首期 (港幣)
$12,200,000
每月還款 (港幣)
$78,909
總貸款額 (港幣)
$18,300,000
+
總利息 (港幣)
$5,372,600
=
總還款額 (港幣)
$23,672,600
| 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 | $78,909 | $32,788 | $46,121 | $18,253,879 |
| 1 | 2 | $78,909 | $32,705 | $46,204 | $18,207,675 |
| 1 | 3 | $78,909 | $32,622 | $46,287 | $18,161,388 |
| 1 | 4 | $78,909 | $32,539 | $46,370 | $18,115,019 |
| 1 | 5 | $78,909 | $32,456 | $46,453 | $18,068,566 |
| 1 | 6 | $78,909 | $32,373 | $46,536 | $18,022,031 |
| 1 | 7 | $78,909 | $32,289 | $46,619 | $17,975,411 |
| 1 | 8 | $78,909 | $32,206 | $46,703 | $17,928,709 |
| 1 | 9 | $78,909 | $32,122 | $46,786 | $17,881,922 |
| 1 | 10 | $78,909 | $32,038 | $46,870 | $17,835,052 |
| 1 | 11 | $78,909 | $31,954 | $46,954 | $17,788,098 |
| 1 | 12 | $78,909 | $31,870 | $47,038 | $17,741,059 |
| 2 | 13 | $78,909 | $31,786 | $47,123 | $17,693,937 |
| 2 | 14 | $78,909 | $31,702 | $47,207 | $17,646,730 |
| 2 | 15 | $78,909 | $31,617 | $47,292 | $17,599,438 |
| 2 | 16 | $78,909 | $31,532 | $47,376 | $17,552,062 |
| 2 | 17 | $78,909 | $31,447 | $47,461 | $17,504,601 |
| 2 | 18 | $78,909 | $31,362 | $47,546 | $17,457,054 |
| 2 | 19 | $78,909 | $31,277 | $47,631 | $17,409,423 |
| 2 | 20 | $78,909 | $31,192 | $47,717 | $17,361,706 |
| 2 | 21 | $78,909 | $31,106 | $47,802 | $17,313,904 |
| 2 | 22 | $78,909 | $31,021 | $47,888 | $17,266,016 |
| 2 | 23 | $78,909 | $30,935 | $47,974 | $17,218,042 |
| 2 | 24 | $78,909 | $30,849 | $48,060 | $17,169,983 |
| 3 | 25 | $78,909 | $30,763 | $48,146 | $17,121,837 |
| 3 | 26 | $78,909 | $30,677 | $48,232 | $17,073,605 |
| 3 | 27 | $78,909 | $30,590 | $48,318 | $17,025,286 |
| 3 | 28 | $78,909 | $30,504 | $48,405 | $16,976,881 |
| 3 | 29 | $78,909 | $30,417 | $48,492 | $16,928,389 |
| 3 | 30 | $78,909 | $30,330 | $48,579 | $16,879,811 |
| 3 | 31 | $78,909 | $30,243 | $48,666 | $16,831,145 |
| 3 | 32 | $78,909 | $30,156 | $48,753 | $16,782,392 |
| 3 | 33 | $78,909 | $30,068 | $48,840 | $16,733,552 |
| 3 | 34 | $78,909 | $29,981 | $48,928 | $16,684,624 |
| 3 | 35 | $78,909 | $29,893 | $49,015 | $16,635,609 |
| 3 | 36 | $78,909 | $29,805 | $49,103 | $16,586,506 |
| 4 | 37 | $78,909 | $29,717 | $49,191 | $16,537,315 |
| 4 | 38 | $78,909 | $29,629 | $49,279 | $16,488,035 |
| 4 | 39 | $78,909 | $29,541 | $49,368 | $16,438,668 |
| 4 | 40 | $78,909 | $29,453 | $49,456 | $16,389,212 |
| 4 | 41 | $78,909 | $29,364 | $49,545 | $16,339,667 |
