首期 (港幣)
$10,120,000
每月還款 (港幣)
$65,455
總貸款額 (港幣)
$15,180,000
+
總利息 (港幣)
$4,456,616
=
總還款額 (港幣)
$19,636,616
| 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 | $65,455 | $27,198 | $38,258 | $15,141,742 |
| 1 | 2 | $65,455 | $27,129 | $38,326 | $15,103,416 |
| 1 | 3 | $65,455 | $27,060 | $38,395 | $15,065,021 |
| 1 | 4 | $65,455 | $26,991 | $38,464 | $15,026,557 |
| 1 | 5 | $65,455 | $26,923 | $38,533 | $14,988,024 |
| 1 | 6 | $65,455 | $26,854 | $38,602 | $14,949,422 |
| 1 | 7 | $65,455 | $26,784 | $38,671 | $14,910,751 |
| 1 | 8 | $65,455 | $26,715 | $38,740 | $14,872,011 |
| 1 | 9 | $65,455 | $26,646 | $38,810 | $14,833,201 |
| 1 | 10 | $65,455 | $26,576 | $38,879 | $14,794,322 |
| 1 | 11 | $65,455 | $26,506 | $38,949 | $14,755,373 |
| 1 | 12 | $65,455 | $26,437 | $39,019 | $14,716,354 |
| 2 | 13 | $65,455 | $26,367 | $39,089 | $14,677,266 |
| 2 | 14 | $65,455 | $26,297 | $39,159 | $14,638,107 |
| 2 | 15 | $65,455 | $26,227 | $39,229 | $14,598,878 |
| 2 | 16 | $65,455 | $26,156 | $39,299 | $14,559,579 |
| 2 | 17 | $65,455 | $26,086 | $39,369 | $14,520,210 |
| 2 | 18 | $65,455 | $26,015 | $39,440 | $14,480,770 |
| 2 | 19 | $65,455 | $25,945 | $39,511 | $14,441,259 |
| 2 | 20 | $65,455 | $25,874 | $39,581 | $14,401,678 |
| 2 | 21 | $65,455 | $25,803 | $39,652 | $14,362,025 |
| 2 | 22 | $65,455 | $25,732 | $39,723 | $14,322,302 |
| 2 | 23 | $65,455 | $25,661 | $39,795 | $14,282,507 |
| 2 | 24 | $65,455 | $25,589 | $39,866 | $14,242,641 |
| 3 | 25 | $65,455 | $25,518 | $39,937 | $14,202,704 |
| 3 | 26 | $65,455 | $25,447 | $40,009 | $14,162,695 |
| 3 | 27 | $65,455 | $25,375 | $40,081 | $14,122,615 |
| 3 | 28 | $65,455 | $25,303 | $40,152 | $14,082,462 |
| 3 | 29 | $65,455 | $25,231 | $40,224 | $14,042,238 |
| 3 | 30 | $65,455 | $25,159 | $40,296 | $14,001,941 |
| 3 | 31 | $65,455 | $25,087 | $40,369 | $13,961,573 |
| 3 | 32 | $65,455 | $25,014 | $40,441 | $13,921,132 |
| 3 | 33 | $65,455 | $24,942 | $40,513 | $13,880,619 |
| 3 | 34 | $65,455 | $24,869 | $40,586 | $13,840,033 |
| 3 | 35 | $65,455 | $24,797 | $40,659 | $13,799,374 |
| 3 | 36 | $65,455 | $24,724 | $40,732 | $13,758,643 |
| 4 | 37 | $65,455 | $24,651 | $40,804 | $13,717,838 |
| 4 | 38 | $65,455 | $24,578 | $40,878 | $13,676,960 |
| 4 | 39 | $65,455 | $24,505 | $40,951 | $13,636,010 |
| 4 | 40 | $65,455 | $24,431 | $41,024 | $13,594,985 |
| 4 | 41 | $65,455 | $24,358 | $41,098 | $13,553,888 |
