首期 (港幣)
$12,600,000
每月還款 (港幣)
$81,496
總貸款額 (港幣)
$18,900,000
+
總利息 (港幣)
$5,548,751
=
總還款額 (港幣)
$24,448,751
| 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 | $81,496 | $33,863 | $47,633 | $18,852,367 |
| 1 | 2 | $81,496 | $33,777 | $47,719 | $18,804,648 |
| 1 | 3 | $81,496 | $33,692 | $47,804 | $18,756,844 |
| 1 | 4 | $81,496 | $33,606 | $47,890 | $18,708,954 |
| 1 | 5 | $81,496 | $33,520 | $47,976 | $18,660,978 |
| 1 | 6 | $81,496 | $33,434 | $48,062 | $18,612,917 |
| 1 | 7 | $81,496 | $33,348 | $48,148 | $18,564,769 |
| 1 | 8 | $81,496 | $33,262 | $48,234 | $18,516,535 |
| 1 | 9 | $81,496 | $33,175 | $48,320 | $18,468,215 |
| 1 | 10 | $81,496 | $33,089 | $48,407 | $18,419,808 |
| 1 | 11 | $81,496 | $33,002 | $48,494 | $18,371,314 |
| 1 | 12 | $81,496 | $32,915 | $48,581 | $18,322,734 |
| 2 | 13 | $81,496 | $32,828 | $48,668 | $18,274,066 |
| 2 | 14 | $81,496 | $32,741 | $48,755 | $18,225,311 |
| 2 | 15 | $81,496 | $32,654 | $48,842 | $18,176,469 |
| 2 | 16 | $81,496 | $32,566 | $48,930 | $18,127,539 |
| 2 | 17 | $81,496 | $32,479 | $49,017 | $18,078,522 |
| 2 | 18 | $81,496 | $32,391 | $49,105 | $18,029,417 |
| 2 | 19 | $81,496 | $32,303 | $49,193 | $17,980,224 |
| 2 | 20 | $81,496 | $32,215 | $49,281 | $17,930,942 |
| 2 | 21 | $81,496 | $32,126 | $49,370 | $17,881,573 |
| 2 | 22 | $81,496 | $32,038 | $49,458 | $17,832,115 |
| 2 | 23 | $81,496 | $31,949 | $49,547 | $17,782,568 |
| 2 | 24 | $81,496 | $31,860 | $49,635 | $17,732,933 |
| 3 | 25 | $81,496 | $31,772 | $49,724 | $17,683,208 |
| 3 | 26 | $81,496 | $31,682 | $49,813 | $17,633,395 |
| 3 | 27 | $81,496 | $31,593 | $49,903 | $17,583,492 |
| 3 | 28 | $81,496 | $31,504 | $49,992 | $17,533,500 |
| 3 | 29 | $81,496 | $31,414 | $50,082 | $17,483,419 |
| 3 | 30 | $81,496 | $31,324 | $50,171 | $17,433,247 |
| 3 | 31 | $81,496 | $31,235 | $50,261 | $17,382,986 |
| 3 | 32 | $81,496 | $31,145 | $50,351 | $17,332,635 |
| 3 | 33 | $81,496 | $31,054 | $50,442 | $17,282,193 |
| 3 | 34 | $81,496 | $30,964 | $50,532 | $17,231,661 |
| 3 | 35 | $81,496 | $30,873 | $50,622 | $17,181,039 |
| 3 | 36 | $81,496 | $30,783 | $50,713 | $17,130,326 |
| 4 | 37 | $81,496 | $30,692 | $50,804 | $17,079,522 |
| 4 | 38 | $81,496 | $30,601 | $50,895 | $17,028,627 |
| 4 | 39 | $81,496 | $30,510 | $50,986 | $16,977,640 |
| 4 | 40 | $81,496 | $30,418 | $51,078 | $16,926,563 |
| 4 | 41 | $81,496 | $30,327 | $51,169 | $16,875,394 |
