首期 (港幣)
$12,720,000
每月還款 (港幣)
$82,272
總貸款額 (港幣)
$19,080,000
+
總利息 (港幣)
$5,601,596
=
總還款額 (港幣)
$24,681,596
| 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 | $82,272 | $34,185 | $48,087 | $19,031,913 |
| 1 | 2 | $82,272 | $34,099 | $48,173 | $18,983,740 |
| 1 | 3 | $82,272 | $34,013 | $48,259 | $18,935,480 |
| 1 | 4 | $82,272 | $33,926 | $48,346 | $18,887,134 |
| 1 | 5 | $82,272 | $33,839 | $48,433 | $18,838,702 |
| 1 | 6 | $82,272 | $33,753 | $48,519 | $18,790,183 |
| 1 | 7 | $82,272 | $33,666 | $48,606 | $18,741,576 |
| 1 | 8 | $82,272 | $33,579 | $48,693 | $18,692,883 |
| 1 | 9 | $82,272 | $33,491 | $48,781 | $18,644,102 |
| 1 | 10 | $82,272 | $33,404 | $48,868 | $18,595,235 |
| 1 | 11 | $82,272 | $33,316 | $48,956 | $18,546,279 |
| 1 | 12 | $82,272 | $33,229 | $49,043 | $18,497,236 |
| 2 | 13 | $82,272 | $33,141 | $49,131 | $18,448,105 |
| 2 | 14 | $82,272 | $33,053 | $49,219 | $18,398,886 |
| 2 | 15 | $82,272 | $32,965 | $49,307 | $18,349,578 |
| 2 | 16 | $82,272 | $32,876 | $49,396 | $18,300,183 |
| 2 | 17 | $82,272 | $32,788 | $49,484 | $18,250,698 |
| 2 | 18 | $82,272 | $32,699 | $49,573 | $18,201,126 |
| 2 | 19 | $82,272 | $32,610 | $49,662 | $18,151,464 |
| 2 | 20 | $82,272 | $32,521 | $49,751 | $18,101,713 |
| 2 | 21 | $82,272 | $32,432 | $49,840 | $18,051,874 |
| 2 | 22 | $82,272 | $32,343 | $49,929 | $18,001,945 |
| 2 | 23 | $82,272 | $32,253 | $50,019 | $17,951,926 |
| 2 | 24 | $82,272 | $32,164 | $50,108 | $17,901,818 |
| 3 | 25 | $82,272 | $32,074 | $50,198 | $17,851,620 |
| 3 | 26 | $82,272 | $31,984 | $50,288 | $17,801,332 |
| 3 | 27 | $82,272 | $31,894 | $50,378 | $17,750,954 |
| 3 | 28 | $82,272 | $31,804 | $50,468 | $17,700,486 |
| 3 | 29 | $82,272 | $31,713 | $50,559 | $17,649,927 |
| 3 | 30 | $82,272 | $31,623 | $50,649 | $17,599,278 |
| 3 | 31 | $82,272 | $31,532 | $50,740 | $17,548,538 |
| 3 | 32 | $82,272 | $31,441 | $50,831 | $17,497,707 |
| 3 | 33 | $82,272 | $31,350 | $50,922 | $17,446,785 |
| 3 | 34 | $82,272 | $31,259 | $51,013 | $17,395,772 |
| 3 | 35 | $82,272 | $31,167 | $51,105 | $17,344,668 |
| 3 | 36 | $82,272 | $31,076 | $51,196 | $17,293,472 |
| 4 | 37 | $82,272 | $30,984 | $51,288 | $17,242,184 |
| 4 | 38 | $82,272 | $30,892 | $51,380 | $17,190,804 |
| 4 | 39 | $82,272 | $30,800 | $51,472 | $17,139,332 |
| 4 | 40 | $82,272 | $30,708 | $51,564 | $17,087,768 |
| 4 | 41 | $82,272 | $30,616 | $51,656 | $17,036,112 |
