首期 (港幣)
$13,200,000
每月還款 (港幣)
$85,377
總貸款額 (港幣)
$19,800,000
+
總利息 (港幣)
$5,812,977
=
總還款額 (港幣)
$25,612,977
| 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 | $85,377 | $35,475 | $49,902 | $19,750,098 |
| 1 | 2 | $85,377 | $35,386 | $49,991 | $19,700,107 |
| 1 | 3 | $85,377 | $35,296 | $50,081 | $19,650,027 |
| 1 | 4 | $85,377 | $35,206 | $50,170 | $19,599,857 |
| 1 | 5 | $85,377 | $35,116 | $50,260 | $19,549,596 |
| 1 | 6 | $85,377 | $35,026 | $50,350 | $19,499,246 |
| 1 | 7 | $85,377 | $34,936 | $50,440 | $19,448,806 |
| 1 | 8 | $85,377 | $34,846 | $50,531 | $19,398,275 |
| 1 | 9 | $85,377 | $34,755 | $50,621 | $19,347,654 |
| 1 | 10 | $85,377 | $34,665 | $50,712 | $19,296,941 |
| 1 | 11 | $85,377 | $34,574 | $50,803 | $19,246,139 |
| 1 | 12 | $85,377 | $34,483 | $50,894 | $19,195,245 |
| 2 | 13 | $85,377 | $34,391 | $50,985 | $19,144,260 |
| 2 | 14 | $85,377 | $34,300 | $51,076 | $19,093,183 |
| 2 | 15 | $85,377 | $34,209 | $51,168 | $19,042,015 |
| 2 | 16 | $85,377 | $34,117 | $51,260 | $18,990,755 |
| 2 | 17 | $85,377 | $34,025 | $51,351 | $18,939,404 |
| 2 | 18 | $85,377 | $33,933 | $51,443 | $18,887,960 |
| 2 | 19 | $85,377 | $33,841 | $51,536 | $18,836,425 |
| 2 | 20 | $85,377 | $33,749 | $51,628 | $18,784,797 |
| 2 | 21 | $85,377 | $33,656 | $51,720 | $18,733,076 |
| 2 | 22 | $85,377 | $33,563 | $51,813 | $18,681,263 |
| 2 | 23 | $85,377 | $33,471 | $51,906 | $18,629,357 |
| 2 | 24 | $85,377 | $33,378 | $51,999 | $18,577,358 |
| 3 | 25 | $85,377 | $33,284 | $52,092 | $18,525,266 |
| 3 | 26 | $85,377 | $33,191 | $52,185 | $18,473,081 |
| 3 | 27 | $85,377 | $33,098 | $52,279 | $18,420,802 |
| 3 | 28 | $85,377 | $33,004 | $52,373 | $18,368,429 |
| 3 | 29 | $85,377 | $32,910 | $52,466 | $18,315,962 |
| 3 | 30 | $85,377 | $32,816 | $52,560 | $18,263,402 |
| 3 | 31 | $85,377 | $32,722 | $52,655 | $18,210,747 |
| 3 | 32 | $85,377 | $32,628 | $52,749 | $18,157,998 |
| 3 | 33 | $85,377 | $32,533 | $52,844 | $18,105,155 |
| 3 | 34 | $85,377 | $32,438 | $52,938 | $18,052,217 |
| 3 | 35 | $85,377 | $32,344 | $53,033 | $17,999,184 |
| 3 | 36 | $85,377 | $32,249 | $53,128 | $17,946,055 |
| 4 | 37 | $85,377 | $32,153 | $53,223 | $17,892,832 |
| 4 | 38 | $85,377 | $32,058 | $53,319 | $17,839,514 |
| 4 | 39 | $85,377 | $31,962 | $53,414 | $17,786,099 |
| 4 | 40 | $85,377 | $31,867 | $53,510 | $17,732,590 |
| 4 | 41 | $85,377 | $31,771 | $53,606 | $17,678,984 |
| 4 | 42 | $85,377 | $31,675 | $53,702 | $17,625,282 |
| 4 | 43 | $85,377 | $31,579 | $53,798 | $17,571,484 |
| 4 | 44 | $85,377 | $31,482 | $53,894 | $17,517,590 |
| 4 | 45 | $85,377 | $31,386 | $53,991 | $17,463,599 |
| 4 | 46 | $85,377 | $31,289 | $54,088 | $17,409,511 |
| 4 | 47 | $85,377 | $31,192 | $54,185 | $17,355,327 |
| 4 | 48 | $85,377 | $31,095 | $54,282 | $17,301,045 |