| 4 | 42 | $81,496 | $30,235 | $51,261 | $16,824,133 |
| 4 | 43 | $81,496 | $30,143 | $51,353 | $16,772,780 |
| 4 | 44 | $81,496 | $30,051 | $51,445 | $16,721,336 |
| 4 | 45 | $81,496 | $29,959 | $51,537 | $16,669,799 |
| 4 | 46 | $81,496 | $29,867 | $51,629 | $16,618,170 |
| 4 | 47 | $81,496 | $29,774 | $51,722 | $16,566,448 |
| 4 | 48 | $81,496 | $29,682 | $51,814 | $16,514,634 |
| 5 | 49 | $81,496 | $29,589 | $51,907 | $16,462,727 |
| 5 | 50 | $81,496 | $29,496 | $52,000 | $16,410,727 |
| 5 | 51 | $81,496 | $29,403 | $52,093 | $16,358,633 |
| 5 | 52 | $81,496 | $29,309 | $52,187 | $16,306,447 |
| 5 | 53 | $81,496 | $29,216 | $52,280 | $16,254,167 |
| 5 | 54 | $81,496 | $29,122 | $52,374 | $16,201,793 |
| 5 | 55 | $81,496 | $29,028 | $52,468 | $16,149,325 |
| 5 | 56 | $81,496 | $28,934 | $52,562 | $16,096,764 |
| 5 | 57 | $81,496 | $28,840 | $52,656 | $16,044,108 |
| 5 | 58 | $81,496 | $28,746 | $52,750 | $15,991,358 |
| 5 | 59 | $81,496 | $28,651 | $52,845 | $15,938,513 |
| 5 | 60 | $81,496 | $28,557 | $52,939 | $15,885,574 |
| 6 | 61 | $81,496 | $28,462 | $53,034 | $15,832,540 |
| 6 | 62 | $81,496 | $28,367 | $53,129 | $15,779,410 |
| 6 | 63 | $81,496 | $28,271 | $53,224 | $15,726,186 |
| 6 | 64 | $81,496 | $28,176 | $53,320 | $15,672,866 |
| 6 | 65 | $81,496 | $28,081 | $53,415 | $15,619,451 |
| 6 | 66 | $81,496 | $27,985 | $53,511 | $15,565,940 |
| 6 | 67 | $81,496 | $27,889 | $53,607 | $15,512,333 |
| 6 | 68 | $81,496 | $27,793 | $53,703 | $15,458,630 |
| 6 | 69 | $81,496 | $27,697 | $53,799 | $15,404,831 |
| 6 | 70 | $81,496 | $27,600 | $53,896 | $15,350,936 |
| 6 | 71 | $81,496 | $27,504 | $53,992 | $15,296,943 |
| 6 | 72 | $81,496 | $27,407 | $54,089 | $15,242,855 |
| 7 | 73 | $81,496 | $27,310 | $54,186 | $15,188,669 |
| 7 | 74 | $81,496 | $27,213 | $54,283 | $15,134,386 |
| 7 | 75 | $81,496 | $27,116 | $54,380 | $15,080,006 |
| 7 | 76 | $81,496 | $27,018 | $54,477 | $15,025,529 |
| 7 | 77 | $81,496 | $26,921 | $54,575 | $14,970,953 |
| 7 | 78 | $81,496 | $26,823 | $54,673 | $14,916,281 |
| 7 | 79 | $81,496 | $26,725 | $54,771 | $14,861,510 |
| 7 | 80 | $81,496 | $26,627 | $54,869 | $14,806,641 |
| 7 | 81 | $81,496 | $26,529 | $54,967 | $14,751,674 |
| 7 | 82 | $81,496 | $26,430 | $55,066 | $14,696,608 |
| 7 | 83 | $81,496 | $26,331 | $55,164 | $14,641,443 |
| 7 | 84 | $81,496 | $26,233 | $55,263 | $14,586,180 |
| 8 | 85 | $81,496 | $26,134 | $55,362 | $14,530,818 |