| 4 | 42 | $82,272 | $30,523 | $51,749 | $16,984,363 |
| 4 | 43 | $82,272 | $30,430 | $51,842 | $16,932,521 |
| 4 | 44 | $82,272 | $30,337 | $51,935 | $16,880,587 |
| 4 | 45 | $82,272 | $30,244 | $52,028 | $16,828,559 |
| 4 | 46 | $82,272 | $30,151 | $52,121 | $16,776,438 |
| 4 | 47 | $82,272 | $30,058 | $52,214 | $16,724,224 |
| 4 | 48 | $82,272 | $29,964 | $52,308 | $16,671,916 |
| 5 | 49 | $82,272 | $29,871 | $52,401 | $16,619,515 |
| 5 | 50 | $82,272 | $29,777 | $52,495 | $16,567,019 |
| 5 | 51 | $82,272 | $29,683 | $52,589 | $16,514,430 |
| 5 | 52 | $82,272 | $29,588 | $52,684 | $16,461,746 |
| 5 | 53 | $82,272 | $29,494 | $52,778 | $16,408,968 |
| 5 | 54 | $82,272 | $29,399 | $52,873 | $16,356,096 |
| 5 | 55 | $82,272 | $29,305 | $52,967 | $16,303,128 |
| 5 | 56 | $82,272 | $29,210 | $53,062 | $16,250,066 |
| 5 | 57 | $82,272 | $29,115 | $53,157 | $16,196,909 |
| 5 | 58 | $82,272 | $29,019 | $53,253 | $16,143,656 |
| 5 | 59 | $82,272 | $28,924 | $53,348 | $16,090,308 |
| 5 | 60 | $82,272 | $28,828 | $53,444 | $16,036,865 |
| 6 | 61 | $82,272 | $28,733 | $53,539 | $15,983,326 |
| 6 | 62 | $82,272 | $28,637 | $53,635 | $15,929,690 |
| 6 | 63 | $82,272 | $28,541 | $53,731 | $15,875,959 |
| 6 | 64 | $82,272 | $28,444 | $53,828 | $15,822,132 |
| 6 | 65 | $82,272 | $28,348 | $53,924 | $15,768,208 |
| 6 | 66 | $82,272 | $28,251 | $54,021 | $15,714,187 |
| 6 | 67 | $82,272 | $28,155 | $54,117 | $15,660,070 |
| 6 | 68 | $82,272 | $28,058 | $54,214 | $15,605,855 |
| 6 | 69 | $82,272 | $27,960 | $54,311 | $15,551,544 |
| 6 | 70 | $82,272 | $27,863 | $54,409 | $15,497,135 |
| 6 | 71 | $82,272 | $27,766 | $54,506 | $15,442,629 |
| 6 | 72 | $82,272 | $27,668 | $54,604 | $15,388,025 |
| 7 | 73 | $82,272 | $27,570 | $54,702 | $15,333,323 |
| 7 | 74 | $82,272 | $27,472 | $54,800 | $15,278,523 |
| 7 | 75 | $82,272 | $27,374 | $54,898 | $15,223,625 |
| 7 | 76 | $82,272 | $27,276 | $54,996 | $15,168,629 |
| 7 | 77 | $82,272 | $27,177 | $55,095 | $15,113,534 |
| 7 | 78 | $82,272 | $27,078 | $55,194 | $15,058,340 |
| 7 | 79 | $82,272 | $26,980 | $55,292 | $15,003,048 |
| 7 | 80 | $82,272 | $26,880 | $55,392 | $14,947,656 |
| 7 | 81 | $82,272 | $26,781 | $55,491 | $14,892,166 |
| 7 | 82 | $82,272 | $26,682 | $55,590 | $14,836,575 |
| 7 | 83 | $82,272 | $26,582 | $55,690 | $14,780,886 |
| 7 | 84 | $82,272 | $26,482 | $55,790 | $14,725,096 |
| 8 | 85 | $82,272 | $26,382 | $55,890 | $14,669,207 |