| 4 | 42 | $78,909 | $29,275 | $49,633 | $16,290,034 |
| 4 | 43 | $78,909 | $29,186 | $49,722 | $16,240,311 |
| 4 | 44 | $78,909 | $29,097 | $49,811 | $16,190,500 |
| 4 | 45 | $78,909 | $29,008 | $49,901 | $16,140,599 |
| 4 | 46 | $78,909 | $28,919 | $49,990 | $16,090,609 |
| 4 | 47 | $78,909 | $28,829 | $50,080 | $16,040,529 |
| 4 | 48 | $78,909 | $28,739 | $50,169 | $15,990,360 |
| 5 | 49 | $78,909 | $28,649 | $50,259 | $15,940,101 |
| 5 | 50 | $78,909 | $28,559 | $50,349 | $15,889,751 |
| 5 | 51 | $78,909 | $28,469 | $50,440 | $15,839,312 |
| 5 | 52 | $78,909 | $28,379 | $50,530 | $15,788,782 |
| 5 | 53 | $78,909 | $28,288 | $50,620 | $15,738,161 |
| 5 | 54 | $78,909 | $28,198 | $50,711 | $15,687,450 |
| 5 | 55 | $78,909 | $28,107 | $50,802 | $15,636,648 |
| 5 | 56 | $78,909 | $28,016 | $50,893 | $15,585,755 |
| 5 | 57 | $78,909 | $27,924 | $50,984 | $15,534,771 |
| 5 | 58 | $78,909 | $27,833 | $51,076 | $15,483,696 |
| 5 | 59 | $78,909 | $27,742 | $51,167 | $15,432,529 |
| 5 | 60 | $78,909 | $27,650 | $51,259 | $15,381,270 |
| 6 | 61 | $78,909 | $27,558 | $51,351 | $15,329,919 |
| 6 | 62 | $78,909 | $27,466 | $51,443 | $15,278,477 |
| 6 | 63 | $78,909 | $27,374 | $51,535 | $15,226,942 |
| 6 | 64 | $78,909 | $27,282 | $51,627 | $15,175,315 |
| 6 | 65 | $78,909 | $27,189 | $51,720 | $15,123,595 |
| 6 | 66 | $78,909 | $27,096 | $51,812 | $15,071,783 |
| 6 | 67 | $78,909 | $27,004 | $51,905 | $15,019,878 |
| 6 | 68 | $78,909 | $26,911 | $51,998 | $14,967,880 |
| 6 | 69 | $78,909 | $26,817 | $52,091 | $14,915,789 |
| 6 | 70 | $78,909 | $26,724 | $52,185 | $14,863,604 |
| 6 | 71 | $78,909 | $26,631 | $52,278 | $14,811,326 |
| 6 | 72 | $78,909 | $26,537 | $52,372 | $14,758,955 |
| 7 | 73 | $78,909 | $26,443 | $52,466 | $14,706,489 |
| 7 | 74 | $78,909 | $26,349 | $52,560 | $14,653,929 |
| 7 | 75 | $78,909 | $26,255 | $52,654 | $14,601,276 |
| 7 | 76 | $78,909 | $26,161 | $52,748 | $14,548,528 |
| 7 | 77 | $78,909 | $26,066 | $52,843 | $14,495,685 |
| 7 | 78 | $78,909 | $25,971 | $52,937 | $14,442,748 |
| 7 | 79 | $78,909 | $25,877 | $53,032 | $14,389,716 |
| 7 | 80 | $78,909 | $25,782 | $53,127 | $14,336,589 |
| 7 | 81 | $78,909 | $25,686 | $53,222 | $14,283,366 |
| 7 | 82 | $78,909 | $25,591 | $53,318 | $14,230,049 |
| 7 | 83 | $78,909 | $25,496 | $53,413 | $14,176,636 |
| 7 | 84 | $78,909 | $25,400 | $53,509 | $14,123,127 |
