首期 (港幣)
$10,060,000
每月還款 (港幣)
$65,067
總貸款額 (港幣)
$15,090,000
+
總利息 (港幣)
$4,430,193
=
總還款額 (港幣)
$19,520,193
| 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 | $65,067 | $27,036 | $38,031 | $15,051,969 |
| 1 | 2 | $65,067 | $26,968 | $38,099 | $15,013,870 |
| 1 | 3 | $65,067 | $26,900 | $38,167 | $14,975,702 |
| 1 | 4 | $65,067 | $26,831 | $38,236 | $14,937,466 |
| 1 | 5 | $65,067 | $26,763 | $38,304 | $14,899,162 |
| 1 | 6 | $65,067 | $26,694 | $38,373 | $14,860,789 |
| 1 | 7 | $65,067 | $26,626 | $38,442 | $14,822,347 |
| 1 | 8 | $65,067 | $26,557 | $38,511 | $14,783,837 |
| 1 | 9 | $65,067 | $26,488 | $38,580 | $14,745,257 |
| 1 | 10 | $65,067 | $26,419 | $38,649 | $14,706,608 |
| 1 | 11 | $65,067 | $26,349 | $38,718 | $14,667,890 |
| 1 | 12 | $65,067 | $26,280 | $38,787 | $14,629,103 |
| 2 | 13 | $65,067 | $26,210 | $38,857 | $14,590,246 |
| 2 | 14 | $65,067 | $26,141 | $38,926 | $14,551,320 |
| 2 | 15 | $65,067 | $26,071 | $38,996 | $14,512,324 |
| 2 | 16 | $65,067 | $26,001 | $39,066 | $14,473,258 |
| 2 | 17 | $65,067 | $25,931 | $39,136 | $14,434,122 |
| 2 | 18 | $65,067 | $25,861 | $39,206 | $14,394,915 |
| 2 | 19 | $65,067 | $25,791 | $39,276 | $14,355,639 |
| 2 | 20 | $65,067 | $25,721 | $39,347 | $14,316,292 |
| 2 | 21 | $65,067 | $25,650 | $39,417 | $14,276,875 |
| 2 | 22 | $65,067 | $25,579 | $39,488 | $14,237,387 |
| 2 | 23 | $65,067 | $25,509 | $39,559 | $14,197,828 |
| 2 | 24 | $65,067 | $25,438 | $39,630 | $14,158,199 |
| 3 | 25 | $65,067 | $25,367 | $39,701 | $14,118,498 |
| 3 | 26 | $65,067 | $25,296 | $39,772 | $14,078,727 |
| 3 | 27 | $65,067 | $25,224 | $39,843 | $14,038,884 |
| 3 | 28 | $65,067 | $25,153 | $39,914 | $13,998,969 |
| 3 | 29 | $65,067 | $25,081 | $39,986 | $13,958,983 |
| 3 | 30 | $65,067 | $25,010 | $40,057 | $13,918,926 |
| 3 | 31 | $65,067 | $24,938 | $40,129 | $13,878,797 |
| 3 | 32 | $65,067 | $24,866 | $40,201 | $13,838,596 |
| 3 | 33 | $65,067 | $24,794 | $40,273 | $13,798,322 |
| 3 | 34 | $65,067 | $24,722 | $40,345 | $13,757,977 |
| 3 | 35 | $65,067 | $24,650 | $40,418 | $13,717,560 |
| 3 | 36 | $65,067 | $24,577 | $40,490 | $13,677,070 |
| 4 | 37 | $65,067 | $24,505 | $40,563 | $13,636,507 |
| 4 | 38 | $65,067 | $24,432 | $40,635 | $13,595,872 |
| 4 | 39 | $65,067 | $24,359 | $40,708 | $13,555,164 |
| 4 | 40 | $65,067 | $24,286 | $40,781 | $13,514,383 |
| 4 | 41 | $65,067 | $24,213 | $40,854 | $13,473,529 |