| 8 | 86 | $82,272 | $26,282 | $55,990 | $14,613,217 |
| 8 | 87 | $82,272 | $26,182 | $56,090 | $14,557,127 |
| 8 | 88 | $82,272 | $26,082 | $56,190 | $14,500,936 |
| 8 | 89 | $82,272 | $25,981 | $56,291 | $14,444,645 |
| 8 | 90 | $82,272 | $25,880 | $56,392 | $14,388,253 |
| 8 | 91 | $82,272 | $25,779 | $56,493 | $14,331,760 |
| 8 | 92 | $82,272 | $25,678 | $56,594 | $14,275,166 |
| 8 | 93 | $82,272 | $25,576 | $56,696 | $14,218,470 |
| 8 | 94 | $82,272 | $25,475 | $56,797 | $14,161,673 |
| 8 | 95 | $82,272 | $25,373 | $56,899 | $14,104,774 |
| 8 | 96 | $82,272 | $25,271 | $57,001 | $14,047,773 |
| 9 | 97 | $82,272 | $25,169 | $57,103 | $13,990,670 |
| 9 | 98 | $82,272 | $25,067 | $57,205 | $13,933,465 |
| 9 | 99 | $82,272 | $24,964 | $57,308 | $13,876,157 |
| 9 | 100 | $82,272 | $24,861 | $57,411 | $13,818,746 |
| 9 | 101 | $82,272 | $24,759 | $57,513 | $13,761,233 |
| 9 | 102 | $82,272 | $24,656 | $57,616 | $13,703,617 |
| 9 | 103 | $82,272 | $24,552 | $57,720 | $13,645,897 |
| 9 | 104 | $82,272 | $24,449 | $57,823 | $13,588,074 |
| 9 | 105 | $82,272 | $24,345 | $57,927 | $13,530,147 |
| 9 | 106 | $82,272 | $24,242 | $58,030 | $13,472,117 |
| 9 | 107 | $82,272 | $24,138 | $58,134 | $13,413,982 |
| 9 | 108 | $82,272 | $24,033 | $58,239 | $13,355,744 |
| 10 | 109 | $82,272 | $23,929 | $58,343 | $13,297,401 |
| 10 | 110 | $82,272 | $23,825 | $58,447 | $13,238,953 |
| 10 | 111 | $82,272 | $23,720 | $58,552 | $13,180,401 |
| 10 | 112 | $82,272 | $23,615 | $58,657 | $13,121,744 |
| 10 | 113 | $82,272 | $23,510 | $58,762 | $13,062,982 |
| 10 | 114 | $82,272 | $23,405 | $58,867 | $13,004,114 |
| 10 | 115 | $82,272 | $23,299 | $58,973 | $12,945,141 |
| 10 | 116 | $82,272 | $23,193 | $59,079 | $12,886,063 |
| 10 | 117 | $82,272 | $23,088 | $59,184 | $12,826,878 |
| 10 | 118 | $82,272 | $22,981 | $59,290 | $12,767,588 |
| 10 | 119 | $82,272 | $22,875 | $59,397 | $12,708,191 |
| 10 | 120 | $82,272 | $22,769 | $59,503 | $12,648,688 |
| 11 | 121 | $82,272 | $22,662 | $59,610 | $12,589,078 |
| 11 | 122 | $82,272 | $22,555 | $59,717 | $12,529,361 |
| 11 | 123 | $82,272 | $22,448 | $59,824 | $12,469,538 |
| 11 | 124 | $82,272 | $22,341 | $59,931 | $12,409,607 |
| 11 | 125 | $82,272 | $22,234 | $60,038 | $12,349,569 |
| 11 | 126 | $82,272 | $22,126 | $60,146 | $12,289,423 |
| 11 | 127 | $82,272 | $22,019 | $60,253 | $12,229,170 |