| 8 | 85 | $78,909 | $25,304 | $53,605 | $14,069,522 |
| 8 | 86 | $78,909 | $25,208 | $53,701 | $14,015,821 |
| 8 | 87 | $78,909 | $25,112 | $53,797 | $13,962,024 |
| 8 | 88 | $78,909 | $25,015 | $53,893 | $13,908,131 |
| 8 | 89 | $78,909 | $24,919 | $53,990 | $13,854,141 |
| 8 | 90 | $78,909 | $24,822 | $54,087 | $13,800,054 |
| 8 | 91 | $78,909 | $24,725 | $54,184 | $13,745,871 |
| 8 | 92 | $78,909 | $24,628 | $54,281 | $13,691,590 |
| 8 | 93 | $78,909 | $24,531 | $54,378 | $13,637,212 |
| 8 | 94 | $78,909 | $24,433 | $54,475 | $13,582,737 |
| 8 | 95 | $78,909 | $24,336 | $54,573 | $13,528,164 |
| 8 | 96 | $78,909 | $24,238 | $54,671 | $13,473,493 |
| 9 | 97 | $78,909 | $24,140 | $54,769 | $13,418,725 |
| 9 | 98 | $78,909 | $24,042 | $54,867 | $13,363,858 |
| 9 | 99 | $78,909 | $23,944 | $54,965 | $13,308,893 |
| 9 | 100 | $78,909 | $23,845 | $55,064 | $13,253,829 |
| 9 | 101 | $78,909 | $23,746 | $55,162 | $13,198,667 |
| 9 | 102 | $78,909 | $23,648 | $55,261 | $13,143,406 |
| 9 | 103 | $78,909 | $23,549 | $55,360 | $13,088,046 |
| 9 | 104 | $78,909 | $23,449 | $55,459 | $13,032,587 |
| 9 | 105 | $78,909 | $23,350 | $55,559 | $12,977,028 |
| 9 | 106 | $78,909 | $23,251 | $55,658 | $12,921,370 |
| 9 | 107 | $78,909 | $23,151 | $55,758 | $12,865,612 |
| 9 | 108 | $78,909 | $23,051 | $55,858 | $12,809,754 |
| 10 | 109 | $78,909 | $22,951 | $55,958 | $12,753,796 |
| 10 | 110 | $78,909 | $22,851 | $56,058 | $12,697,738 |
| 10 | 111 | $78,909 | $22,750 | $56,159 | $12,641,580 |
| 10 | 112 | $78,909 | $22,649 | $56,259 | $12,585,320 |
| 10 | 113 | $78,909 | $22,549 | $56,360 | $12,528,960 |
| 10 | 114 | $78,909 | $22,448 | $56,461 | $12,472,499 |
| 10 | 115 | $78,909 | $22,347 | $56,562 | $12,415,937 |
| 10 | 116 | $78,909 | $22,245 | $56,663 | $12,359,274 |
| 10 | 117 | $78,909 | $22,144 | $56,765 | $12,302,509 |
| 10 | 118 | $78,909 | $22,042 | $56,867 | $12,245,642 |
| 10 | 119 | $78,909 | $21,940 | $56,969 | $12,188,674 |
| 10 | 120 | $78,909 | $21,838 | $57,071 | $12,131,603 |
| 11 | 121 | $78,909 | $21,736 | $57,173 | $12,074,430 |
| 11 | 122 | $78,909 | $21,633 | $57,275 | $12,017,155 |
| 11 | 123 | $78,909 | $21,531 | $57,378 | $11,959,777 |
| 11 | 124 | $78,909 | $21,428 | $57,481 | $11,902,296 |
| 11 | 125 | $78,909 | $21,325 | $57,584 | $11,844,713 |
| 11 | 126 | $78,909 | $21,222 | $57,687 | $11,787,026 |
| 11 | 127 | $78,909 | $21,118 | $57,790 | $11,729,235 |