| 4 | 42 | $65,455 | $24,284 | $41,171 | $13,512,716 |
| 4 | 43 | $65,455 | $24,210 | $41,245 | $13,471,471 |
| 4 | 44 | $65,455 | $24,136 | $41,319 | $13,430,152 |
| 4 | 45 | $65,455 | $24,062 | $41,393 | $13,388,759 |
| 4 | 46 | $65,455 | $23,988 | $41,467 | $13,347,292 |
| 4 | 47 | $65,455 | $23,914 | $41,541 | $13,305,751 |
| 4 | 48 | $65,455 | $23,839 | $41,616 | $13,264,135 |
| 5 | 49 | $65,455 | $23,765 | $41,690 | $13,222,444 |
| 5 | 50 | $65,455 | $23,690 | $41,765 | $13,180,679 |
| 5 | 51 | $65,455 | $23,615 | $41,840 | $13,138,839 |
| 5 | 52 | $65,455 | $23,540 | $41,915 | $13,096,924 |
| 5 | 53 | $65,455 | $23,465 | $41,990 | $13,054,934 |
| 5 | 54 | $65,455 | $23,390 | $42,065 | $13,012,869 |
| 5 | 55 | $65,455 | $23,315 | $42,141 | $12,970,728 |
| 5 | 56 | $65,455 | $23,239 | $42,216 | $12,928,512 |
| 5 | 57 | $65,455 | $23,164 | $42,292 | $12,886,220 |
| 5 | 58 | $65,455 | $23,088 | $42,368 | $12,843,852 |
| 5 | 59 | $65,455 | $23,012 | $42,443 | $12,801,409 |
| 5 | 60 | $65,455 | $22,936 | $42,520 | $12,758,889 |
| 6 | 61 | $65,455 | $22,860 | $42,596 | $12,716,294 |
| 6 | 62 | $65,455 | $22,783 | $42,672 | $12,673,622 |
| 6 | 63 | $65,455 | $22,707 | $42,748 | $12,630,873 |
| 6 | 64 | $65,455 | $22,630 | $42,825 | $12,588,048 |
| 6 | 65 | $65,455 | $22,554 | $42,902 | $12,545,146 |
| 6 | 66 | $65,455 | $22,477 | $42,979 | $12,502,168 |
| 6 | 67 | $65,455 | $22,400 | $43,056 | $12,459,112 |
| 6 | 68 | $65,455 | $22,323 | $43,133 | $12,415,979 |
| 6 | 69 | $65,455 | $22,245 | $43,210 | $12,372,769 |
| 6 | 70 | $65,455 | $22,168 | $43,288 | $12,329,482 |
| 6 | 71 | $65,455 | $22,090 | $43,365 | $12,286,117 |
| 6 | 72 | $65,455 | $22,013 | $43,443 | $12,242,674 |
| 7 | 73 | $65,455 | $21,935 | $43,521 | $12,199,153 |
| 7 | 74 | $65,455 | $21,857 | $43,599 | $12,155,555 |
| 7 | 75 | $65,455 | $21,779 | $43,677 | $12,111,878 |
| 7 | 76 | $65,455 | $21,700 | $43,755 | $12,068,123 |
| 7 | 77 | $65,455 | $21,622 | $43,833 | $12,024,290 |
| 7 | 78 | $65,455 | $21,544 | $43,912 | $11,980,378 |
| 7 | 79 | $65,455 | $21,465 | $43,991 | $11,936,387 |
| 7 | 80 | $65,455 | $21,386 | $44,069 | $11,892,318 |
| 7 | 81 | $65,455 | $21,307 | $44,148 | $11,848,170 |
| 7 | 82 | $65,455 | $21,228 | $44,227 | $11,803,942 |
| 7 | 83 | $65,455 | $21,149 | $44,307 | $11,759,635 |
| 7 | 84 | $65,455 | $21,069 | $44,386 | $11,715,249 |