| 8 | 86 | $81,496 | $26,034 | $55,461 | $14,475,356 |
| 8 | 87 | $81,496 | $25,935 | $55,561 | $14,419,796 |
| 8 | 88 | $81,496 | $25,835 | $55,660 | $14,364,135 |
| 8 | 89 | $81,496 | $25,736 | $55,760 | $14,308,375 |
| 8 | 90 | $81,496 | $25,636 | $55,860 | $14,252,515 |
| 8 | 91 | $81,496 | $25,536 | $55,960 | $14,196,555 |
| 8 | 92 | $81,496 | $25,435 | $56,060 | $14,140,495 |
| 8 | 93 | $81,496 | $25,335 | $56,161 | $14,084,334 |
| 8 | 94 | $81,496 | $25,234 | $56,261 | $14,028,072 |
| 8 | 95 | $81,496 | $25,134 | $56,362 | $13,971,710 |
| 8 | 96 | $81,496 | $25,033 | $56,463 | $13,915,247 |
| 9 | 97 | $81,496 | $24,931 | $56,564 | $13,858,683 |
| 9 | 98 | $81,496 | $24,830 | $56,666 | $13,802,017 |
| 9 | 99 | $81,496 | $24,729 | $56,767 | $13,745,250 |
| 9 | 100 | $81,496 | $24,627 | $56,869 | $13,688,381 |
| 9 | 101 | $81,496 | $24,525 | $56,971 | $13,631,410 |
| 9 | 102 | $81,496 | $24,423 | $57,073 | $13,574,337 |
| 9 | 103 | $81,496 | $24,321 | $57,175 | $13,517,162 |
| 9 | 104 | $81,496 | $24,218 | $57,278 | $13,459,884 |
| 9 | 105 | $81,496 | $24,116 | $57,380 | $13,402,504 |
| 9 | 106 | $81,496 | $24,013 | $57,483 | $13,345,021 |
| 9 | 107 | $81,496 | $23,910 | $57,586 | $13,287,435 |
| 9 | 108 | $81,496 | $23,807 | $57,689 | $13,229,746 |
| 10 | 109 | $81,496 | $23,703 | $57,793 | $13,171,953 |
| 10 | 110 | $81,496 | $23,600 | $57,896 | $13,114,057 |
| 10 | 111 | $81,496 | $23,496 | $58,000 | $13,056,058 |
| 10 | 112 | $81,496 | $23,392 | $58,104 | $12,997,954 |
| 10 | 113 | $81,496 | $23,288 | $58,208 | $12,939,746 |
| 10 | 114 | $81,496 | $23,184 | $58,312 | $12,881,434 |
| 10 | 115 | $81,496 | $23,079 | $58,417 | $12,823,017 |
| 10 | 116 | $81,496 | $22,975 | $58,521 | $12,764,496 |
| 10 | 117 | $81,496 | $22,870 | $58,626 | $12,705,870 |
| 10 | 118 | $81,496 | $22,765 | $58,731 | $12,647,139 |
| 10 | 119 | $81,496 | $22,659 | $58,836 | $12,588,302 |
| 10 | 120 | $81,496 | $22,554 | $58,942 | $12,529,361 |
| 11 | 121 | $81,496 | $22,448 | $59,047 | $12,470,313 |
| 11 | 122 | $81,496 | $22,343 | $59,153 | $12,411,160 |
| 11 | 123 | $81,496 | $22,237 | $59,259 | $12,351,901 |
| 11 | 124 | $81,496 | $22,130 | $59,365 | $12,292,535 |
| 11 | 125 | $81,496 | $22,024 | $59,472 | $12,233,064 |
| 11 | 126 | $81,496 | $21,918 | $59,578 | $12,173,485 |
| 11 | 127 | $81,496 | $21,811 | $59,685 | $12,113,800 |
