首期 (港幣)
$12,320,000
每月還款 (港幣)
$79,685
總貸款額 (港幣)
$18,480,000
+
總利息 (港幣)
$5,425,446
=
總還款額 (港幣)
$23,905,446
| 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 | $79,685 | $33,110 | $46,575 | $18,433,425 |
| 1 | 2 | $79,685 | $33,027 | $46,658 | $18,386,767 |
| 1 | 3 | $79,685 | $32,943 | $46,742 | $18,340,025 |
| 1 | 4 | $79,685 | $32,859 | $46,826 | $18,293,199 |
| 1 | 5 | $79,685 | $32,775 | $46,910 | $18,246,290 |
| 1 | 6 | $79,685 | $32,691 | $46,994 | $18,199,296 |
| 1 | 7 | $79,685 | $32,607 | $47,078 | $18,152,219 |
| 1 | 8 | $79,685 | $32,523 | $47,162 | $18,105,057 |
| 1 | 9 | $79,685 | $32,438 | $47,247 | $18,057,810 |
| 1 | 10 | $79,685 | $32,354 | $47,331 | $18,010,479 |
| 1 | 11 | $79,685 | $32,269 | $47,416 | $17,963,063 |
| 1 | 12 | $79,685 | $32,184 | $47,501 | $17,915,562 |
| 2 | 13 | $79,685 | $32,099 | $47,586 | $17,867,976 |
| 2 | 14 | $79,685 | $32,013 | $47,671 | $17,820,304 |
| 2 | 15 | $79,685 | $31,928 | $47,757 | $17,772,547 |
| 2 | 16 | $79,685 | $31,842 | $47,842 | $17,724,705 |
| 2 | 17 | $79,685 | $31,757 | $47,928 | $17,676,777 |
| 2 | 18 | $79,685 | $31,671 | $48,014 | $17,628,763 |
| 2 | 19 | $79,685 | $31,585 | $48,100 | $17,580,663 |
| 2 | 20 | $79,685 | $31,499 | $48,186 | $17,532,477 |
| 2 | 21 | $79,685 | $31,412 | $48,272 | $17,484,205 |
| 2 | 22 | $79,685 | $31,326 | $48,359 | $17,435,846 |
| 2 | 23 | $79,685 | $31,239 | $48,446 | $17,387,400 |
| 2 | 24 | $79,685 | $31,152 | $48,532 | $17,338,868 |
| 3 | 25 | $79,685 | $31,065 | $48,619 | $17,290,248 |
| 3 | 26 | $79,685 | $30,978 | $48,706 | $17,241,542 |
| 3 | 27 | $79,685 | $30,891 | $48,794 | $17,192,748 |
| 3 | 28 | $79,685 | $30,804 | $48,881 | $17,143,867 |
| 3 | 29 | $79,685 | $30,716 | $48,969 | $17,094,898 |
| 3 | 30 | $79,685 | $30,628 | $49,056 | $17,045,842 |
| 3 | 31 | $79,685 | $30,540 | $49,144 | $16,996,697 |
| 3 | 32 | $79,685 | $30,452 | $49,232 | $16,947,465 |
| 3 | 33 | $79,685 | $30,364 | $49,321 | $16,898,144 |
| 3 | 34 | $79,685 | $30,276 | $49,409 | $16,848,735 |
| 3 | 35 | $79,685 | $30,187 | $49,498 | $16,799,238 |
| 3 | 36 | $79,685 | $30,099 | $49,586 | $16,749,652 |
| 4 | 37 | $79,685 | $30,010 | $49,675 | $16,699,977 |
| 4 | 38 | $79,685 | $29,921 | $49,764 | $16,650,213 |
| 4 | 39 | $79,685 | $29,832 | $49,853 | $16,600,360 |
| 4 | 40 | $79,685 | $29,742 | $49,943 | $16,550,417 |
| 4 | 41 | $79,685 | $29,653 | $50,032 | $16,500,385 |