| 11 | 128 | $82,272 | $21,911 | $60,361 | $12,168,809 |
| 11 | 129 | $82,272 | $21,802 | $60,470 | $12,108,339 |
| 11 | 130 | $82,272 | $21,694 | $60,578 | $12,047,761 |
| 11 | 131 | $82,272 | $21,586 | $60,686 | $11,987,075 |
| 11 | 132 | $82,272 | $21,477 | $60,795 | $11,926,280 |
| 12 | 133 | $82,272 | $21,368 | $60,904 | $11,865,376 |
| 12 | 134 | $82,272 | $21,259 | $61,013 | $11,804,362 |
| 12 | 135 | $82,272 | $21,149 | $61,123 | $11,743,240 |
| 12 | 136 | $82,272 | $21,040 | $61,232 | $11,682,008 |
| 12 | 137 | $82,272 | $20,930 | $61,342 | $11,620,666 |
| 12 | 138 | $82,272 | $20,820 | $61,452 | $11,559,214 |
| 12 | 139 | $82,272 | $20,710 | $61,562 | $11,497,653 |
| 12 | 140 | $82,272 | $20,600 | $61,672 | $11,435,981 |
| 12 | 141 | $82,272 | $20,489 | $61,783 | $11,374,198 |
| 12 | 142 | $82,272 | $20,379 | $61,893 | $11,312,305 |
| 12 | 143 | $82,272 | $20,268 | $62,004 | $11,250,301 |
| 12 | 144 | $82,272 | $20,157 | $62,115 | $11,188,186 |
| 13 | 145 | $82,272 | $20,045 | $62,226 | $11,125,959 |
| 13 | 146 | $82,272 | $19,934 | $62,338 | $11,063,621 |
| 13 | 147 | $82,272 | $19,822 | $62,450 | $11,001,172 |
| 13 | 148 | $82,272 | $19,710 | $62,562 | $10,938,610 |
| 13 | 149 | $82,272 | $19,598 | $62,674 | $10,875,936 |
| 13 | 150 | $82,272 | $19,486 | $62,786 | $10,813,150 |
| 13 | 151 | $82,272 | $19,374 | $62,898 | $10,750,252 |
| 13 | 152 | $82,272 | $19,261 | $63,011 | $10,687,241 |
| 13 | 153 | $82,272 | $19,148 | $63,124 | $10,624,117 |
| 13 | 154 | $82,272 | $19,035 | $63,237 | $10,560,880 |
| 13 | 155 | $82,272 | $18,922 | $63,350 | $10,497,529 |
| 13 | 156 | $82,272 | $18,808 | $63,464 | $10,434,065 |
| 14 | 157 | $82,272 | $18,694 | $63,578 | $10,370,488 |
| 14 | 158 | $82,272 | $18,580 | $63,692 | $10,306,796 |
| 14 | 159 | $82,272 | $18,466 | $63,806 | $10,242,991 |
| 14 | 160 | $82,272 | $18,352 | $63,920 | $10,179,071 |
| 14 | 161 | $82,272 | $18,238 | $64,034 | $10,115,036 |
| 14 | 162 | $82,272 | $18,123 | $64,149 | $10,050,887 |
| 14 | 163 | $82,272 | $18,008 | $64,264 | $9,986,623 |
| 14 | 164 | $82,272 | $17,893 | $64,379 | $9,922,244 |
| 14 | 165 | $82,272 | $17,777 | $64,495 | $9,857,749 |
| 14 | 166 | $82,272 | $17,662 | $64,610 | $9,793,139 |
| 14 | 167 | $82,272 | $17,546 | $64,726 | $9,728,413 |
| 14 | 168 | $82,272 | $17,430 | $64,842 | $9,663,571 |
| 15 | 169 | $82,272 | $17,314 | $64,958 | $9,598,613 |