| 11 | 128 | $78,909 | $21,015 | $57,894 | $11,671,342 |
| 11 | 129 | $78,909 | $20,911 | $57,998 | $11,613,344 |
| 11 | 130 | $78,909 | $20,807 | $58,101 | $11,555,243 |
| 11 | 131 | $78,909 | $20,703 | $58,206 | $11,497,037 |
| 11 | 132 | $78,909 | $20,599 | $58,310 | $11,438,727 |
| 12 | 133 | $78,909 | $20,494 | $58,414 | $11,380,313 |
| 12 | 134 | $78,909 | $20,390 | $58,519 | $11,321,794 |
| 12 | 135 | $78,909 | $20,285 | $58,624 | $11,263,170 |
| 12 | 136 | $78,909 | $20,180 | $58,729 | $11,204,441 |
| 12 | 137 | $78,909 | $20,075 | $58,834 | $11,145,607 |
| 12 | 138 | $78,909 | $19,969 | $58,939 | $11,086,668 |
| 12 | 139 | $78,909 | $19,864 | $59,045 | $11,027,623 |
| 12 | 140 | $78,909 | $19,758 | $59,151 | $10,968,472 |
| 12 | 141 | $78,909 | $19,652 | $59,257 | $10,909,215 |
| 12 | 142 | $78,909 | $19,546 | $59,363 | $10,849,852 |
| 12 | 143 | $78,909 | $19,439 | $59,469 | $10,790,383 |
| 12 | 144 | $78,909 | $19,333 | $59,576 | $10,730,807 |
| 13 | 145 | $78,909 | $19,226 | $59,683 | $10,671,124 |
| 13 | 146 | $78,909 | $19,119 | $59,790 | $10,611,335 |
| 13 | 147 | $78,909 | $19,012 | $59,897 | $10,551,438 |
| 13 | 148 | $78,909 | $18,905 | $60,004 | $10,491,434 |
| 13 | 149 | $78,909 | $18,797 | $60,112 | $10,431,323 |
| 13 | 150 | $78,909 | $18,689 | $60,219 | $10,371,103 |
| 13 | 151 | $78,909 | $18,582 | $60,327 | $10,310,776 |
| 13 | 152 | $78,909 | $18,473 | $60,435 | $10,250,341 |
| 13 | 153 | $78,909 | $18,365 | $60,543 | $10,189,798 |
| 13 | 154 | $78,909 | $18,257 | $60,652 | $10,129,146 |
| 13 | 155 | $78,909 | $18,148 | $60,761 | $10,068,385 |
| 13 | 156 | $78,909 | $18,039 | $60,869 | $10,007,516 |
| 14 | 157 | $78,909 | $17,930 | $60,979 | $9,946,537 |
| 14 | 158 | $78,909 | $17,821 | $61,088 | $9,885,449 |
| 14 | 159 | $78,909 | $17,711 | $61,197 | $9,824,252 |
| 14 | 160 | $78,909 | $17,602 | $61,307 | $9,762,945 |
| 14 | 161 | $78,909 | $17,492 | $61,417 | $9,701,528 |
| 14 | 162 | $78,909 | $17,382 | $61,527 | $9,640,002 |
| 14 | 163 | $78,909 | $17,272 | $61,637 | $9,578,365 |
| 14 | 164 | $78,909 | $17,161 | $61,747 | $9,516,617 |
| 14 | 165 | $78,909 | $17,051 | $61,858 | $9,454,759 |
| 14 | 166 | $78,909 | $16,940 | $61,969 | $9,392,790 |
| 14 | 167 | $78,909 | $16,829 | $62,080 | $9,330,710 |
| 14 | 168 | $78,909 | $16,718 | $62,191 | $9,268,519 |
| 15 | 169 | $78,909 | $16,606 | $62,303 | $9,206,217 |