| 4 | 42 | $65,067 | $24,140 | $40,927 | $13,432,601 |
| 4 | 43 | $65,067 | $24,067 | $41,001 | $13,391,601 |
| 4 | 44 | $65,067 | $23,993 | $41,074 | $13,350,527 |
| 4 | 45 | $65,067 | $23,920 | $41,148 | $13,309,379 |
| 4 | 46 | $65,067 | $23,846 | $41,221 | $13,268,158 |
| 4 | 47 | $65,067 | $23,772 | $41,295 | $13,226,863 |
| 4 | 48 | $65,067 | $23,698 | $41,369 | $13,185,494 |
| 5 | 49 | $65,067 | $23,624 | $41,443 | $13,144,050 |
| 5 | 50 | $65,067 | $23,550 | $41,518 | $13,102,533 |
| 5 | 51 | $65,067 | $23,475 | $41,592 | $13,060,941 |
| 5 | 52 | $65,067 | $23,401 | $41,666 | $13,019,274 |
| 5 | 53 | $65,067 | $23,326 | $41,741 | $12,977,533 |
| 5 | 54 | $65,067 | $23,251 | $41,816 | $12,935,717 |
| 5 | 55 | $65,067 | $23,176 | $41,891 | $12,893,826 |
| 5 | 56 | $65,067 | $23,101 | $41,966 | $12,851,861 |
| 5 | 57 | $65,067 | $23,026 | $42,041 | $12,809,819 |
| 5 | 58 | $65,067 | $22,951 | $42,116 | $12,767,703 |
| 5 | 59 | $65,067 | $22,875 | $42,192 | $12,725,511 |
| 5 | 60 | $65,067 | $22,800 | $42,267 | $12,683,244 |
| 6 | 61 | $65,067 | $22,724 | $42,343 | $12,640,901 |
| 6 | 62 | $65,067 | $22,648 | $42,419 | $12,598,482 |
| 6 | 63 | $65,067 | $22,572 | $42,495 | $12,555,987 |
| 6 | 64 | $65,067 | $22,496 | $42,571 | $12,513,415 |
| 6 | 65 | $65,067 | $22,420 | $42,647 | $12,470,768 |
| 6 | 66 | $65,067 | $22,343 | $42,724 | $12,428,044 |
| 6 | 67 | $65,067 | $22,267 | $42,800 | $12,385,244 |
| 6 | 68 | $65,067 | $22,190 | $42,877 | $12,342,367 |
| 6 | 69 | $65,067 | $22,113 | $42,954 | $12,299,413 |
| 6 | 70 | $65,067 | $22,036 | $43,031 | $12,256,382 |
| 6 | 71 | $65,067 | $21,959 | $43,108 | $12,213,274 |
| 6 | 72 | $65,067 | $21,882 | $43,185 | $12,170,089 |
| 7 | 73 | $65,067 | $21,805 | $43,263 | $12,126,826 |
| 7 | 74 | $65,067 | $21,727 | $43,340 | $12,083,486 |
| 7 | 75 | $65,067 | $21,650 | $43,418 | $12,040,068 |
| 7 | 76 | $65,067 | $21,572 | $43,496 | $11,996,573 |
| 7 | 77 | $65,067 | $21,494 | $43,573 | $11,952,999 |
| 7 | 78 | $65,067 | $21,416 | $43,652 | $11,909,348 |
| 7 | 79 | $65,067 | $21,338 | $43,730 | $11,865,618 |
| 7 | 80 | $65,067 | $21,259 | $43,808 | $11,821,810 |
| 7 | 81 | $65,067 | $21,181 | $43,887 | $11,777,923 |
| 7 | 82 | $65,067 | $21,102 | $43,965 | $11,733,958 |
| 7 | 83 | $65,067 | $21,023 | $44,044 | $11,689,914 |
| 7 | 84 | $65,067 | $20,944 | $44,123 | $11,645,791 |