| 5 | 49 | $85,377 | $30,998 | $54,379 | $17,246,666 |
| 5 | 50 | $85,377 | $30,900 | $54,476 | $17,192,190 |
| 5 | 51 | $85,377 | $30,803 | $54,574 | $17,137,616 |
| 5 | 52 | $85,377 | $30,705 | $54,672 | $17,082,944 |
| 5 | 53 | $85,377 | $30,607 | $54,770 | $17,028,175 |
| 5 | 54 | $85,377 | $30,509 | $54,868 | $16,973,307 |
| 5 | 55 | $85,377 | $30,411 | $54,966 | $16,918,341 |
| 5 | 56 | $85,377 | $30,312 | $55,065 | $16,863,276 |
| 5 | 57 | $85,377 | $30,213 | $55,163 | $16,808,113 |
| 5 | 58 | $85,377 | $30,115 | $55,262 | $16,752,851 |
| 5 | 59 | $85,377 | $30,016 | $55,361 | $16,697,490 |
| 5 | 60 | $85,377 | $29,916 | $55,460 | $16,642,030 |
| 6 | 61 | $85,377 | $29,817 | $55,560 | $16,586,470 |
| 6 | 62 | $85,377 | $29,717 | $55,659 | $16,530,811 |
| 6 | 63 | $85,377 | $29,618 | $55,759 | $16,475,052 |
| 6 | 64 | $85,377 | $29,518 | $55,859 | $16,419,193 |
| 6 | 65 | $85,377 | $29,418 | $55,959 | $16,363,234 |
| 6 | 66 | $85,377 | $29,317 | $56,059 | $16,307,175 |
| 6 | 67 | $85,377 | $29,217 | $56,160 | $16,251,016 |
| 6 | 68 | $85,377 | $29,116 | $56,260 | $16,194,755 |
| 6 | 69 | $85,377 | $29,016 | $56,361 | $16,138,394 |
| 6 | 70 | $85,377 | $28,915 | $56,462 | $16,081,932 |
| 6 | 71 | $85,377 | $28,813 | $56,563 | $16,025,369 |
| 6 | 72 | $85,377 | $28,712 | $56,664 | $15,968,705 |
| 7 | 73 | $85,377 | $28,611 | $56,766 | $15,911,939 |
| 7 | 74 | $85,377 | $28,509 | $56,868 | $15,855,071 |
| 7 | 75 | $85,377 | $28,407 | $56,970 | $15,798,102 |
| 7 | 76 | $85,377 | $28,305 | $57,072 | $15,741,030 |
| 7 | 77 | $85,377 | $28,203 | $57,174 | $15,683,856 |
| 7 | 78 | $85,377 | $28,100 | $57,276 | $15,626,580 |
| 7 | 79 | $85,377 | $27,998 | $57,379 | $15,569,201 |
| 7 | 80 | $85,377 | $27,895 | $57,482 | $15,511,719 |
| 7 | 81 | $85,377 | $27,792 | $57,585 | $15,454,134 |
| 7 | 82 | $85,377 | $27,689 | $57,688 | $15,396,446 |
| 7 | 83 | $85,377 | $27,585 | $57,791 | $15,338,655 |
| 7 | 84 | $85,377 | $27,482 | $57,895 | $15,280,760 |
| 8 | 85 | $85,377 | $27,378 | $57,999 | $15,222,762 |
| 8 | 86 | $85,377 | $27,274 | $58,102 | $15,164,659 |
| 8 | 87 | $85,377 | $27,170 | $58,207 | $15,106,453 |
| 8 | 88 | $85,377 | $27,066 | $58,311 | $15,048,142 |
| 8 | 89 | $85,377 | $26,961 | $58,415 | $14,989,726 |
| 8 | 90 | $85,377 | $26,857 | $58,520 | $14,931,206 |
| 8 | 91 | $85,377 | $26,752 | $58,625 | $14,872,581 |
| 8 | 92 | $85,377 | $26,647 | $58,730 | $14,813,852 |
| 8 | 93 | $85,377 | $26,541 | $58,835 | $14,755,016 |
| 8 | 94 | $85,377 | $26,436 | $58,941 | $14,696,076 |
| 8 | 95 | $85,377 | $26,330 | $59,046 | $14,637,030 |
| 8 | 96 | $85,377 | $26,225 | $59,152 | $14,577,878 |
| 9 | 97 | $85,377 | $26,119 | $59,258 | $14,518,620 |
| 9 | 98 | $85,377 | $26,013 | $59,364 | $14,459,256 |
| 9 | 99 | $85,377 | $25,906 | $59,470 | $14,399,786 |