| 15 | 170 | $82,272 | $17,198 | $65,074 | $9,533,538 |
| 15 | 171 | $82,272 | $17,081 | $65,191 | $9,468,347 |
| 15 | 172 | $82,272 | $16,964 | $65,308 | $9,403,039 |
| 15 | 173 | $82,272 | $16,847 | $65,425 | $9,337,614 |
| 15 | 174 | $82,272 | $16,730 | $65,542 | $9,272,072 |
| 15 | 175 | $82,272 | $16,612 | $65,660 | $9,206,413 |
| 15 | 176 | $82,272 | $16,495 | $65,777 | $9,140,636 |
| 15 | 177 | $82,272 | $16,377 | $65,895 | $9,074,741 |
| 15 | 178 | $82,272 | $16,259 | $66,013 | $9,008,728 |
| 15 | 179 | $82,272 | $16,141 | $66,131 | $8,942,596 |
| 15 | 180 | $82,272 | $16,022 | $66,250 | $8,876,346 |
| 16 | 181 | $82,272 | $15,903 | $66,369 | $8,809,978 |
| 16 | 182 | $82,272 | $15,785 | $66,487 | $8,743,490 |
| 16 | 183 | $82,272 | $15,665 | $66,607 | $8,676,884 |
| 16 | 184 | $82,272 | $15,546 | $66,726 | $8,610,158 |
| 16 | 185 | $82,272 | $15,427 | $66,845 | $8,543,312 |
| 16 | 186 | $82,272 | $15,307 | $66,965 | $8,476,347 |
| 16 | 187 | $82,272 | $15,187 | $67,085 | $8,409,262 |
| 16 | 188 | $82,272 | $15,067 | $67,205 | $8,342,057 |
| 16 | 189 | $82,272 | $14,946 | $67,326 | $8,274,731 |
| 16 | 190 | $82,272 | $14,826 | $67,446 | $8,207,284 |
| 16 | 191 | $82,272 | $14,705 | $67,567 | $8,139,717 |
| 16 | 192 | $82,272 | $14,584 | $67,688 | $8,072,029 |
| 17 | 193 | $82,272 | $14,462 | $67,810 | $8,004,219 |
| 17 | 194 | $82,272 | $14,341 | $67,931 | $7,936,288 |
| 17 | 195 | $82,272 | $14,219 | $68,053 | $7,868,235 |
| 17 | 196 | $82,272 | $14,097 | $68,175 | $7,800,061 |
| 17 | 197 | $82,272 | $13,975 | $68,297 | $7,731,764 |
| 17 | 198 | $82,272 | $13,853 | $68,419 | $7,663,344 |
| 17 | 199 | $82,272 | $13,730 | $68,542 | $7,594,803 |
| 17 | 200 | $82,272 | $13,607 | $68,665 | $7,526,138 |
| 17 | 201 | $82,272 | $13,484 | $68,788 | $7,457,350 |
| 17 | 202 | $82,272 | $13,361 | $68,911 | $7,388,439 |
| 17 | 203 | $82,272 | $13,238 | $69,034 | $7,319,405 |
| 17 | 204 | $82,272 | $13,114 | $69,158 | $7,250,247 |
| 18 | 205 | $82,272 | $12,990 | $69,282 | $7,180,965 |
| 18 | 206 | $82,272 | $12,866 | $69,406 | $7,111,559 |
| 18 | 207 | $82,272 | $12,742 | $69,530 | $7,042,029 |
| 18 | 208 | $82,272 | $12,617 | $69,655 | $6,972,374 |
| 18 | 209 | $82,272 | $12,492 | $69,780 | $6,902,594 |
| 18 | 210 | $82,272 | $12,367 | $69,905 | $6,832,689 |
| 18 | 211 | $82,272 | $12,242 | $70,030 | $6,762,659 |
| 18 | 212 | $82,272 | $12,116 | $70,156 | $6,692,503 |