| 8 | 85 | $65,067 | $20,865 | $44,202 | $11,601,589 |
| 8 | 86 | $65,067 | $20,786 | $44,281 | $11,557,308 |
| 8 | 87 | $65,067 | $20,707 | $44,360 | $11,512,948 |
| 8 | 88 | $65,067 | $20,627 | $44,440 | $11,468,508 |
| 8 | 89 | $65,067 | $20,548 | $44,520 | $11,423,988 |
| 8 | 90 | $65,067 | $20,468 | $44,599 | $11,379,389 |
| 8 | 91 | $65,067 | $20,388 | $44,679 | $11,334,710 |
| 8 | 92 | $65,067 | $20,308 | $44,759 | $11,289,951 |
| 8 | 93 | $65,067 | $20,228 | $44,839 | $11,245,111 |
| 8 | 94 | $65,067 | $20,147 | $44,920 | $11,200,191 |
| 8 | 95 | $65,067 | $20,067 | $45,000 | $11,155,191 |
| 8 | 96 | $65,067 | $19,986 | $45,081 | $11,110,110 |
| 9 | 97 | $65,067 | $19,906 | $45,162 | $11,064,948 |
| 9 | 98 | $65,067 | $19,825 | $45,243 | $11,019,706 |
| 9 | 99 | $65,067 | $19,744 | $45,324 | $10,974,382 |
| 9 | 100 | $65,067 | $19,662 | $45,405 | $10,928,977 |
| 9 | 101 | $65,067 | $19,581 | $45,486 | $10,883,491 |
| 9 | 102 | $65,067 | $19,500 | $45,568 | $10,837,923 |
| 9 | 103 | $65,067 | $19,418 | $45,649 | $10,792,274 |
| 9 | 104 | $65,067 | $19,336 | $45,731 | $10,746,543 |
| 9 | 105 | $65,067 | $19,254 | $45,813 | $10,700,730 |
| 9 | 106 | $65,067 | $19,172 | $45,895 | $10,654,834 |
| 9 | 107 | $65,067 | $19,090 | $45,977 | $10,608,857 |
| 9 | 108 | $65,067 | $19,008 | $46,060 | $10,562,797 |
| 10 | 109 | $65,067 | $18,925 | $46,142 | $10,516,655 |
| 10 | 110 | $65,067 | $18,842 | $46,225 | $10,470,430 |
| 10 | 111 | $65,067 | $18,760 | $46,308 | $10,424,122 |
| 10 | 112 | $65,067 | $18,677 | $46,391 | $10,377,731 |
| 10 | 113 | $65,067 | $18,593 | $46,474 | $10,331,258 |
| 10 | 114 | $65,067 | $18,510 | $46,557 | $10,284,700 |
| 10 | 115 | $65,067 | $18,427 | $46,641 | $10,238,060 |
| 10 | 116 | $65,067 | $18,343 | $46,724 | $10,191,336 |
| 10 | 117 | $65,067 | $18,259 | $46,808 | $10,144,528 |
| 10 | 118 | $65,067 | $18,176 | $46,892 | $10,097,636 |
| 10 | 119 | $65,067 | $18,092 | $46,976 | $10,050,660 |
| 10 | 120 | $65,067 | $18,007 | $47,060 | $10,003,601 |
| 11 | 121 | $65,067 | $17,923 | $47,144 | $9,956,456 |
| 11 | 122 | $65,067 | $17,839 | $47,229 | $9,909,228 |
| 11 | 123 | $65,067 | $17,754 | $47,313 | $9,861,914 |
| 11 | 124 | $65,067 | $17,669 | $47,398 | $9,814,516 |
| 11 | 125 | $65,067 | $17,584 | $47,483 | $9,767,033 |
| 11 | 126 | $65,067 | $17,499 | $47,568 | $9,719,465 |
| 11 | 127 | $65,067 | $17,414 | $47,653 | $9,671,812 |