| 15 | 170 | $78,909 | $16,494 | $62,414 | $9,143,802 |
| 15 | 171 | $78,909 | $16,383 | $62,526 | $9,081,276 |
| 15 | 172 | $78,909 | $16,271 | $62,638 | $9,018,638 |
| 15 | 173 | $78,909 | $16,158 | $62,750 | $8,955,888 |
| 15 | 174 | $78,909 | $16,046 | $62,863 | $8,893,025 |
| 15 | 175 | $78,909 | $15,933 | $62,975 | $8,830,050 |
| 15 | 176 | $78,909 | $15,821 | $63,088 | $8,766,962 |
| 15 | 177 | $78,909 | $15,707 | $63,201 | $8,703,761 |
| 15 | 178 | $78,909 | $15,594 | $63,314 | $8,640,446 |
| 15 | 179 | $78,909 | $15,481 | $63,428 | $8,577,018 |
| 15 | 180 | $78,909 | $15,367 | $63,542 | $8,513,477 |
| 16 | 181 | $78,909 | $15,253 | $63,655 | $8,449,822 |
| 16 | 182 | $78,909 | $15,139 | $63,769 | $8,386,052 |
| 16 | 183 | $78,909 | $15,025 | $63,884 | $8,322,168 |
| 16 | 184 | $78,909 | $14,911 | $63,998 | $8,258,170 |
| 16 | 185 | $78,909 | $14,796 | $64,113 | $8,194,058 |
| 16 | 186 | $78,909 | $14,681 | $64,228 | $8,129,830 |
| 16 | 187 | $78,909 | $14,566 | $64,343 | $8,065,487 |
| 16 | 188 | $78,909 | $14,451 | $64,458 | $8,001,029 |
| 16 | 189 | $78,909 | $14,335 | $64,573 | $7,936,456 |
| 16 | 190 | $78,909 | $14,219 | $64,689 | $7,871,767 |
| 16 | 191 | $78,909 | $14,104 | $64,805 | $7,806,961 |
| 16 | 192 | $78,909 | $13,987 | $64,921 | $7,742,040 |
| 17 | 193 | $78,909 | $13,871 | $65,038 | $7,677,003 |
| 17 | 194 | $78,909 | $13,755 | $65,154 | $7,611,849 |
| 17 | 195 | $78,909 | $13,638 | $65,271 | $7,546,578 |
| 17 | 196 | $78,909 | $13,521 | $65,388 | $7,481,190 |
| 17 | 197 | $78,909 | $13,404 | $65,505 | $7,415,685 |
| 17 | 198 | $78,909 | $13,286 | $65,622 | $7,350,063 |
| 17 | 199 | $78,909 | $13,169 | $65,740 | $7,284,323 |
| 17 | 200 | $78,909 | $13,051 | $65,858 | $7,218,466 |
| 17 | 201 | $78,909 | $12,933 | $65,976 | $7,152,490 |
| 17 | 202 | $78,909 | $12,815 | $66,094 | $7,086,396 |
| 17 | 203 | $78,909 | $12,696 | $66,212 | $7,020,184 |
| 17 | 204 | $78,909 | $12,578 | $66,331 | $6,953,853 |
| 18 | 205 | $78,909 | $12,459 | $66,450 | $6,887,404 |
| 18 | 206 | $78,909 | $12,340 | $66,569 | $6,820,835 |
| 18 | 207 | $78,909 | $12,221 | $66,688 | $6,754,147 |
| 18 | 208 | $78,909 | $12,101 | $66,807 | $6,687,339 |
| 18 | 209 | $78,909 | $11,981 | $66,927 | $6,620,412 |
| 18 | 210 | $78,909 | $11,862 | $67,047 | $6,553,365 |
| 18 | 211 | $78,909 | $11,741 | $67,167 | $6,486,198 |
| 18 | 212 | $78,909 | $11,621 | $67,288 | $6,418,910 |