| 8 | 85 | $65,455 | $20,990 | $44,466 | $11,670,784 |
| 8 | 86 | $65,455 | $20,910 | $44,545 | $11,626,239 |
| 8 | 87 | $65,455 | $20,830 | $44,625 | $11,581,614 |
| 8 | 88 | $65,455 | $20,750 | $44,705 | $11,536,909 |
| 8 | 89 | $65,455 | $20,670 | $44,785 | $11,492,123 |
| 8 | 90 | $65,455 | $20,590 | $44,865 | $11,447,258 |
| 8 | 91 | $65,455 | $20,510 | $44,946 | $11,402,312 |
| 8 | 92 | $65,455 | $20,429 | $45,026 | $11,357,286 |
| 8 | 93 | $65,455 | $20,348 | $45,107 | $11,312,179 |
| 8 | 94 | $65,455 | $20,268 | $45,188 | $11,266,992 |
| 8 | 95 | $65,455 | $20,187 | $45,269 | $11,221,723 |
| 8 | 96 | $65,455 | $20,106 | $45,350 | $11,176,373 |
| 9 | 97 | $65,455 | $20,024 | $45,431 | $11,130,942 |
| 9 | 98 | $65,455 | $19,943 | $45,512 | $11,085,430 |
| 9 | 99 | $65,455 | $19,861 | $45,594 | $11,039,836 |
| 9 | 100 | $65,455 | $19,780 | $45,676 | $10,994,160 |
| 9 | 101 | $65,455 | $19,698 | $45,758 | $10,948,402 |
| 9 | 102 | $65,455 | $19,616 | $45,839 | $10,902,563 |
| 9 | 103 | $65,455 | $19,534 | $45,922 | $10,856,641 |
| 9 | 104 | $65,455 | $19,451 | $46,004 | $10,810,637 |
| 9 | 105 | $65,455 | $19,369 | $46,086 | $10,764,551 |
| 9 | 106 | $65,455 | $19,286 | $46,169 | $10,718,382 |
| 9 | 107 | $65,455 | $19,204 | $46,252 | $10,672,130 |
| 9 | 108 | $65,455 | $19,121 | $46,334 | $10,625,796 |
| 10 | 109 | $65,455 | $19,038 | $46,418 | $10,579,379 |
| 10 | 110 | $65,455 | $18,955 | $46,501 | $10,532,878 |
| 10 | 111 | $65,455 | $18,871 | $46,584 | $10,486,294 |
| 10 | 112 | $65,455 | $18,788 | $46,667 | $10,439,626 |
| 10 | 113 | $65,455 | $18,704 | $46,751 | $10,392,875 |
| 10 | 114 | $65,455 | $18,621 | $46,835 | $10,346,041 |
| 10 | 115 | $65,455 | $18,537 | $46,919 | $10,299,122 |
| 10 | 116 | $65,455 | $18,453 | $47,003 | $10,252,119 |
| 10 | 117 | $65,455 | $18,368 | $47,087 | $10,205,032 |
| 10 | 118 | $65,455 | $18,284 | $47,171 | $10,157,861 |
| 10 | 119 | $65,455 | $18,200 | $47,256 | $10,110,605 |
| 10 | 120 | $65,455 | $18,115 | $47,341 | $10,063,264 |
| 11 | 121 | $65,455 | $18,030 | $47,425 | $10,015,839 |
| 11 | 122 | $65,455 | $17,945 | $47,510 | $9,968,328 |
| 11 | 123 | $65,455 | $17,860 | $47,595 | $9,920,733 |
| 11 | 124 | $65,455 | $17,775 | $47,681 | $9,873,052 |
| 11 | 125 | $65,455 | $17,689 | $47,766 | $9,825,286 |
| 11 | 126 | $65,455 | $17,604 | $47,852 | $9,777,434 |
| 11 | 127 | $65,455 | $17,518 | $47,937 | $9,729,497 |