| 4 | 42 | $79,685 | $29,563 | $50,122 | $16,450,263 |
| 4 | 43 | $79,685 | $29,473 | $50,211 | $16,400,052 |
| 4 | 44 | $79,685 | $29,383 | $50,301 | $16,349,751 |
| 4 | 45 | $79,685 | $29,293 | $50,392 | $16,299,359 |
| 4 | 46 | $79,685 | $29,203 | $50,482 | $16,248,877 |
| 4 | 47 | $79,685 | $29,113 | $50,572 | $16,198,305 |
| 4 | 48 | $79,685 | $29,022 | $50,663 | $16,147,642 |
| 5 | 49 | $79,685 | $28,931 | $50,754 | $16,096,889 |
| 5 | 50 | $79,685 | $28,840 | $50,845 | $16,046,044 |
| 5 | 51 | $79,685 | $28,749 | $50,936 | $15,995,108 |
| 5 | 52 | $79,685 | $28,658 | $51,027 | $15,944,081 |
| 5 | 53 | $79,685 | $28,566 | $51,118 | $15,892,963 |
| 5 | 54 | $79,685 | $28,475 | $51,210 | $15,841,753 |
| 5 | 55 | $79,685 | $28,383 | $51,302 | $15,790,451 |
| 5 | 56 | $79,685 | $28,291 | $51,394 | $15,739,058 |
| 5 | 57 | $79,685 | $28,199 | $51,486 | $15,687,572 |
| 5 | 58 | $79,685 | $28,107 | $51,578 | $15,635,994 |
| 5 | 59 | $79,685 | $28,014 | $51,670 | $15,584,324 |
| 5 | 60 | $79,685 | $27,922 | $51,763 | $15,532,561 |
| 6 | 61 | $79,685 | $27,829 | $51,856 | $15,480,705 |
| 6 | 62 | $79,685 | $27,736 | $51,949 | $15,428,757 |
| 6 | 63 | $79,685 | $27,643 | $52,042 | $15,376,715 |
| 6 | 64 | $79,685 | $27,550 | $52,135 | $15,324,580 |
| 6 | 65 | $79,685 | $27,457 | $52,228 | $15,272,352 |
| 6 | 66 | $79,685 | $27,363 | $52,322 | $15,220,030 |
| 6 | 67 | $79,685 | $27,269 | $52,416 | $15,167,615 |
| 6 | 68 | $79,685 | $27,175 | $52,510 | $15,115,105 |
| 6 | 69 | $79,685 | $27,081 | $52,604 | $15,062,501 |
| 6 | 70 | $79,685 | $26,987 | $52,698 | $15,009,804 |
| 6 | 71 | $79,685 | $26,893 | $52,792 | $14,957,011 |
| 6 | 72 | $79,685 | $26,798 | $52,887 | $14,904,125 |
| 7 | 73 | $79,685 | $26,703 | $52,982 | $14,851,143 |
| 7 | 74 | $79,685 | $26,608 | $53,077 | $14,798,066 |
| 7 | 75 | $79,685 | $26,513 | $53,172 | $14,744,895 |
| 7 | 76 | $79,685 | $26,418 | $53,267 | $14,691,628 |
| 7 | 77 | $79,685 | $26,323 | $53,362 | $14,638,266 |
| 7 | 78 | $79,685 | $26,227 | $53,458 | $14,584,808 |
| 7 | 79 | $79,685 | $26,131 | $53,554 | $14,531,254 |
| 7 | 80 | $79,685 | $26,035 | $53,650 | $14,477,604 |
| 7 | 81 | $79,685 | $25,939 | $53,746 | $14,423,859 |
| 7 | 82 | $79,685 | $25,843 | $53,842 | $14,370,016 |
| 7 | 83 | $79,685 | $25,746 | $53,939 | $14,316,078 |
| 7 | 84 | $79,685 | $25,650 | $54,035 | $14,262,043 |
| 8 | 85 | $79,685 | $25,553 | $54,132 | $14,207,911 |