| 9 | 100 | $85,377 | $25,800 | $59,577 | $14,340,209 |
| 9 | 101 | $85,377 | $25,693 | $59,684 | $14,280,525 |
| 9 | 102 | $85,377 | $25,586 | $59,791 | $14,220,734 |
| 9 | 103 | $85,377 | $25,479 | $59,898 | $14,160,836 |
| 9 | 104 | $85,377 | $25,371 | $60,005 | $14,100,831 |
| 9 | 105 | $85,377 | $25,264 | $60,113 | $14,040,719 |
| 9 | 106 | $85,377 | $25,156 | $60,220 | $13,980,498 |
| 9 | 107 | $85,377 | $25,048 | $60,328 | $13,920,170 |
| 9 | 108 | $85,377 | $24,940 | $60,436 | $13,859,734 |
| 10 | 109 | $85,377 | $24,832 | $60,545 | $13,799,189 |
| 10 | 110 | $85,377 | $24,724 | $60,653 | $13,738,536 |
| 10 | 111 | $85,377 | $24,615 | $60,762 | $13,677,775 |
| 10 | 112 | $85,377 | $24,506 | $60,871 | $13,616,904 |
| 10 | 113 | $85,377 | $24,397 | $60,980 | $13,555,924 |
| 10 | 114 | $85,377 | $24,288 | $61,089 | $13,494,835 |
| 10 | 115 | $85,377 | $24,178 | $61,198 | $13,433,637 |
| 10 | 116 | $85,377 | $24,069 | $61,308 | $13,372,329 |
| 10 | 117 | $85,377 | $23,959 | $61,418 | $13,310,911 |
| 10 | 118 | $85,377 | $23,849 | $61,528 | $13,249,383 |
| 10 | 119 | $85,377 | $23,738 | $61,638 | $13,187,745 |
| 10 | 120 | $85,377 | $23,628 | $61,749 | $13,125,997 |
| 11 | 121 | $85,377 | $23,517 | $61,859 | $13,064,138 |
| 11 | 122 | $85,377 | $23,407 | $61,970 | $13,002,168 |
| 11 | 123 | $85,377 | $23,296 | $62,081 | $12,940,087 |
| 11 | 124 | $85,377 | $23,184 | $62,192 | $12,877,894 |
| 11 | 125 | $85,377 | $23,073 | $62,304 | $12,815,591 |
| 11 | 126 | $85,377 | $22,961 | $62,415 | $12,753,175 |
| 11 | 127 | $85,377 | $22,849 | $62,527 | $12,690,648 |
| 11 | 128 | $85,377 | $22,737 | $62,639 | $12,628,009 |
| 11 | 129 | $85,377 | $22,625 | $62,751 | $12,565,258 |
| 11 | 130 | $85,377 | $22,513 | $62,864 | $12,502,394 |
| 11 | 131 | $85,377 | $22,400 | $62,976 | $12,439,417 |
| 11 | 132 | $85,377 | $22,287 | $63,089 | $12,376,328 |
| 12 | 133 | $85,377 | $22,174 | $63,202 | $12,313,126 |
| 12 | 134 | $85,377 | $22,061 | $63,316 | $12,249,810 |
| 12 | 135 | $85,377 | $21,948 | $63,429 | $12,186,381 |
| 12 | 136 | $85,377 | $21,834 | $63,543 | $12,122,838 |
| 12 | 137 | $85,377 | $21,720 | $63,657 | $12,059,182 |
| 12 | 138 | $85,377 | $21,606 | $63,771 | $11,995,411 |
| 12 | 139 | $85,377 | $21,492 | $63,885 | $11,931,526 |
| 12 | 140 | $85,377 | $21,377 | $63,999 | $11,867,527 |
| 12 | 141 | $85,377 | $21,263 | $64,114 | $11,803,413 |
| 12 | 142 | $85,377 | $21,148 | $64,229 | $11,739,184 |
| 12 | 143 | $85,377 | $21,033 | $64,344 | $11,674,841 |
| 12 | 144 | $85,377 | $20,917 | $64,459 | $11,610,381 |
| 13 | 145 | $85,377 | $20,802 | $64,575 | $11,545,807 |
| 13 | 146 | $85,377 | $20,686 | $64,690 | $11,481,116 |
| 13 | 147 | $85,377 | $20,570 | $64,806 | $11,416,310 |