| 11 | 128 | $65,455 | $17,432 | $48,023 | $9,681,474 |
| 11 | 129 | $65,455 | $17,346 | $48,109 | $9,633,364 |
| 11 | 130 | $65,455 | $17,260 | $48,196 | $9,585,168 |
| 11 | 131 | $65,455 | $17,173 | $48,282 | $9,536,887 |
| 11 | 132 | $65,455 | $17,087 | $48,368 | $9,488,518 |
| 12 | 133 | $65,455 | $17,000 | $48,455 | $9,440,063 |
| 12 | 134 | $65,455 | $16,913 | $48,542 | $9,391,521 |
| 12 | 135 | $65,455 | $16,826 | $48,629 | $9,342,892 |
| 12 | 136 | $65,455 | $16,739 | $48,716 | $9,294,176 |
| 12 | 137 | $65,455 | $16,652 | $48,803 | $9,245,373 |
| 12 | 138 | $65,455 | $16,565 | $48,891 | $9,196,482 |
| 12 | 139 | $65,455 | $16,477 | $48,978 | $9,147,504 |
| 12 | 140 | $65,455 | $16,389 | $49,066 | $9,098,437 |
| 12 | 141 | $65,455 | $16,301 | $49,154 | $9,049,283 |
| 12 | 142 | $65,455 | $16,213 | $49,242 | $9,000,041 |
| 12 | 143 | $65,455 | $16,125 | $49,330 | $8,950,711 |
| 12 | 144 | $65,455 | $16,037 | $49,419 | $8,901,292 |
| 13 | 145 | $65,455 | $15,948 | $49,507 | $8,851,785 |
| 13 | 146 | $65,455 | $15,859 | $49,596 | $8,802,189 |
| 13 | 147 | $65,455 | $15,771 | $49,685 | $8,752,504 |
| 13 | 148 | $65,455 | $15,682 | $49,774 | $8,702,731 |
| 13 | 149 | $65,455 | $15,592 | $49,863 | $8,652,868 |
| 13 | 150 | $65,455 | $15,503 | $49,952 | $8,602,915 |
| 13 | 151 | $65,455 | $15,414 | $50,042 | $8,552,873 |
| 13 | 152 | $65,455 | $15,324 | $50,131 | $8,502,742 |
| 13 | 153 | $65,455 | $15,234 | $50,221 | $8,452,521 |
| 13 | 154 | $65,455 | $15,144 | $50,311 | $8,402,209 |
| 13 | 155 | $65,455 | $15,054 | $50,401 | $8,351,808 |
| 13 | 156 | $65,455 | $14,964 | $50,492 | $8,301,316 |
| 14 | 157 | $65,455 | $14,873 | $50,582 | $8,250,734 |
| 14 | 158 | $65,455 | $14,783 | $50,673 | $8,200,061 |
| 14 | 159 | $65,455 | $14,692 | $50,764 | $8,149,298 |
| 14 | 160 | $65,455 | $14,601 | $50,855 | $8,098,443 |
| 14 | 161 | $65,455 | $14,510 | $50,946 | $8,047,497 |
| 14 | 162 | $65,455 | $14,418 | $51,037 | $7,996,460 |
| 14 | 163 | $65,455 | $14,327 | $51,128 | $7,945,332 |
| 14 | 164 | $65,455 | $14,235 | $51,220 | $7,894,112 |
| 14 | 165 | $65,455 | $14,144 | $51,312 | $7,842,800 |
| 14 | 166 | $65,455 | $14,052 | $51,404 | $7,791,397 |
| 14 | 167 | $65,455 | $13,960 | $51,496 | $7,739,901 |
| 14 | 168 | $65,455 | $13,867 | $51,588 | $7,688,313 |
| 15 | 169 | $65,455 | $13,775 | $51,680 | $7,636,632 |