| 8 | 86 | $79,685 | $25,456 | $54,229 | $14,153,682 |
| 8 | 87 | $79,685 | $25,359 | $54,326 | $14,099,356 |
| 8 | 88 | $79,685 | $25,261 | $54,423 | $14,044,932 |
| 8 | 89 | $79,685 | $25,164 | $54,521 | $13,990,411 |
| 8 | 90 | $79,685 | $25,066 | $54,619 | $13,935,793 |
| 8 | 91 | $79,685 | $24,968 | $54,717 | $13,881,076 |
| 8 | 92 | $79,685 | $24,870 | $54,815 | $13,826,261 |
| 8 | 93 | $79,685 | $24,772 | $54,913 | $13,771,349 |
| 8 | 94 | $79,685 | $24,674 | $55,011 | $13,716,338 |
| 8 | 95 | $79,685 | $24,575 | $55,110 | $13,661,228 |
| 8 | 96 | $79,685 | $24,476 | $55,208 | $13,606,019 |
| 9 | 97 | $79,685 | $24,377 | $55,307 | $13,550,712 |
| 9 | 98 | $79,685 | $24,278 | $55,406 | $13,495,306 |
| 9 | 99 | $79,685 | $24,179 | $55,506 | $13,439,800 |
| 9 | 100 | $79,685 | $24,080 | $55,605 | $13,384,195 |
| 9 | 101 | $79,685 | $23,980 | $55,705 | $13,328,490 |
| 9 | 102 | $79,685 | $23,880 | $55,805 | $13,272,685 |
| 9 | 103 | $79,685 | $23,780 | $55,905 | $13,216,781 |
| 9 | 104 | $79,685 | $23,680 | $56,005 | $13,160,776 |
| 9 | 105 | $79,685 | $23,580 | $56,105 | $13,104,671 |
| 9 | 106 | $79,685 | $23,479 | $56,206 | $13,048,465 |
| 9 | 107 | $79,685 | $23,379 | $56,306 | $12,992,159 |
| 9 | 108 | $79,685 | $23,278 | $56,407 | $12,935,752 |
| 10 | 109 | $79,685 | $23,177 | $56,508 | $12,879,243 |
| 10 | 110 | $79,685 | $23,075 | $56,610 | $12,822,634 |
| 10 | 111 | $79,685 | $22,974 | $56,711 | $12,765,923 |
| 10 | 112 | $79,685 | $22,872 | $56,813 | $12,709,110 |
| 10 | 113 | $79,685 | $22,770 | $56,914 | $12,652,196 |
| 10 | 114 | $79,685 | $22,669 | $57,016 | $12,595,180 |
| 10 | 115 | $79,685 | $22,566 | $57,118 | $12,538,061 |
| 10 | 116 | $79,685 | $22,464 | $57,221 | $12,480,841 |
| 10 | 117 | $79,685 | $22,362 | $57,323 | $12,423,517 |
| 10 | 118 | $79,685 | $22,259 | $57,426 | $12,366,091 |
| 10 | 119 | $79,685 | $22,156 | $57,529 | $12,308,562 |
| 10 | 120 | $79,685 | $22,053 | $57,632 | $12,250,930 |
| 11 | 121 | $79,685 | $21,950 | $57,735 | $12,193,195 |
| 11 | 122 | $79,685 | $21,846 | $57,839 | $12,135,356 |
| 11 | 123 | $79,685 | $21,743 | $57,942 | $12,077,414 |
| 11 | 124 | $79,685 | $21,639 | $58,046 | $12,019,368 |
| 11 | 125 | $79,685 | $21,535 | $58,150 | $11,961,218 |
| 11 | 126 | $79,685 | $21,431 | $58,254 | $11,902,964 |
| 11 | 127 | $79,685 | $21,326 | $58,359 | $11,844,605 |