| 11 | 128 | $65,067 | $17,329 | $47,739 | $9,624,073 |
| 11 | 129 | $65,067 | $17,243 | $47,824 | $9,576,249 |
| 11 | 130 | $65,067 | $17,157 | $47,910 | $9,528,339 |
| 11 | 131 | $65,067 | $17,072 | $47,996 | $9,480,344 |
| 11 | 132 | $65,067 | $16,986 | $48,082 | $9,432,262 |
| 12 | 133 | $65,067 | $16,899 | $48,168 | $9,384,094 |
| 12 | 134 | $65,067 | $16,813 | $48,254 | $9,335,840 |
| 12 | 135 | $65,067 | $16,727 | $48,341 | $9,287,499 |
| 12 | 136 | $65,067 | $16,640 | $48,427 | $9,239,072 |
| 12 | 137 | $65,067 | $16,553 | $48,514 | $9,190,558 |
| 12 | 138 | $65,067 | $16,466 | $48,601 | $9,141,957 |
| 12 | 139 | $65,067 | $16,379 | $48,688 | $9,093,269 |
| 12 | 140 | $65,067 | $16,292 | $48,775 | $9,044,494 |
| 12 | 141 | $65,067 | $16,205 | $48,863 | $8,995,632 |
| 12 | 142 | $65,067 | $16,117 | $48,950 | $8,946,681 |
| 12 | 143 | $65,067 | $16,029 | $49,038 | $8,897,644 |
| 12 | 144 | $65,067 | $15,942 | $49,126 | $8,848,518 |
| 13 | 145 | $65,067 | $15,854 | $49,214 | $8,799,304 |
| 13 | 146 | $65,067 | $15,765 | $49,302 | $8,750,002 |
| 13 | 147 | $65,067 | $15,677 | $49,390 | $8,700,612 |
| 13 | 148 | $65,067 | $15,589 | $49,479 | $8,651,133 |
| 13 | 149 | $65,067 | $15,500 | $49,567 | $8,601,566 |
| 13 | 150 | $65,067 | $15,411 | $49,656 | $8,551,910 |
| 13 | 151 | $65,067 | $15,322 | $49,745 | $8,502,165 |
| 13 | 152 | $65,067 | $15,233 | $49,834 | $8,452,330 |
| 13 | 153 | $65,067 | $15,144 | $49,924 | $8,402,407 |
| 13 | 154 | $65,067 | $15,054 | $50,013 | $8,352,394 |
| 13 | 155 | $65,067 | $14,965 | $50,103 | $8,302,291 |
| 13 | 156 | $65,067 | $14,875 | $50,192 | $8,252,099 |
| 14 | 157 | $65,067 | $14,785 | $50,282 | $8,201,817 |
| 14 | 158 | $65,067 | $14,695 | $50,372 | $8,151,444 |
| 14 | 159 | $65,067 | $14,605 | $50,463 | $8,100,982 |
| 14 | 160 | $65,067 | $14,514 | $50,553 | $8,050,429 |
| 14 | 161 | $65,067 | $14,424 | $50,644 | $7,999,785 |
| 14 | 162 | $65,067 | $14,333 | $50,734 | $7,949,051 |
| 14 | 163 | $65,067 | $14,242 | $50,825 | $7,898,225 |
| 14 | 164 | $65,067 | $14,151 | $50,916 | $7,847,309 |
| 14 | 165 | $65,067 | $14,060 | $51,008 | $7,796,301 |
| 14 | 166 | $65,067 | $13,968 | $51,099 | $7,745,202 |
| 14 | 167 | $65,067 | $13,877 | $51,190 | $7,694,012 |
| 14 | 168 | $65,067 | $13,785 | $51,282 | $7,642,730 |
| 15 | 169 | $65,067 | $13,693 | $51,374 | $7,591,356 |