| 18 | 213 | $78,909 | $11,501 | $67,408 | $6,351,502 |
| 18 | 214 | $78,909 | $11,380 | $67,529 | $6,283,973 |
| 18 | 215 | $78,909 | $11,259 | $67,650 | $6,216,323 |
| 18 | 216 | $78,909 | $11,138 | $67,771 | $6,148,552 |
| 19 | 217 | $78,909 | $11,016 | $67,893 | $6,080,660 |
| 19 | 218 | $78,909 | $10,895 | $68,014 | $6,012,646 |
| 19 | 219 | $78,909 | $10,773 | $68,136 | $5,944,510 |
| 19 | 220 | $78,909 | $10,651 | $68,258 | $5,876,252 |
| 19 | 221 | $78,909 | $10,528 | $68,380 | $5,807,871 |
| 19 | 222 | $78,909 | $10,406 | $68,503 | $5,739,368 |
| 19 | 223 | $78,909 | $10,283 | $68,626 | $5,670,743 |
| 19 | 224 | $78,909 | $10,160 | $68,749 | $5,601,994 |
| 19 | 225 | $78,909 | $10,037 | $68,872 | $5,533,122 |
| 19 | 226 | $78,909 | $9,914 | $68,995 | $5,464,127 |
| 19 | 227 | $78,909 | $9,790 | $69,119 | $5,395,008 |
| 19 | 228 | $78,909 | $9,666 | $69,243 | $5,325,766 |
| 20 | 229 | $78,909 | $9,542 | $69,367 | $5,256,399 |
| 20 | 230 | $78,909 | $9,418 | $69,491 | $5,186,908 |
| 20 | 231 | $78,909 | $9,293 | $69,615 | $5,117,293 |
| 20 | 232 | $78,909 | $9,168 | $69,740 | $5,047,552 |
| 20 | 233 | $78,909 | $9,044 | $69,865 | $4,977,687 |
| 20 | 234 | $78,909 | $8,918 | $69,990 | $4,907,697 |
| 20 | 235 | $78,909 | $8,793 | $70,116 | $4,837,581 |
| 20 | 236 | $78,909 | $8,667 | $70,241 | $4,767,340 |
| 20 | 237 | $78,909 | $8,541 | $70,367 | $4,696,973 |
| 20 | 238 | $78,909 | $8,415 | $70,493 | $4,626,480 |
| 20 | 239 | $78,909 | $8,289 | $70,620 | $4,555,860 |
| 20 | 240 | $78,909 | $8,163 | $70,746 | $4,485,114 |
| 21 | 241 | $78,909 | $8,036 | $70,873 | $4,414,241 |
| 21 | 242 | $78,909 | $7,909 | $71,000 | $4,343,241 |
| 21 | 243 | $78,909 | $7,782 | $71,127 | $4,272,114 |
| 21 | 244 | $78,909 | $7,654 | $71,254 | $4,200,860 |
| 21 | 245 | $78,909 | $7,527 | $71,382 | $4,129,478 |
| 21 | 246 | $78,909 | $7,399 | $71,510 | $4,057,968 |
| 21 | 247 | $78,909 | $7,271 | $71,638 | $3,986,329 |
| 21 | 248 | $78,909 | $7,142 | $71,766 | $3,914,563 |
| 21 | 249 | $78,909 | $7,014 | $71,895 | $3,842,668 |
| 21 | 250 | $78,909 | $6,885 | $72,024 | $3,770,644 |
| 21 | 251 | $78,909 | $6,756 | $72,153 | $3,698,491 |
| 21 | 252 | $78,909 | $6,626 | $72,282 | $3,626,209 |
| 22 | 253 | $78,909 | $6,497 | $72,412 | $3,553,797 |
| 22 | 254 | $78,909 | $6,367 | $72,541 | $3,481,256 |
| 22 | 255 | $78,909 | $6,237 | $72,671 | $3,408,584 |
| 22 | 256 | $78,909 | $6,107 | $72,802 | $3,335,783 |