| 15 | 170 | $65,455 | $13,682 | $51,773 | $7,584,859 |
| 15 | 171 | $65,455 | $13,590 | $51,866 | $7,532,993 |
| 15 | 172 | $65,455 | $13,497 | $51,959 | $7,481,034 |
| 15 | 173 | $65,455 | $13,404 | $52,052 | $7,428,983 |
| 15 | 174 | $65,455 | $13,310 | $52,145 | $7,376,837 |
| 15 | 175 | $65,455 | $13,217 | $52,239 | $7,324,599 |
| 15 | 176 | $65,455 | $13,123 | $52,332 | $7,272,267 |
| 15 | 177 | $65,455 | $13,029 | $52,426 | $7,219,841 |
| 15 | 178 | $65,455 | $12,936 | $52,520 | $7,167,321 |
| 15 | 179 | $65,455 | $12,841 | $52,614 | $7,114,707 |
| 15 | 180 | $65,455 | $12,747 | $52,708 | $7,061,999 |
| 16 | 181 | $65,455 | $12,653 | $52,803 | $7,009,196 |
| 16 | 182 | $65,455 | $12,558 | $52,897 | $6,956,299 |
| 16 | 183 | $65,455 | $12,463 | $52,992 | $6,903,307 |
| 16 | 184 | $65,455 | $12,368 | $53,087 | $6,850,220 |
| 16 | 185 | $65,455 | $12,273 | $53,182 | $6,797,038 |
| 16 | 186 | $65,455 | $12,178 | $53,277 | $6,743,761 |
| 16 | 187 | $65,455 | $12,083 | $53,373 | $6,690,388 |
| 16 | 188 | $65,455 | $11,987 | $53,468 | $6,636,919 |
| 16 | 189 | $65,455 | $11,891 | $53,564 | $6,583,355 |
| 16 | 190 | $65,455 | $11,795 | $53,660 | $6,529,695 |
| 16 | 191 | $65,455 | $11,699 | $53,756 | $6,475,939 |
| 16 | 192 | $65,455 | $11,603 | $53,853 | $6,422,086 |
| 17 | 193 | $65,455 | $11,506 | $53,949 | $6,368,137 |
| 17 | 194 | $65,455 | $11,410 | $54,046 | $6,314,091 |
| 17 | 195 | $65,455 | $11,313 | $54,143 | $6,259,948 |
| 17 | 196 | $65,455 | $11,216 | $54,240 | $6,205,709 |
| 17 | 197 | $65,455 | $11,119 | $54,337 | $6,151,372 |
| 17 | 198 | $65,455 | $11,021 | $54,434 | $6,096,938 |
| 17 | 199 | $65,455 | $10,924 | $54,532 | $6,042,406 |
| 17 | 200 | $65,455 | $10,826 | $54,629 | $5,987,776 |
| 17 | 201 | $65,455 | $10,728 | $54,727 | $5,933,049 |
| 17 | 202 | $65,455 | $10,630 | $54,825 | $5,878,224 |
| 17 | 203 | $65,455 | $10,532 | $54,924 | $5,823,300 |
| 17 | 204 | $65,455 | $10,433 | $55,022 | $5,768,278 |
| 18 | 205 | $65,455 | $10,335 | $55,121 | $5,713,158 |
| 18 | 206 | $65,455 | $10,236 | $55,219 | $5,657,938 |
| 18 | 207 | $65,455 | $10,137 | $55,318 | $5,602,620 |
| 18 | 208 | $65,455 | $10,038 | $55,417 | $5,547,203 |
| 18 | 209 | $65,455 | $9,939 | $55,517 | $5,491,686 |
| 18 | 210 | $65,455 | $9,839 | $55,616 | $5,436,070 |
| 18 | 211 | $65,455 | $9,740 | $55,716 | $5,380,354 |
| 18 | 212 | $65,455 | $9,640 | $55,816 | $5,324,539 |