| 15 | 170 | $65,067 | $13,601 | $51,466 | $7,539,890 |
| 15 | 171 | $65,067 | $13,509 | $51,558 | $7,488,331 |
| 15 | 172 | $65,067 | $13,417 | $51,651 | $7,436,680 |
| 15 | 173 | $65,067 | $13,324 | $51,743 | $7,384,937 |
| 15 | 174 | $65,067 | $13,231 | $51,836 | $7,333,101 |
| 15 | 175 | $65,067 | $13,138 | $51,929 | $7,281,172 |
| 15 | 176 | $65,067 | $13,045 | $52,022 | $7,229,151 |
| 15 | 177 | $65,067 | $12,952 | $52,115 | $7,177,035 |
| 15 | 178 | $65,067 | $12,859 | $52,208 | $7,124,827 |
| 15 | 179 | $65,067 | $12,765 | $52,302 | $7,072,525 |
| 15 | 180 | $65,067 | $12,672 | $52,396 | $7,020,129 |
| 16 | 181 | $65,067 | $12,578 | $52,490 | $6,967,640 |
| 16 | 182 | $65,067 | $12,484 | $52,584 | $6,915,056 |
| 16 | 183 | $65,067 | $12,389 | $52,678 | $6,862,378 |
| 16 | 184 | $65,067 | $12,295 | $52,772 | $6,809,606 |
| 16 | 185 | $65,067 | $12,201 | $52,867 | $6,756,739 |
| 16 | 186 | $65,067 | $12,106 | $52,961 | $6,703,778 |
| 16 | 187 | $65,067 | $12,011 | $53,056 | $6,650,721 |
| 16 | 188 | $65,067 | $11,916 | $53,151 | $6,597,570 |
| 16 | 189 | $65,067 | $11,821 | $53,247 | $6,544,323 |
| 16 | 190 | $65,067 | $11,725 | $53,342 | $6,490,981 |
| 16 | 191 | $65,067 | $11,630 | $53,438 | $6,437,544 |
| 16 | 192 | $65,067 | $11,534 | $53,533 | $6,384,010 |
| 17 | 193 | $65,067 | $11,438 | $53,629 | $6,330,381 |
| 17 | 194 | $65,067 | $11,342 | $53,725 | $6,276,656 |
| 17 | 195 | $65,067 | $11,246 | $53,822 | $6,222,834 |
| 17 | 196 | $65,067 | $11,149 | $53,918 | $6,168,916 |
| 17 | 197 | $65,067 | $11,053 | $54,015 | $6,114,901 |
| 17 | 198 | $65,067 | $10,956 | $54,111 | $6,060,790 |
| 17 | 199 | $65,067 | $10,859 | $54,208 | $6,006,581 |
| 17 | 200 | $65,067 | $10,762 | $54,306 | $5,952,276 |
| 17 | 201 | $65,067 | $10,664 | $54,403 | $5,897,873 |
| 17 | 202 | $65,067 | $10,567 | $54,500 | $5,843,373 |
| 17 | 203 | $65,067 | $10,469 | $54,598 | $5,788,775 |
| 17 | 204 | $65,067 | $10,372 | $54,696 | $5,734,079 |
| 18 | 205 | $65,067 | $10,274 | $54,794 | $5,679,285 |
| 18 | 206 | $65,067 | $10,175 | $54,892 | $5,624,393 |
| 18 | 207 | $65,067 | $10,077 | $54,990 | $5,569,403 |
| 18 | 208 | $65,067 | $9,979 | $55,089 | $5,514,314 |
| 18 | 209 | $65,067 | $9,880 | $55,187 | $5,459,127 |
| 18 | 210 | $65,067 | $9,781 | $55,286 | $5,403,840 |
| 18 | 211 | $65,067 | $9,682 | $55,385 | $5,348,455 |
| 18 | 212 | $65,067 | $9,583 | $55,485 | $5,292,970 |