| 13 | 148 | $85,377 | $20,454 | $64,922 | $11,351,388 |
| 13 | 149 | $85,377 | $20,338 | $65,039 | $11,286,349 |
| 13 | 150 | $85,377 | $20,221 | $65,155 | $11,221,194 |
| 13 | 151 | $85,377 | $20,105 | $65,272 | $11,155,922 |
| 13 | 152 | $85,377 | $19,988 | $65,389 | $11,090,533 |
| 13 | 153 | $85,377 | $19,871 | $65,506 | $11,025,027 |
| 13 | 154 | $85,377 | $19,753 | $65,623 | $10,959,404 |
| 13 | 155 | $85,377 | $19,636 | $65,741 | $10,893,663 |
| 13 | 156 | $85,377 | $19,518 | $65,859 | $10,827,804 |
| 14 | 157 | $85,377 | $19,400 | $65,977 | $10,761,827 |
| 14 | 158 | $85,377 | $19,282 | $66,095 | $10,695,732 |
| 14 | 159 | $85,377 | $19,163 | $66,213 | $10,629,519 |
| 14 | 160 | $85,377 | $19,045 | $66,332 | $10,563,187 |
| 14 | 161 | $85,377 | $18,926 | $66,451 | $10,496,736 |
| 14 | 162 | $85,377 | $18,807 | $66,570 | $10,430,166 |
| 14 | 163 | $85,377 | $18,687 | $66,689 | $10,363,476 |
| 14 | 164 | $85,377 | $18,568 | $66,809 | $10,296,668 |
| 14 | 165 | $85,377 | $18,448 | $66,928 | $10,229,739 |
| 14 | 166 | $85,377 | $18,328 | $67,048 | $10,162,691 |
| 14 | 167 | $85,377 | $18,208 | $67,168 | $10,095,523 |
| 14 | 168 | $85,377 | $18,088 | $67,289 | $10,028,234 |
| 15 | 169 | $85,377 | $17,967 | $67,409 | $9,960,825 |
| 15 | 170 | $85,377 | $17,846 | $67,530 | $9,893,294 |
| 15 | 171 | $85,377 | $17,725 | $67,651 | $9,825,643 |
| 15 | 172 | $85,377 | $17,604 | $67,772 | $9,757,871 |
| 15 | 173 | $85,377 | $17,483 | $67,894 | $9,689,977 |
| 15 | 174 | $85,377 | $17,361 | $68,015 | $9,621,962 |
| 15 | 175 | $85,377 | $17,239 | $68,137 | $9,553,825 |
| 15 | 176 | $85,377 | $17,117 | $68,259 | $9,485,565 |
| 15 | 177 | $85,377 | $16,995 | $68,382 | $9,417,184 |
| 15 | 178 | $85,377 | $16,872 | $68,504 | $9,348,680 |
| 15 | 179 | $85,377 | $16,750 | $68,627 | $9,280,053 |
| 15 | 180 | $85,377 | $16,627 | $68,750 | $9,211,303 |
| 16 | 181 | $85,377 | $16,504 | $68,873 | $9,142,430 |
| 16 | 182 | $85,377 | $16,380 | $68,996 | $9,073,433 |
| 16 | 183 | $85,377 | $16,257 | $69,120 | $9,004,313 |
| 16 | 184 | $85,377 | $16,133 | $69,244 | $8,935,070 |
| 16 | 185 | $85,377 | $16,009 | $69,368 | $8,865,702 |
| 16 | 186 | $85,377 | $15,884 | $69,492 | $8,796,209 |
| 16 | 187 | $85,377 | $15,760 | $69,617 | $8,726,593 |
| 16 | 188 | $85,377 | $15,635 | $69,741 | $8,656,851 |
| 16 | 189 | $85,377 | $15,510 | $69,866 | $8,586,985 |
| 16 | 190 | $85,377 | $15,385 | $69,992 | $8,516,993 |
| 16 | 191 | $85,377 | $15,260 | $70,117 | $8,446,876 |
| 16 | 192 | $85,377 | $15,134 | $70,243 | $8,376,634 |
| 17 | 193 | $85,377 | $15,008 | $70,368 | $8,306,265 |
| 17 | 194 | $85,377 | $14,882 | $70,495 | $8,235,771 |
| 17 | 195 | $85,377 | $14,756 | $70,621 | $8,165,150 |
| 17 | 196 | $85,377 | $14,629 | $70,747 | $8,094,403 |
| 17 | 197 | $85,377 | $14,502 | $70,874 | $8,023,528 |