| 11 | 128 | $79,685 | $21,222 | $58,463 | $11,786,142 |
| 11 | 129 | $79,685 | $21,117 | $58,568 | $11,727,574 |
| 11 | 130 | $79,685 | $21,012 | $58,673 | $11,668,901 |
| 11 | 131 | $79,685 | $20,907 | $58,778 | $11,610,123 |
| 11 | 132 | $79,685 | $20,801 | $58,883 | $11,551,239 |
| 12 | 133 | $79,685 | $20,696 | $58,989 | $11,492,251 |
| 12 | 134 | $79,685 | $20,590 | $59,095 | $11,433,156 |
| 12 | 135 | $79,685 | $20,484 | $59,200 | $11,373,956 |
| 12 | 136 | $79,685 | $20,378 | $59,306 | $11,314,649 |
| 12 | 137 | $79,685 | $20,272 | $59,413 | $11,255,236 |
| 12 | 138 | $79,685 | $20,166 | $59,519 | $11,195,717 |
| 12 | 139 | $79,685 | $20,059 | $59,626 | $11,136,091 |
| 12 | 140 | $79,685 | $19,952 | $59,733 | $11,076,359 |
| 12 | 141 | $79,685 | $19,845 | $59,840 | $11,016,519 |
| 12 | 142 | $79,685 | $19,738 | $59,947 | $10,956,572 |
| 12 | 143 | $79,685 | $19,631 | $60,054 | $10,896,518 |
| 12 | 144 | $79,685 | $19,523 | $60,162 | $10,836,356 |
| 13 | 145 | $79,685 | $19,415 | $60,270 | $10,776,086 |
| 13 | 146 | $79,685 | $19,307 | $60,378 | $10,715,709 |
| 13 | 147 | $79,685 | $19,199 | $60,486 | $10,655,223 |
| 13 | 148 | $79,685 | $19,091 | $60,594 | $10,594,629 |
| 13 | 149 | $79,685 | $18,982 | $60,703 | $10,533,926 |
| 13 | 150 | $79,685 | $18,873 | $60,812 | $10,473,114 |
| 13 | 151 | $79,685 | $18,764 | $60,920 | $10,412,194 |
| 13 | 152 | $79,685 | $18,655 | $61,030 | $10,351,164 |
| 13 | 153 | $79,685 | $18,546 | $61,139 | $10,290,025 |
| 13 | 154 | $79,685 | $18,436 | $61,249 | $10,228,777 |
| 13 | 155 | $79,685 | $18,327 | $61,358 | $10,167,418 |
| 13 | 156 | $79,685 | $18,217 | $61,468 | $10,105,950 |
| 14 | 157 | $79,685 | $18,106 | $61,578 | $10,044,372 |
| 14 | 158 | $79,685 | $17,996 | $61,689 | $9,982,683 |
| 14 | 159 | $79,685 | $17,886 | $61,799 | $9,920,884 |
| 14 | 160 | $79,685 | $17,775 | $61,910 | $9,858,974 |
| 14 | 161 | $79,685 | $17,664 | $62,021 | $9,796,953 |
| 14 | 162 | $79,685 | $17,553 | $62,132 | $9,734,821 |
| 14 | 163 | $79,685 | $17,442 | $62,243 | $9,672,578 |
| 14 | 164 | $79,685 | $17,330 | $62,355 | $9,610,223 |
| 14 | 165 | $79,685 | $17,218 | $62,467 | $9,547,757 |
| 14 | 166 | $79,685 | $17,106 | $62,578 | $9,485,178 |
| 14 | 167 | $79,685 | $16,994 | $62,691 | $9,422,488 |
| 14 | 168 | $79,685 | $16,882 | $62,803 | $9,359,685 |
| 15 | 169 | $79,685 | $16,769 | $62,915 | $9,296,770 |