| 18 | 213 | $65,067 | $9,483 | $55,584 | $5,237,386 |
| 18 | 214 | $65,067 | $9,384 | $55,684 | $5,181,703 |
| 18 | 215 | $65,067 | $9,284 | $55,783 | $5,125,919 |
| 18 | 216 | $65,067 | $9,184 | $55,883 | $5,070,036 |
| 19 | 217 | $65,067 | $9,084 | $55,983 | $5,014,052 |
| 19 | 218 | $65,067 | $8,984 | $56,084 | $4,957,968 |
| 19 | 219 | $65,067 | $8,883 | $56,184 | $4,901,784 |
| 19 | 220 | $65,067 | $8,782 | $56,285 | $4,845,499 |
| 19 | 221 | $65,067 | $8,682 | $56,386 | $4,789,113 |
| 19 | 222 | $65,067 | $8,580 | $56,487 | $4,732,627 |
| 19 | 223 | $65,067 | $8,479 | $56,588 | $4,676,039 |
| 19 | 224 | $65,067 | $8,378 | $56,689 | $4,619,349 |
| 19 | 225 | $65,067 | $8,276 | $56,791 | $4,562,558 |
| 19 | 226 | $65,067 | $8,175 | $56,893 | $4,505,665 |
| 19 | 227 | $65,067 | $8,073 | $56,995 | $4,448,671 |
| 19 | 228 | $65,067 | $7,971 | $57,097 | $4,391,574 |
| 20 | 229 | $65,067 | $7,868 | $57,199 | $4,334,375 |
| 20 | 230 | $65,067 | $7,766 | $57,302 | $4,277,073 |
| 20 | 231 | $65,067 | $7,663 | $57,404 | $4,219,669 |
| 20 | 232 | $65,067 | $7,560 | $57,507 | $4,162,162 |
| 20 | 233 | $65,067 | $7,457 | $57,610 | $4,104,552 |
| 20 | 234 | $65,067 | $7,354 | $57,713 | $4,046,839 |
| 20 | 235 | $65,067 | $7,251 | $57,817 | $3,989,022 |
| 20 | 236 | $65,067 | $7,147 | $57,920 | $3,931,102 |
| 20 | 237 | $65,067 | $7,043 | $58,024 | $3,873,078 |
| 20 | 238 | $65,067 | $6,939 | $58,128 | $3,814,950 |
| 20 | 239 | $65,067 | $6,835 | $58,232 | $3,756,717 |
| 20 | 240 | $65,067 | $6,731 | $58,337 | $3,698,381 |
| 21 | 241 | $65,067 | $6,626 | $58,441 | $3,639,940 |
| 21 | 242 | $65,067 | $6,522 | $58,546 | $3,581,394 |
| 21 | 243 | $65,067 | $6,417 | $58,651 | $3,522,743 |
| 21 | 244 | $65,067 | $6,312 | $58,756 | $3,463,988 |
| 21 | 245 | $65,067 | $6,206 | $58,861 | $3,405,127 |
| 21 | 246 | $65,067 | $6,101 | $58,966 | $3,346,160 |
| 21 | 247 | $65,067 | $5,995 | $59,072 | $3,287,088 |
| 21 | 248 | $65,067 | $5,889 | $59,178 | $3,227,910 |
| 21 | 249 | $65,067 | $5,783 | $59,284 | $3,168,626 |
| 21 | 250 | $65,067 | $5,677 | $59,390 | $3,109,236 |
| 21 | 251 | $65,067 | $5,571 | $59,497 | $3,049,739 |
| 21 | 252 | $65,067 | $5,464 | $59,603 | $2,990,136 |
| 22 | 253 | $65,067 | $5,357 | $59,710 | $2,930,426 |
| 22 | 254 | $65,067 | $5,250 | $59,817 | $2,870,609 |
| 22 | 255 | $65,067 | $5,143 | $59,924 | $2,810,685 |
| 22 | 256 | $65,067 | $5,036 | $60,032 | $2,750,654 |