| 11 | 128 | $81,496 | $21,704 | $59,792 | $12,054,009 |
| 11 | 129 | $81,496 | $21,597 | $59,899 | $11,994,109 |
| 11 | 130 | $81,496 | $21,489 | $60,006 | $11,934,103 |
| 11 | 131 | $81,496 | $21,382 | $60,114 | $11,873,989 |
| 11 | 132 | $81,496 | $21,274 | $60,222 | $11,813,768 |
| 12 | 133 | $81,496 | $21,166 | $60,330 | $11,753,438 |
| 12 | 134 | $81,496 | $21,058 | $60,438 | $11,693,000 |
| 12 | 135 | $81,496 | $20,950 | $60,546 | $11,632,455 |
| 12 | 136 | $81,496 | $20,841 | $60,654 | $11,571,800 |
| 12 | 137 | $81,496 | $20,733 | $60,763 | $11,511,037 |
| 12 | 138 | $81,496 | $20,624 | $60,872 | $11,450,165 |
| 12 | 139 | $81,496 | $20,515 | $60,981 | $11,389,184 |
| 12 | 140 | $81,496 | $20,406 | $61,090 | $11,328,094 |
| 12 | 141 | $81,496 | $20,296 | $61,200 | $11,266,894 |
| 12 | 142 | $81,496 | $20,187 | $61,309 | $11,205,585 |
| 12 | 143 | $81,496 | $20,077 | $61,419 | $11,144,166 |
| 12 | 144 | $81,496 | $19,967 | $61,529 | $11,082,637 |
| 13 | 145 | $81,496 | $19,856 | $61,639 | $11,020,997 |
| 13 | 146 | $81,496 | $19,746 | $61,750 | $10,959,247 |
| 13 | 147 | $81,496 | $19,635 | $61,861 | $10,897,387 |
| 13 | 148 | $81,496 | $19,524 | $61,971 | $10,835,416 |
| 13 | 149 | $81,496 | $19,413 | $62,082 | $10,773,333 |
| 13 | 150 | $81,496 | $19,302 | $62,194 | $10,711,140 |
| 13 | 151 | $81,496 | $19,191 | $62,305 | $10,648,835 |
| 13 | 152 | $81,496 | $19,079 | $62,417 | $10,586,418 |
| 13 | 153 | $81,496 | $18,967 | $62,529 | $10,523,889 |
| 13 | 154 | $81,496 | $18,855 | $62,641 | $10,461,249 |
| 13 | 155 | $81,496 | $18,743 | $62,753 | $10,398,496 |
| 13 | 156 | $81,496 | $18,631 | $62,865 | $10,335,631 |
| 14 | 157 | $81,496 | $18,518 | $62,978 | $10,272,653 |
| 14 | 158 | $81,496 | $18,405 | $63,091 | $10,209,562 |
| 14 | 159 | $81,496 | $18,292 | $63,204 | $10,146,359 |
| 14 | 160 | $81,496 | $18,179 | $63,317 | $10,083,042 |
| 14 | 161 | $81,496 | $18,065 | $63,430 | $10,019,611 |
| 14 | 162 | $81,496 | $17,952 | $63,544 | $9,956,067 |
| 14 | 163 | $81,496 | $17,838 | $63,658 | $9,892,409 |
| 14 | 164 | $81,496 | $17,724 | $63,772 | $9,828,637 |
| 14 | 165 | $81,496 | $17,610 | $63,886 | $9,764,751 |
| 14 | 166 | $81,496 | $17,495 | $64,001 | $9,700,751 |
| 14 | 167 | $81,496 | $17,381 | $64,115 | $9,636,635 |
| 14 | 168 | $81,496 | $17,266 | $64,230 | $9,572,405 |
| 15 | 169 | $81,496 | $17,151 | $64,345 | $9,508,060 |