| 15 | 170 | $79,685 | $16,657 | $63,028 | $9,233,741 |
| 15 | 171 | $79,685 | $16,544 | $63,141 | $9,170,600 |
| 15 | 172 | $79,685 | $16,431 | $63,254 | $9,107,346 |
| 15 | 173 | $79,685 | $16,317 | $63,367 | $9,043,979 |
| 15 | 174 | $79,685 | $16,204 | $63,481 | $8,980,498 |
| 15 | 175 | $79,685 | $16,090 | $63,595 | $8,916,903 |
| 15 | 176 | $79,685 | $15,976 | $63,709 | $8,853,194 |
| 15 | 177 | $79,685 | $15,862 | $63,823 | $8,789,371 |
| 15 | 178 | $79,685 | $15,748 | $63,937 | $8,725,434 |
| 15 | 179 | $79,685 | $15,633 | $64,052 | $8,661,383 |
| 15 | 180 | $79,685 | $15,518 | $64,167 | $8,597,216 |
| 16 | 181 | $79,685 | $15,403 | $64,281 | $8,532,935 |
| 16 | 182 | $79,685 | $15,288 | $64,397 | $8,468,538 |
| 16 | 183 | $79,685 | $15,173 | $64,512 | $8,404,026 |
| 16 | 184 | $79,685 | $15,057 | $64,628 | $8,339,398 |
| 16 | 185 | $79,685 | $14,941 | $64,743 | $8,274,655 |
| 16 | 186 | $79,685 | $14,825 | $64,859 | $8,209,795 |
| 16 | 187 | $79,685 | $14,709 | $64,976 | $8,144,820 |
| 16 | 188 | $79,685 | $14,593 | $65,092 | $8,079,728 |
| 16 | 189 | $79,685 | $14,476 | $65,209 | $8,014,519 |
| 16 | 190 | $79,685 | $14,359 | $65,325 | $7,949,194 |
| 16 | 191 | $79,685 | $14,242 | $65,443 | $7,883,751 |
| 16 | 192 | $79,685 | $14,125 | $65,560 | $7,818,191 |
| 17 | 193 | $79,685 | $14,008 | $65,677 | $7,752,514 |
| 17 | 194 | $79,685 | $13,890 | $65,795 | $7,686,719 |
| 17 | 195 | $79,685 | $13,772 | $65,913 | $7,620,807 |
| 17 | 196 | $79,685 | $13,654 | $66,031 | $7,554,776 |
| 17 | 197 | $79,685 | $13,536 | $66,149 | $7,488,626 |
| 17 | 198 | $79,685 | $13,417 | $66,268 | $7,422,359 |
| 17 | 199 | $79,685 | $13,298 | $66,386 | $7,355,972 |
| 17 | 200 | $79,685 | $13,179 | $66,505 | $7,289,467 |
| 17 | 201 | $79,685 | $13,060 | $66,625 | $7,222,842 |
| 17 | 202 | $79,685 | $12,941 | $66,744 | $7,156,099 |
| 17 | 203 | $79,685 | $12,821 | $66,863 | $7,089,235 |
| 17 | 204 | $79,685 | $12,702 | $66,983 | $7,022,252 |
| 18 | 205 | $79,685 | $12,582 | $67,103 | $6,955,149 |
| 18 | 206 | $79,685 | $12,461 | $67,224 | $6,887,925 |
| 18 | 207 | $79,685 | $12,341 | $67,344 | $6,820,581 |
| 18 | 208 | $79,685 | $12,220 | $67,465 | $6,753,116 |
| 18 | 209 | $79,685 | $12,099 | $67,585 | $6,685,531 |
| 18 | 210 | $79,685 | $11,978 | $67,707 | $6,617,824 |
| 18 | 211 | $79,685 | $11,857 | $67,828 | $6,549,997 |
| 18 | 212 | $79,685 | $11,735 | $67,949 | $6,482,047 |