| 18 | 213 | $82,272 | $11,991 | $70,281 | $6,622,222 |
| 18 | 214 | $82,272 | $11,865 | $70,407 | $6,551,815 |
| 18 | 215 | $82,272 | $11,739 | $70,533 | $6,481,281 |
| 18 | 216 | $82,272 | $11,612 | $70,660 | $6,410,622 |
| 19 | 217 | $82,272 | $11,486 | $70,786 | $6,339,835 |
| 19 | 218 | $82,272 | $11,359 | $70,913 | $6,268,922 |
| 19 | 219 | $82,272 | $11,232 | $71,040 | $6,197,882 |
| 19 | 220 | $82,272 | $11,105 | $71,167 | $6,126,715 |
| 19 | 221 | $82,272 | $10,977 | $71,295 | $6,055,420 |
| 19 | 222 | $82,272 | $10,849 | $71,423 | $5,983,997 |
| 19 | 223 | $82,272 | $10,721 | $71,551 | $5,912,446 |
| 19 | 224 | $82,272 | $10,593 | $71,679 | $5,840,768 |
| 19 | 225 | $82,272 | $10,465 | $71,807 | $5,768,960 |
| 19 | 226 | $82,272 | $10,336 | $71,936 | $5,697,024 |
| 19 | 227 | $82,272 | $10,207 | $72,065 | $5,624,960 |
| 19 | 228 | $82,272 | $10,078 | $72,194 | $5,552,766 |
| 20 | 229 | $82,272 | $9,949 | $72,323 | $5,480,442 |
| 20 | 230 | $82,272 | $9,819 | $72,453 | $5,407,989 |
| 20 | 231 | $82,272 | $9,689 | $72,583 | $5,335,407 |
| 20 | 232 | $82,272 | $9,559 | $72,713 | $5,262,694 |
| 20 | 233 | $82,272 | $9,429 | $72,843 | $5,189,851 |
| 20 | 234 | $82,272 | $9,298 | $72,974 | $5,116,878 |
| 20 | 235 | $82,272 | $9,168 | $73,104 | $5,043,773 |
| 20 | 236 | $82,272 | $9,037 | $73,235 | $4,970,538 |
| 20 | 237 | $82,272 | $8,906 | $73,366 | $4,897,172 |
| 20 | 238 | $82,272 | $8,774 | $73,498 | $4,823,674 |
| 20 | 239 | $82,272 | $8,642 | $73,630 | $4,750,044 |
| 20 | 240 | $82,272 | $8,510 | $73,761 | $4,676,283 |
| 21 | 241 | $82,272 | $8,378 | $73,894 | $4,602,389 |
| 21 | 242 | $82,272 | $8,246 | $74,026 | $4,528,363 |
| 21 | 243 | $82,272 | $8,113 | $74,159 | $4,454,204 |
| 21 | 244 | $82,272 | $7,980 | $74,292 | $4,379,913 |
| 21 | 245 | $82,272 | $7,847 | $74,425 | $4,305,488 |
| 21 | 246 | $82,272 | $7,714 | $74,558 | $4,230,930 |
| 21 | 247 | $82,272 | $7,580 | $74,692 | $4,156,239 |
| 21 | 248 | $82,272 | $7,447 | $74,825 | $4,081,413 |
| 21 | 249 | $82,272 | $7,313 | $74,959 | $4,006,454 |
| 21 | 250 | $82,272 | $7,178 | $75,094 | $3,931,360 |
| 21 | 251 | $82,272 | $7,044 | $75,228 | $3,856,132 |
| 21 | 252 | $82,272 | $6,909 | $75,363 | $3,780,769 |
| 22 | 253 | $82,272 | $6,774 | $75,498 | $3,705,270 |
| 22 | 254 | $82,272 | $6,639 | $75,633 | $3,629,637 |
| 22 | 255 | $82,272 | $6,503 | $75,769 | $3,553,868 |
| 22 | 256 | $82,272 | $6,367 | $75,905 | $3,477,964 |
