,175 | $6,975 | $47,200 | $3,846,090 |
| 19 | 225 | $54,175 | $6,891 | $47,284 | $3,798,806 |
| 19 | 226 | $54,175 | $6,806 | $47,369 | $3,751,437 |
| 19 | 227 | $54,175 | $6,721 | $47,454 | $3,703,983 |
| 19 | 228 | $54,175 | $6,636 | $47,539 | $3,656,444 |
| 20 | 229 | $54,175 | $6,551 | $47,624 | $3,608,820 |
| 20 | 230 | $54,175 | $6,466 | $47,710 | $3,561,110 |
| 20 | 231 | $54,175 | $6,380 | $47,795 | $3,513,315 |
| 20 | 232 | $54,175 | $6,295 | $47,881 | $3,465,434 |
| 20 | 233 | $54,175 | $6,209 | $47,966 | $3,417,468 |
| 20 | 234 | $54,175 | $6,123 | $48,052 | $3,369,416 |
| 20 | 235 | $54,175 | $6,037 | $48,138 | $3,321,277 |
| 20 | 236 | $54,175 | $5,951 | $48,225 | $3,273,052 |
| 20 | 237 | $54,175 | $5,864 | $48,311 | $3,224,741 |
| 20 | 238 | $54,175 | $5,778 | $48,398 | $3,176,344 |
| 20 | 239 | $54,175 | $5,691 | $48,484 | $3,127,859 |
| 20 | 240 | $54,175 | $5,604 | $48,571 | $3,079,288 |
| 21 | 241 | $54,175 | $5,517 | $48,658 | $3,030,630 |
| 21 | 242 | $54,175 | $5,430 | $48,745 | $2,981,884 |
| 21 | 243 | $54,175 | $5,343 | $48,833 | $2,933,052 |
| 21 | 244 | $54,175 | $5,255 | $48,920 | $2,884,131 |
| 21 | 245 | $54,175 | $5,167 | $49,008 | $2,835,123 |
| 21 | 246 | $54,175 | $5,080 | $49,096 | $2,786,028 |
| 21 | 247 | $54,175 | $4,992 | $49,184 | $2,736,844 |
| 21 | 248 | $54,175 | $4,904 | $49,272 | $2,687,572 |
| 21 | 249 | $54,175 | $4,815 | $49,360 | $2,638,212 |
| 21 | 250 | $54,175 | $4,727 | $49,449 | $2,588,763 |
| 21 | 251 | $54,175 | $4,638 | $49,537 | $2,539,226 |
| 21 | 252 | $54,175 | $4,549 | $49,626 | $2,489,600 |
| 22 | 253 | $54,175 | $4,461 | $49,715 | $2,439,886 |
| 22 | 254 | $54,175 | $4,371 | $49,804 | $2,390,082 |
| 22 | 255 | $54,175 | $4,282 | $49,893 | $2,340,189 |
| 22 | 256 | $54,175 | $4,193 | $49,982 | $2,290,206 |
| 22 | 257 | $54,175 | $4,103 | $50,072 | $2,240,134 |
| 22 | 258 | $54,175 | $4,014 | $50,162 | $2,189,972 |
| 22 | 259 | $54,175 | $3,924 | $50,252 | $2,139,721 |
| 22 | 260 | $54,175 | $3,834 | $50,342 | $2,089,379 |
| 22 | 261 | $54,175 | $3,743 | $50,432 | $2,038,947 |
| 22 | 262 | $54,175 | $3,653 | $50,522 | $1,988,425 |
| 22 | 263 | $54,175 | $3,563 | $50,613 | $1,937,812 |
| 22 | 264 | $54,175 | $3,472 | $50,703 | $1,887,109 |
| 23 | 265 | $54,175 | $3,381 | $50,794 | $1,836,315 |
| 23 | 266 | $54,175 | $3,290 | $50,885 | $1,785,429 |
| 23 | 267 | $54,175 | $3,199 | $50,976 | $1,734,453 |
| 23 | 268 | $54,175 | $3,108 | $51,068 | $1,683,385 |
| 23 | 269 | $54,175 | $3,016 | $51,159 | $1,632,226 |
| 23 | 270 | $54,175 | $2,924 | $51,251 | $1,580,975 |
| 23 | 271 | $54,175 | $2,833 | $51,343 | $1,529,632 |
| 23 | 272 | $54,175 | $2,741 | $51,435 | $1,478,198 |
| 23 | 273 | $54,175 | $2,648 | $51,527 | $1,426,671 |
| 23 | 274 | $54,175 | $2,556 | $51,619 | $1,375,051 |
| 23 | 275 | $54,175 | $2,464 | $51,712 | $1,323,340 |
| 23 | 276 | $54,175 | $2,371 | $51,804 | $1,271,535 |
| 24 | 277 | $54,175 | $2,278 | $51,897 | $1,219,638 |
| 24 | 278 | $54,175 | $2,185 | $51,990 | $1,167,648 |
| 24 | 279 | $54,175 | $2,092 | $52,083 | $1,115,565 |
| 24 | 280 | $54,175 | $1,999 | $52,177 | $1,063,388 |
| 24 | 281 | $54,175 | $1,905 | $52,270 | $1,011,118 |
| 24 | 282 | $54,175 | $1,812 | $52,364 | $958,754 |
| 24 | 283 | $54,175 | $1,718 | $52,458 | $906,297 |
| 24 | 284 | $54,175 | $1,624 | $52,552 | $853,745 |
| 24 | 285 | $54,175 | $1,530 | $52,646 | $801,100 |
| 24 | 286 | $54,175 | $1,435 | $52,740 | $748,360 |
| 24 | 287 | $54,175 | $1,341 | $52,835 | $695,525 |
| 24 | 288 | $54,175 | $1,246 | $52,929 | $642,596 |
| 25 | 289 | $54,175 | $1,151 | $53,024 | $589,572 |
| 25 | 290 | $54,175 | $1,056 | $53,119 | $536,453 |
| 25 | 291 | $54,175 | $961 | $53,214 | $483,239 |
| 25 | 292 | $54,175 | $866 | $53,310 | $429,929 |
| 25 | 293 | $54,175 | $770 | $53,405 | $376,524 |
| 25 | 294 | $54,175 | $675 | $53,501 | $323,023 |
| 25 | 295 | $54,175 | $579 | $53,597 | $269,427 |
| 25 | 296 | $54,175 | $483 | $53,693 | $215,734 |
| 25 | 297 | $54,175 | $387 | $53,789 | $161,945 |
| 25 | 298 | $54,175 | $290 | $53,885 | $108,060 |
| 25 | 299 | $54,175 | $194 | $53,982 | $54,078 |
| 25 | 300 | $54,175 | $97 | $54,078 | $0 |