| 18 | 213 | $79,685 | $11,614 | $68,071 | $6,413,976 |
| 18 | 214 | $79,685 | $11,492 | $68,193 | $6,345,783 |
| 18 | 215 | $79,685 | $11,370 | $68,315 | $6,277,468 |
| 18 | 216 | $79,685 | $11,247 | $68,438 | $6,209,030 |
| 19 | 217 | $79,685 | $11,125 | $68,560 | $6,140,470 |
| 19 | 218 | $79,685 | $11,002 | $68,683 | $6,071,786 |
| 19 | 219 | $79,685 | $10,879 | $68,806 | $6,002,980 |
| 19 | 220 | $79,685 | $10,755 | $68,929 | $5,934,051 |
| 19 | 221 | $79,685 | $10,632 | $69,053 | $5,864,998 |
| 19 | 222 | $79,685 | $10,508 | $69,177 | $5,795,821 |
| 19 | 223 | $79,685 | $10,384 | $69,301 | $5,726,520 |
| 19 | 224 | $79,685 | $10,260 | $69,425 | $5,657,096 |
| 19 | 225 | $79,685 | $10,136 | $69,549 | $5,587,546 |
| 19 | 226 | $79,685 | $10,011 | $69,674 | $5,517,873 |
| 19 | 227 | $79,685 | $9,886 | $69,799 | $5,448,074 |
| 19 | 228 | $79,685 | $9,761 | $69,924 | $5,378,150 |
| 20 | 229 | $79,685 | $9,636 | $70,049 | $5,308,101 |
| 20 | 230 | $79,685 | $9,510 | $70,174 | $5,237,927 |
| 20 | 231 | $79,685 | $9,385 | $70,300 | $5,167,627 |
| 20 | 232 | $79,685 | $9,259 | $70,426 | $5,097,201 |
| 20 | 233 | $79,685 | $9,132 | $70,552 | $5,026,648 |
| 20 | 234 | $79,685 | $9,006 | $70,679 | $4,955,969 |
| 20 | 235 | $79,685 | $8,879 | $70,805 | $4,885,164 |
| 20 | 236 | $79,685 | $8,753 | $70,932 | $4,814,232 |
| 20 | 237 | $79,685 | $8,625 | $71,059 | $4,743,173 |
| 20 | 238 | $79,685 | $8,498 | $71,187 | $4,671,986 |
| 20 | 239 | $79,685 | $8,371 | $71,314 | $4,600,672 |
| 20 | 240 | $79,685 | $8,243 | $71,442 | $4,529,230 |
| 21 | 241 | $79,685 | $8,115 | $71,570 | $4,457,660 |
| 21 | 242 | $79,685 | $7,987 | $71,698 | $4,385,962 |
| 21 | 243 | $79,685 | $7,858 | $71,827 | $4,314,135 |
| 21 | 244 | $79,685 | $7,729 | $71,955 | $4,242,180 |
| 21 | 245 | $79,685 | $7,601 | $72,084 | $4,170,095 |
| 21 | 246 | $79,685 | $7,471 | $72,213 | $4,097,882 |
| 21 | 247 | $79,685 | $7,342 | $72,343 | $4,025,539 |
| 21 | 248 | $79,685 | $7,212 | $72,472 | $3,953,067 |
| 21 | 249 | $79,685 | $7,083 | $72,602 | $3,880,465 |
| 21 | 250 | $79,685 | $6,952 | $72,732 | $3,807,732 |
| 21 | 251 | $79,685 | $6,822 | $72,863 | $3,734,870 |
| 21 | 252 | $79,685 | $6,692 | $72,993 | $3,661,877 |
| 22 | 253 | $79,685 | $6,561 | $73,124 | $3,588,753 |
| 22 | 254 | $79,685 | $6,430 | $73,255 | $3,515,498 |
| 22 | 255 | $79,685 | $6,299 | $73,386 | $3,442,111 |
| 22 | 256 | $79,685 | $6,167 | $73,518 | $3,368,594 |