| 22 | 257 | $78,909 | $5,977 | $72,932 | $3,262,851 |
| 22 | 258 | $78,909 | $5,846 | $73,063 | $3,189,788 |
| 22 | 259 | $78,909 | $5,715 | $73,194 | $3,116,594 |
| 22 | 260 | $78,909 | $5,584 | $73,325 | $3,043,270 |
| 22 | 261 | $78,909 | $5,453 | $73,456 | $2,969,813 |
| 22 | 262 | $78,909 | $5,321 | $73,588 | $2,896,226 |
| 22 | 263 | $78,909 | $5,189 | $73,720 | $2,822,506 |
| 22 | 264 | $78,909 | $5,057 | $73,852 | $2,748,654 |
| 23 | 265 | $78,909 | $4,925 | $73,984 | $2,674,670 |
| 23 | 266 | $78,909 | $4,792 | $74,117 | $2,600,554 |
| 23 | 267 | $78,909 | $4,659 | $74,249 | $2,526,304 |
| 23 | 268 | $78,909 | $4,526 | $74,382 | $2,451,922 |
| 23 | 269 | $78,909 | $4,393 | $74,516 | $2,377,406 |
| 23 | 270 | $78,909 | $4,260 | $74,649 | $2,302,757 |
| 23 | 271 | $78,909 | $4,126 | $74,783 | $2,227,974 |
| 23 | 272 | $78,909 | $3,992 | $74,917 | $2,153,058 |
| 23 | 273 | $78,909 | $3,858 | $75,051 | $2,078,006 |
| 23 | 274 | $78,909 | $3,723 | $75,186 | $2,002,821 |
| 23 | 275 | $78,909 | $3,588 | $75,320 | $1,927,501 |
| 23 | 276 | $78,909 | $3,453 | $75,455 | $1,852,045 |
| 24 | 277 | $78,909 | $3,318 | $75,590 | $1,776,455 |
| 24 | 278 | $78,909 | $3,183 | $75,726 | $1,700,729 |
| 24 | 279 | $78,909 | $3,047 | $75,862 | $1,624,868 |
| 24 | 280 | $78,909 | $2,911 | $75,997 | $1,548,870 |
| 24 | 281 | $78,909 | $2,775 | $76,134 | $1,472,736 |
| 24 | 282 | $78,909 | $2,639 | $76,270 | $1,396,466 |
| 24 | 283 | $78,909 | $2,502 | $76,407 | $1,320,060 |
| 24 | 284 | $78,909 | $2,365 | $76,544 | $1,243,516 |
| 24 | 285 | $78,909 | $2,228 | $76,681 | $1,166,836 |
| 24 | 286 | $78,909 | $2,091 | $76,818 | $1,090,017 |
| 24 | 287 | $78,909 | $1,953 | $76,956 | $1,013,062 |
| 24 | 288 | $78,909 | $1,815 | $77,094 | $935,968 |
| 25 | 289 | $78,909 | $1,677 | $77,232 | $858,736 |
| 25 | 290 | $78,909 | $1,539 | $77,370 | $781,366 |
| 25 | 291 | $78,909 | $1,400 | $77,509 | $703,858 |
| 25 | 292 | $78,909 | $1,261 | $77,648 | $626,210 |
| 25 | 293 | $78,909 | $1,122 | $77,787 | $548,423 |
| 25 | 294 | $78,909 | $983 | $77,926 | $470,497 |
| 25 | 295 | $78,909 | $843 | $78,066 | $392,432 |
| 25 | 296 | $78,909 | $703 | $78,206 | $314,226 |
| 25 | 297 | $78,909 | $563 | $78,346 | $235,880 |
| 25 | 298 | $78,909 | $423 | $78,486 | $157,394 |
| 25 | 299 | $78,909 | $282 | $78,627 | $78,768 |
| 25 | 300 | $78,909 | $141 | $78,768 | $0 |