| 22 | 257 | $82,272 | $6,231 | $76,041 | $3,401,923 |
| 22 | 258 | $82,272 | $6,095 | $76,177 | $3,325,746 |
| 22 | 259 | $82,272 | $5,959 | $76,313 | $3,249,433 |
| 22 | 260 | $82,272 | $5,822 | $76,450 | $3,172,983 |
| 22 | 261 | $82,272 | $5,685 | $76,587 | $3,096,396 |
| 22 | 262 | $82,272 | $5,548 | $76,724 | $3,019,671 |
| 22 | 263 | $82,272 | $5,410 | $76,862 | $2,942,810 |
| 22 | 264 | $82,272 | $5,273 | $76,999 | $2,865,810 |
| 23 | 265 | $82,272 | $5,135 | $77,137 | $2,788,673 |
| 23 | 266 | $82,272 | $4,996 | $77,276 | $2,711,397 |
| 23 | 267 | $82,272 | $4,858 | $77,414 | $2,633,983 |
| 23 | 268 | $82,272 | $4,719 | $77,553 | $2,556,430 |
| 23 | 269 | $82,272 | $4,580 | $77,692 | $2,478,739 |
| 23 | 270 | $82,272 | $4,441 | $77,831 | $2,400,908 |
| 23 | 271 | $82,272 | $4,302 | $77,970 | $2,322,937 |
| 23 | 272 | $82,272 | $4,162 | $78,110 | $2,244,827 |
| 23 | 273 | $82,272 | $4,022 | $78,250 | $2,166,577 |
| 23 | 274 | $82,272 | $3,882 | $78,390 | $2,088,187 |
| 23 | 275 | $82,272 | $3,741 | $78,531 | $2,009,656 |
| 23 | 276 | $82,272 | $3,601 | $78,671 | $1,930,985 |
| 24 | 277 | $82,272 | $3,460 | $78,812 | $1,852,173 |
| 24 | 278 | $82,272 | $3,318 | $78,954 | $1,773,219 |
| 24 | 279 | $82,272 | $3,177 | $79,095 | $1,694,124 |
| 24 | 280 | $82,272 | $3,035 | $79,237 | $1,614,887 |
| 24 | 281 | $82,272 | $2,893 | $79,379 | $1,535,509 |
| 24 | 282 | $82,272 | $2,751 | $79,521 | $1,455,988 |
| 24 | 283 | $82,272 | $2,609 | $79,663 | $1,376,325 |
| 24 | 284 | $82,272 | $2,466 | $79,806 | $1,296,519 |
| 24 | 285 | $82,272 | $2,323 | $79,949 | $1,216,569 |
| 24 | 286 | $82,272 | $2,180 | $80,092 | $1,136,477 |
| 24 | 287 | $82,272 | $2,036 | $80,236 | $1,056,241 |
| 24 | 288 | $82,272 | $1,892 | $80,380 | $975,862 |
| 25 | 289 | $82,272 | $1,748 | $80,524 | $895,338 |
| 25 | 290 | $82,272 | $1,604 | $80,668 | $814,670 |
| 25 | 291 | $82,272 | $1,460 | $80,812 | $733,858 |
| 25 | 292 | $82,272 | $1,315 | $80,957 | $652,901 |
| 25 | 293 | $82,272 | $1,170 | $81,102 | $571,799 |
| 25 | 294 | $82,272 | $1,024 | $81,248 | $490,551 |
| 25 | 295 | $82,272 | $879 | $81,393 | $409,158 |
| 25 | 296 | $82,272 | $733 | $81,539 | $327,619 |
| 25 | 297 | $82,272 | $587 | $81,685 | $245,934 |
| 25 | 298 | $82,272 | $441 | $81,831 | $164,103 |
| 25 | 299 | $82,272 | $294 | $81,978 | $82,125 |
| 25 | 300 | $82,272 | $147 | $82,125 | $0 |