| 15 | 170 | $81,496 | $17,035 | $64,461 | $9,443,599 |
| 15 | 171 | $81,496 | $16,920 | $64,576 | $9,379,023 |
| 15 | 172 | $81,496 | $16,804 | $64,692 | $9,314,331 |
| 15 | 173 | $81,496 | $16,688 | $64,808 | $9,249,524 |
| 15 | 174 | $81,496 | $16,572 | $64,924 | $9,184,600 |
| 15 | 175 | $81,496 | $16,456 | $65,040 | $9,119,560 |
| 15 | 176 | $81,496 | $16,339 | $65,157 | $9,054,403 |
| 15 | 177 | $81,496 | $16,222 | $65,273 | $8,989,130 |
| 15 | 178 | $81,496 | $16,106 | $65,390 | $8,923,740 |
| 15 | 179 | $81,496 | $15,988 | $65,507 | $8,858,232 |
| 15 | 180 | $81,496 | $15,871 | $65,625 | $8,792,607 |
| 16 | 181 | $81,496 | $15,753 | $65,742 | $8,726,865 |
| 16 | 182 | $81,496 | $15,636 | $65,860 | $8,661,005 |
| 16 | 183 | $81,496 | $15,518 | $65,978 | $8,595,026 |
| 16 | 184 | $81,496 | $15,399 | $66,096 | $8,528,930 |
| 16 | 185 | $81,496 | $15,281 | $66,215 | $8,462,715 |
| 16 | 186 | $81,496 | $15,162 | $66,333 | $8,396,382 |
| 16 | 187 | $81,496 | $15,044 | $66,452 | $8,329,929 |
| 16 | 188 | $81,496 | $14,924 | $66,571 | $8,263,358 |
| 16 | 189 | $81,496 | $14,805 | $66,691 | $8,196,667 |
| 16 | 190 | $81,496 | $14,686 | $66,810 | $8,129,857 |
| 16 | 191 | $81,496 | $14,566 | $66,930 | $8,062,927 |
| 16 | 192 | $81,496 | $14,446 | $67,050 | $7,995,878 |
| 17 | 193 | $81,496 | $14,326 | $67,170 | $7,928,708 |
| 17 | 194 | $81,496 | $14,206 | $67,290 | $7,861,417 |
| 17 | 195 | $81,496 | $14,085 | $67,411 | $7,794,007 |
| 17 | 196 | $81,496 | $13,964 | $67,532 | $7,726,475 |
| 17 | 197 | $81,496 | $13,843 | $67,653 | $7,658,823 |
| 17 | 198 | $81,496 | $13,722 | $67,774 | $7,591,049 |
| 17 | 199 | $81,496 | $13,601 | $67,895 | $7,523,154 |
| 17 | 200 | $81,496 | $13,479 | $68,017 | $7,455,137 |
| 17 | 201 | $81,496 | $13,357 | $68,139 | $7,386,998 |
| 17 | 202 | $81,496 | $13,235 | $68,261 | $7,318,737 |
| 17 | 203 | $81,496 | $13,113 | $68,383 | $7,250,354 |
| 17 | 204 | $81,496 | $12,990 | $68,506 | $7,181,848 |
| 18 | 205 | $81,496 | $12,867 | $68,628 | $7,113,220 |
| 18 | 206 | $81,496 | $12,745 | $68,751 | $7,044,469 |
| 18 | 207 | $81,496 | $12,621 | $68,874 | $6,975,594 |
| 18 | 208 | $81,496 | $12,498 | $68,998 | $6,906,596 |
| 18 | 209 | $81,496 | $12,374 | $69,122 | $6,837,475 |
| 18 | 210 | $81,496 | $12,250 | $69,245 | $6,768,230 |
| 18 | 211 | $81,496 | $12,126 | $69,369 | $6,698,860 |
| 18 | 212 | $81,496 | $12,002 | $69,494 | $6,629,366 |