| 22 | 257 | $65,067 | $4,928 | $60,139 | $2,690,515 |
| 22 | 258 | $65,067 | $4,821 | $60,247 | $2,630,268 |
| 22 | 259 | $65,067 | $4,713 | $60,355 | $2,569,913 |
| 22 | 260 | $65,067 | $4,604 | $60,463 | $2,509,450 |
| 22 | 261 | $65,067 | $4,496 | $60,571 | $2,448,879 |
| 22 | 262 | $65,067 | $4,388 | $60,680 | $2,388,199 |
| 22 | 263 | $65,067 | $4,279 | $60,788 | $2,327,411 |
| 22 | 264 | $65,067 | $4,170 | $60,897 | $2,266,513 |
| 23 | 265 | $65,067 | $4,061 | $61,006 | $2,205,507 |
| 23 | 266 | $65,067 | $3,952 | $61,116 | $2,144,391 |
| 23 | 267 | $65,067 | $3,842 | $61,225 | $2,083,166 |
| 23 | 268 | $65,067 | $3,732 | $61,335 | $2,021,831 |
| 23 | 269 | $65,067 | $3,622 | $61,445 | $1,960,386 |
| 23 | 270 | $65,067 | $3,512 | $61,555 | $1,898,831 |
| 23 | 271 | $65,067 | $3,402 | $61,665 | $1,837,166 |
| 23 | 272 | $65,067 | $3,292 | $61,776 | $1,775,390 |
| 23 | 273 | $65,067 | $3,181 | $61,886 | $1,713,504 |
| 23 | 274 | $65,067 | $3,070 | $61,997 | $1,651,506 |
| 23 | 275 | $65,067 | $2,959 | $62,108 | $1,589,398 |
| 23 | 276 | $65,067 | $2,848 | $62,220 | $1,527,178 |
| 24 | 277 | $65,067 | $2,736 | $62,331 | $1,464,847 |
| 24 | 278 | $65,067 | $2,625 | $62,443 | $1,402,404 |
| 24 | 279 | $65,067 | $2,513 | $62,555 | $1,339,850 |
| 24 | 280 | $65,067 | $2,401 | $62,667 | $1,277,183 |
| 24 | 281 | $65,067 | $2,288 | $62,779 | $1,214,404 |
| 24 | 282 | $65,067 | $2,176 | $62,892 | $1,151,512 |
| 24 | 283 | $65,067 | $2,063 | $63,004 | $1,088,508 |
| 24 | 284 | $65,067 | $1,950 | $63,117 | $1,025,391 |
| 24 | 285 | $65,067 | $1,837 | $63,230 | $962,161 |
| 24 | 286 | $65,067 | $1,724 | $63,343 | $898,818 |
| 24 | 287 | $65,067 | $1,610 | $63,457 | $835,361 |
| 24 | 288 | $65,067 | $1,497 | $63,571 | $771,790 |
| 25 | 289 | $65,067 | $1,383 | $63,685 | $708,106 |
| 25 | 290 | $65,067 | $1,269 | $63,799 | $644,307 |
| 25 | 291 | $65,067 | $1,154 | $63,913 | $580,394 |
| 25 | 292 | $65,067 | $1,040 | $64,027 | $516,367 |
| 25 | 293 | $65,067 | $925 | $64,142 | $452,224 |
| 25 | 294 | $65,067 | $810 | $64,257 | $387,967 |
| 25 | 295 | $65,067 | $695 | $64,372 | $323,595 |
| 25 | 296 | $65,067 | $580 | $64,488 | $259,108 |
| 25 | 297 | $65,067 | $464 | $64,603 | $194,505 |
| 25 | 298 | $65,067 | $348 | $64,719 | $129,786 |
| 25 | 299 | $65,067 | $233 | $64,835 | $64,951 |
| 25 | 300 | $65,067 | $116 | $64,951 | $0 |