| 18 | 213 | $65,455 | $9,540 | $55,916 | $5,268,623 |
| 18 | 214 | $65,455 | $9,440 | $56,016 | $5,212,607 |
| 18 | 215 | $65,455 | $9,339 | $56,116 | $5,156,491 |
| 18 | 216 | $65,455 | $9,239 | $56,217 | $5,100,275 |
| 19 | 217 | $65,455 | $9,138 | $56,317 | $5,043,957 |
| 19 | 218 | $65,455 | $9,037 | $56,418 | $4,987,539 |
| 19 | 219 | $65,455 | $8,936 | $56,519 | $4,931,019 |
| 19 | 220 | $65,455 | $8,835 | $56,621 | $4,874,399 |
| 19 | 221 | $65,455 | $8,733 | $56,722 | $4,817,677 |
| 19 | 222 | $65,455 | $8,632 | $56,824 | $4,760,853 |
| 19 | 223 | $65,455 | $8,530 | $56,926 | $4,703,928 |
| 19 | 224 | $65,455 | $8,428 | $57,028 | $4,646,900 |
| 19 | 225 | $65,455 | $8,326 | $57,130 | $4,589,770 |
| 19 | 226 | $65,455 | $8,223 | $57,232 | $4,532,538 |
| 19 | 227 | $65,455 | $8,121 | $57,335 | $4,475,204 |
| 19 | 228 | $65,455 | $8,018 | $57,437 | $4,417,766 |
| 20 | 229 | $65,455 | $7,915 | $57,540 | $4,360,226 |
| 20 | 230 | $65,455 | $7,812 | $57,643 | $4,302,583 |
| 20 | 231 | $65,455 | $7,709 | $57,747 | $4,244,836 |
| 20 | 232 | $65,455 | $7,605 | $57,850 | $4,186,986 |
| 20 | 233 | $65,455 | $7,502 | $57,954 | $4,129,032 |
| 20 | 234 | $65,455 | $7,398 | $58,058 | $4,070,975 |
| 20 | 235 | $65,455 | $7,294 | $58,162 | $4,012,813 |
| 20 | 236 | $65,455 | $7,190 | $58,266 | $3,954,548 |
| 20 | 237 | $65,455 | $7,085 | $58,370 | $3,896,177 |
| 20 | 238 | $65,455 | $6,981 | $58,475 | $3,837,703 |
| 20 | 239 | $65,455 | $6,876 | $58,580 | $3,779,123 |
| 20 | 240 | $65,455 | $6,771 | $58,684 | $3,720,439 |
| 21 | 241 | $65,455 | $6,666 | $58,790 | $3,661,649 |
| 21 | 242 | $65,455 | $6,560 | $58,895 | $3,602,754 |
| 21 | 243 | $65,455 | $6,455 | $59,000 | $3,543,754 |
| 21 | 244 | $65,455 | $6,349 | $59,106 | $3,484,648 |
| 21 | 245 | $65,455 | $6,243 | $59,212 | $3,425,436 |
| 21 | 246 | $65,455 | $6,137 | $59,318 | $3,366,117 |
| 21 | 247 | $65,455 | $6,031 | $59,424 | $3,306,693 |
| 21 | 248 | $65,455 | $5,924 | $59,531 | $3,247,162 |
| 21 | 249 | $65,455 | $5,818 | $59,638 | $3,187,525 |
| 21 | 250 | $65,455 | $5,711 | $59,744 | $3,127,780 |
| 21 | 251 | $65,455 | $5,604 | $59,851 | $3,067,929 |
| 21 | 252 | $65,455 | $5,497 | $59,959 | $3,007,970 |
| 22 | 253 | $65,455 | $5,389 | $60,066 | $2,947,904 |
| 22 | 254 | $65,455 | $5,282 | $60,174 | $2,887,730 |
| 22 | 255 | $65,455 | $5,174 | $60,282 | $2,827,449 |
| 22 | 256 | $65,455 | $5,066 | $60,390 | $2,767,059 |