| 18 | 213 | $81,496 | $11,878 | $69,618 | $6,559,748 |
| 18 | 214 | $81,496 | $11,753 | $69,743 | $6,490,005 |
| 18 | 215 | $81,496 | $11,628 | $69,868 | $6,420,137 |
| 18 | 216 | $81,496 | $11,503 | $69,993 | $6,350,144 |
| 19 | 217 | $81,496 | $11,377 | $70,118 | $6,280,026 |
| 19 | 218 | $81,496 | $11,252 | $70,244 | $6,209,782 |
| 19 | 219 | $81,496 | $11,126 | $70,370 | $6,139,412 |
| 19 | 220 | $81,496 | $11,000 | $70,496 | $6,068,916 |
| 19 | 221 | $81,496 | $10,873 | $70,622 | $5,998,293 |
| 19 | 222 | $81,496 | $10,747 | $70,749 | $5,927,544 |
| 19 | 223 | $81,496 | $10,620 | $70,876 | $5,856,669 |
| 19 | 224 | $81,496 | $10,493 | $71,003 | $5,785,666 |
| 19 | 225 | $81,496 | $10,366 | $71,130 | $5,714,536 |
| 19 | 226 | $81,496 | $10,239 | $71,257 | $5,643,279 |
| 19 | 227 | $81,496 | $10,111 | $71,385 | $5,571,894 |
| 19 | 228 | $81,496 | $9,983 | $71,513 | $5,500,381 |
| 20 | 229 | $81,496 | $9,855 | $71,641 | $5,428,740 |
| 20 | 230 | $81,496 | $9,726 | $71,769 | $5,356,971 |
| 20 | 231 | $81,496 | $9,598 | $71,898 | $5,285,073 |
| 20 | 232 | $81,496 | $9,469 | $72,027 | $5,213,046 |
| 20 | 233 | $81,496 | $9,340 | $72,156 | $5,140,890 |
| 20 | 234 | $81,496 | $9,211 | $72,285 | $5,068,605 |
| 20 | 235 | $81,496 | $9,081 | $72,415 | $4,996,191 |
| 20 | 236 | $81,496 | $8,952 | $72,544 | $4,923,646 |
| 20 | 237 | $81,496 | $8,822 | $72,674 | $4,850,972 |
| 20 | 238 | $81,496 | $8,691 | $72,805 | $4,778,167 |
| 20 | 239 | $81,496 | $8,561 | $72,935 | $4,705,232 |
| 20 | 240 | $81,496 | $8,430 | $73,066 | $4,632,167 |
| 21 | 241 | $81,496 | $8,299 | $73,197 | $4,558,970 |
| 21 | 242 | $81,496 | $8,168 | $73,328 | $4,485,643 |
| 21 | 243 | $81,496 | $8,037 | $73,459 | $4,412,184 |
| 21 | 244 | $81,496 | $7,905 | $73,591 | $4,338,593 |
| 21 | 245 | $81,496 | $7,773 | $73,723 | $4,264,870 |
| 21 | 246 | $81,496 | $7,641 | $73,855 | $4,191,016 |
| 21 | 247 | $81,496 | $7,509 | $73,987 | $4,117,029 |
| 21 | 248 | $81,496 | $7,376 | $74,119 | $4,042,909 |
| 21 | 249 | $81,496 | $7,244 | $74,252 | $3,968,657 |
| 21 | 250 | $81,496 | $7,111 | $74,385 | $3,894,272 |
| 21 | 251 | $81,496 | $6,977 | $74,519 | $3,819,753 |
| 21 | 252 | $81,496 | $6,844 | $74,652 | $3,745,101 |
| 22 | 253 | $81,496 | $6,710 | $74,786 | $3,670,315 |
| 22 | 254 | $81,496 | $6,576 | $74,920 | $3,595,395 |
| 22 | 255 | $81,496 | $6,442 | $75,054 | $3,520,341 |
| 22 | 256 | $81,496 | $6,307 | $75,189 | $3,445,153 |