| 22 | 257 | $79,685 | $6,035 | $73,649 | $3,294,944 |
| 22 | 258 | $79,685 | $5,903 | $73,781 | $3,221,163 |
| 22 | 259 | $79,685 | $5,771 | $73,914 | $3,147,249 |
| 22 | 260 | $79,685 | $5,639 | $74,046 | $3,073,203 |
| 22 | 261 | $79,685 | $5,506 | $74,179 | $2,999,025 |
| 22 | 262 | $79,685 | $5,373 | $74,312 | $2,924,713 |
| 22 | 263 | $79,685 | $5,240 | $74,445 | $2,850,268 |
| 22 | 264 | $79,685 | $5,107 | $74,578 | $2,775,690 |
| 23 | 265 | $79,685 | $4,973 | $74,712 | $2,700,979 |
| 23 | 266 | $79,685 | $4,839 | $74,846 | $2,626,133 |
| 23 | 267 | $79,685 | $4,705 | $74,980 | $2,551,153 |
| 23 | 268 | $79,685 | $4,571 | $75,114 | $2,476,039 |
| 23 | 269 | $79,685 | $4,436 | $75,249 | $2,400,791 |
| 23 | 270 | $79,685 | $4,301 | $75,383 | $2,325,407 |
| 23 | 271 | $79,685 | $4,166 | $75,518 | $2,249,889 |
| 23 | 272 | $79,685 | $4,031 | $75,654 | $2,174,235 |
| 23 | 273 | $79,685 | $3,896 | $75,789 | $2,098,446 |
| 23 | 274 | $79,685 | $3,760 | $75,925 | $2,022,521 |
| 23 | 275 | $79,685 | $3,624 | $76,061 | $1,946,460 |
| 23 | 276 | $79,685 | $3,487 | $76,197 | $1,870,262 |
| 24 | 277 | $79,685 | $3,351 | $76,334 | $1,793,928 |
| 24 | 278 | $79,685 | $3,214 | $76,471 | $1,717,458 |
| 24 | 279 | $79,685 | $3,077 | $76,608 | $1,640,850 |
| 24 | 280 | $79,685 | $2,940 | $76,745 | $1,564,105 |
| 24 | 281 | $79,685 | $2,802 | $76,882 | $1,487,222 |
| 24 | 282 | $79,685 | $2,665 | $77,020 | $1,410,202 |
| 24 | 283 | $79,685 | $2,527 | $77,158 | $1,333,044 |
| 24 | 284 | $79,685 | $2,388 | $77,296 | $1,255,748 |
| 24 | 285 | $79,685 | $2,250 | $77,435 | $1,178,313 |
| 24 | 286 | $79,685 | $2,111 | $77,574 | $1,100,739 |
| 24 | 287 | $79,685 | $1,972 | $77,713 | $1,023,026 |
| 24 | 288 | $79,685 | $1,833 | $77,852 | $945,174 |
| 25 | 289 | $79,685 | $1,693 | $77,991 | $867,183 |
| 25 | 290 | $79,685 | $1,554 | $78,131 | $789,052 |
| 25 | 291 | $79,685 | $1,414 | $78,271 | $710,781 |
| 25 | 292 | $79,685 | $1,273 | $78,411 | $632,369 |
| 25 | 293 | $79,685 | $1,133 | $78,552 | $553,818 |
| 25 | 294 | $79,685 | $992 | $78,693 | $475,125 |
| 25 | 295 | $79,685 | $851 | $78,834 | $396,291 |
| 25 | 296 | $79,685 | $710 | $78,975 | $317,317 |
| 25 | 297 | $79,685 | $569 | $79,116 | $238,200 |
| 25 | 298 | $79,685 | $427 | $79,258 | $158,942 |
| 25 | 299 | $79,685 | $285 | $79,400 | $79,542 |
| 25 | 300 | $79,685 | $143 | $79,542 | $0 |