| 22 | 257 | $65,455 | $4,958 | $60,498 | $2,706,561 |
| 22 | 258 | $65,455 | $4,849 | $60,606 | $2,645,955 |
| 22 | 259 | $65,455 | $4,741 | $60,715 | $2,585,240 |
| 22 | 260 | $65,455 | $4,632 | $60,823 | $2,524,417 |
| 22 | 261 | $65,455 | $4,523 | $60,932 | $2,463,485 |
| 22 | 262 | $65,455 | $4,414 | $61,042 | $2,402,443 |
| 22 | 263 | $65,455 | $4,304 | $61,151 | $2,341,292 |
| 22 | 264 | $65,455 | $4,195 | $61,261 | $2,280,031 |
| 23 | 265 | $65,455 | $4,085 | $61,370 | $2,218,661 |
| 23 | 266 | $65,455 | $3,975 | $61,480 | $2,157,181 |
| 23 | 267 | $65,455 | $3,865 | $61,590 | $2,095,590 |
| 23 | 268 | $65,455 | $3,755 | $61,701 | $2,033,889 |
| 23 | 269 | $65,455 | $3,644 | $61,811 | $1,972,078 |
| 23 | 270 | $65,455 | $3,533 | $61,922 | $1,910,156 |
| 23 | 271 | $65,455 | $3,422 | $62,033 | $1,848,123 |
| 23 | 272 | $65,455 | $3,311 | $62,144 | $1,785,979 |
| 23 | 273 | $65,455 | $3,200 | $62,256 | $1,723,723 |
| 23 | 274 | $65,455 | $3,088 | $62,367 | $1,661,356 |
| 23 | 275 | $65,455 | $2,977 | $62,479 | $1,598,878 |
| 23 | 276 | $65,455 | $2,865 | $62,591 | $1,536,287 |
| 24 | 277 | $65,455 | $2,753 | $62,703 | $1,473,584 |
| 24 | 278 | $65,455 | $2,640 | $62,815 | $1,410,769 |
| 24 | 279 | $65,455 | $2,528 | $62,928 | $1,347,841 |
| 24 | 280 | $65,455 | $2,415 | $63,041 | $1,284,800 |
| 24 | 281 | $65,455 | $2,302 | $63,153 | $1,221,647 |
| 24 | 282 | $65,455 | $2,189 | $63,267 | $1,158,380 |
| 24 | 283 | $65,455 | $2,075 | $63,380 | $1,095,000 |
| 24 | 284 | $65,455 | $1,962 | $63,494 | $1,031,507 |
| 24 | 285 | $65,455 | $1,848 | $63,607 | $967,900 |
| 24 | 286 | $65,455 | $1,734 | $63,721 | $904,178 |
| 24 | 287 | $65,455 | $1,620 | $63,835 | $840,343 |
| 24 | 288 | $65,455 | $1,506 | $63,950 | $776,393 |
| 25 | 289 | $65,455 | $1,391 | $64,064 | $712,329 |
| 25 | 290 | $65,455 | $1,276 | $64,179 | $648,150 |
| 25 | 291 | $65,455 | $1,161 | $64,294 | $583,856 |
| 25 | 292 | $65,455 | $1,046 | $64,409 | $519,446 |
| 25 | 293 | $65,455 | $931 | $64,525 | $454,922 |
| 25 | 294 | $65,455 | $815 | $64,640 | $390,281 |
| 25 | 295 | $65,455 | $699 | $64,756 | $325,525 |
| 25 | 296 | $65,455 | $583 | $64,872 | $260,653 |
| 25 | 297 | $65,455 | $467 | $64,988 | $195,665 |
| 25 | 298 | $65,455 | $351 | $65,105 | $130,560 |
| 25 | 299 | $65,455 | $234 | $65,221 | $65,338 |
| 25 | 300 | $65,455 | $117 | $65,338 | $0 |