| 22 | 257 | $81,496 | $6,173 | $75,323 | $3,369,829 |
| 22 | 258 | $81,496 | $6,038 | $75,458 | $3,294,371 |
| 22 | 259 | $81,496 | $5,902 | $75,593 | $3,218,778 |
| 22 | 260 | $81,496 | $5,767 | $75,729 | $3,143,049 |
| 22 | 261 | $81,496 | $5,631 | $75,865 | $3,067,184 |
| 22 | 262 | $81,496 | $5,495 | $76,000 | $2,991,184 |
| 22 | 263 | $81,496 | $5,359 | $76,137 | $2,915,047 |
| 22 | 264 | $81,496 | $5,223 | $76,273 | $2,838,774 |
| 23 | 265 | $81,496 | $5,086 | $76,410 | $2,762,364 |
| 23 | 266 | $81,496 | $4,949 | $76,547 | $2,685,818 |
| 23 | 267 | $81,496 | $4,812 | $76,684 | $2,609,134 |
| 23 | 268 | $81,496 | $4,675 | $76,821 | $2,532,313 |
| 23 | 269 | $81,496 | $4,537 | $76,959 | $2,455,354 |
| 23 | 270 | $81,496 | $4,399 | $77,097 | $2,378,258 |
| 23 | 271 | $81,496 | $4,261 | $77,235 | $2,301,023 |
| 23 | 272 | $81,496 | $4,123 | $77,373 | $2,223,650 |
| 23 | 273 | $81,496 | $3,984 | $77,512 | $2,146,138 |
| 23 | 274 | $81,496 | $3,845 | $77,651 | $2,068,487 |
| 23 | 275 | $81,496 | $3,706 | $77,790 | $1,990,697 |
| 23 | 276 | $81,496 | $3,567 | $77,929 | $1,912,768 |
| 24 | 277 | $81,496 | $3,427 | $78,069 | $1,834,699 |
| 24 | 278 | $81,496 | $3,287 | $78,209 | $1,756,491 |
| 24 | 279 | $81,496 | $3,147 | $78,349 | $1,678,142 |
| 24 | 280 | $81,496 | $3,007 | $78,489 | $1,599,653 |
| 24 | 281 | $81,496 | $2,866 | $78,630 | $1,521,023 |
| 24 | 282 | $81,496 | $2,725 | $78,771 | $1,442,252 |
| 24 | 283 | $81,496 | $2,584 | $78,912 | $1,363,340 |
| 24 | 284 | $81,496 | $2,443 | $79,053 | $1,284,287 |
| 24 | 285 | $81,496 | $2,301 | $79,195 | $1,205,092 |
| 24 | 286 | $81,496 | $2,159 | $79,337 | $1,125,756 |
| 24 | 287 | $81,496 | $2,017 | $79,479 | $1,046,277 |
| 24 | 288 | $81,496 | $1,875 | $79,621 | $966,656 |
| 25 | 289 | $81,496 | $1,732 | $79,764 | $886,892 |
| 25 | 290 | $81,496 | $1,589 | $79,907 | $806,985 |
| 25 | 291 | $81,496 | $1,446 | $80,050 | $726,935 |
| 25 | 292 | $81,496 | $1,302 | $80,193 | $646,741 |
| 25 | 293 | $81,496 | $1,159 | $80,337 | $566,404 |
| 25 | 294 | $81,496 | $1,015 | $80,481 | $485,923 |
| 25 | 295 | $81,496 | $871 | $80,625 | $405,298 |
| 25 | 296 | $81,496 | $726 | $80,770 | $324,528 |
| 25 | 297 | $81,496 | $581 | $80,914 | $243,614 |
| 25 | 298 | $81,496 | $436 | $81,059 | $162,555 |
| 25 | 299 | $81,496 | $291 | $81,205 | $81,350 |
| 25 | 300 | $81,496 | $146 | $81,350 | $0 |