| 17 | 198 | $85,377 | $14,375 | $71,001 | $7,952,527 |
| 17 | 199 | $85,377 | $14,248 | $71,128 | $7,881,399 |
| 17 | 200 | $85,377 | $14,121 | $71,256 | $7,810,143 |
| 17 | 201 | $85,377 | $13,993 | $71,383 | $7,738,760 |
| 17 | 202 | $85,377 | $13,865 | $71,511 | $7,667,248 |
| 17 | 203 | $85,377 | $13,737 | $71,639 | $7,595,609 |
| 17 | 204 | $85,377 | $13,609 | $71,768 | $7,523,841 |
| 18 | 205 | $85,377 | $13,480 | $71,896 | $7,451,945 |
| 18 | 206 | $85,377 | $13,351 | $72,025 | $7,379,920 |
| 18 | 207 | $85,377 | $13,222 | $72,154 | $7,307,765 |
| 18 | 208 | $85,377 | $13,093 | $72,284 | $7,235,482 |
| 18 | 209 | $85,377 | $12,964 | $72,413 | $7,163,069 |
| 18 | 210 | $85,377 | $12,834 | $72,543 | $7,090,526 |
| 18 | 211 | $85,377 | $12,704 | $72,673 | $7,017,853 |
| 18 | 212 | $85,377 | $12,574 | $72,803 | $6,945,051 |
| 18 | 213 | $85,377 | $12,443 | $72,933 | $6,872,117 |
| 18 | 214 | $85,377 | $12,313 | $73,064 | $6,799,053 |
| 18 | 215 | $85,377 | $12,182 | $73,195 | $6,725,858 |
| 18 | 216 | $85,377 | $12,050 | $73,326 | $6,652,532 |
| 19 | 217 | $85,377 | $11,919 | $73,457 | $6,579,075 |
| 19 | 218 | $85,377 | $11,788 | $73,589 | $6,505,485 |
| 19 | 219 | $85,377 | $11,656 | $73,721 | $6,431,765 |
| 19 | 220 | $85,377 | $11,524 | $73,853 | $6,357,912 |
| 19 | 221 | $85,377 | $11,391 | $73,985 | $6,283,926 |
| 19 | 222 | $85,377 | $11,259 | $74,118 | $6,209,808 |
| 19 | 223 | $85,377 | $11,126 | $74,251 | $6,135,558 |
| 19 | 224 | $85,377 | $10,993 | $74,384 | $6,061,174 |
| 19 | 225 | $85,377 | $10,860 | $74,517 | $5,986,657 |
| 19 | 226 | $85,377 | $10,726 | $74,650 | $5,912,006 |
| 19 | 227 | $85,377 | $10,592 | $74,784 | $5,837,222 |
| 19 | 228 | $85,377 | $10,458 | $74,918 | $5,762,304 |
| 20 | 229 | $85,377 | $10,324 | $75,052 | $5,687,251 |
| 20 | 230 | $85,377 | $10,190 | $75,187 | $5,612,065 |
| 20 | 231 | $85,377 | $10,055 | $75,322 | $5,536,743 |
| 20 | 232 | $85,377 | $9,920 | $75,457 | $5,461,286 |
| 20 | 233 | $85,377 | $9,785 | $75,592 | $5,385,695 |
| 20 | 234 | $85,377 | $9,649 | $75,727 | $5,309,967 |
| 20 | 235 | $85,377 | $9,514 | $75,863 | $5,234,104 |
| 20 | 236 | $85,377 | $9,378 | $75,999 | $5,158,106 |
| 20 | 237 | $85,377 | $9,242 | $76,135 | $5,081,971 |
| 20 | 238 | $85,377 | $9,105 | $76,271 | $5,005,699 |
| 20 | 239 | $85,377 | $8,969 | $76,408 | $4,929,291 |
| 20 | 240 | $85,377 | $8,832 | $76,545 | $4,852,746 |
| 21 | 241 | $85,377 | $8,695 | $76,682 | $4,776,064 |
| 21 | 242 | $85,377 | $8,557 | $76,819 | $4,699,245 |
| 21 | 243 | $85,377 | $8,419 | $76,957 | $4,622,288 |
| 21 | 244 | $85,377 | $8,282 | $77,095 | $4,545,193 |
| 21 | 245 | $85,377 | $8,143 | $77,233 | $4,467,959 |
| 21 | 246 | $85,377 | $8,005 | $77,371 | $4,390,588 |
| 21 | 247 | $85,377 | $7,866 | $77,510 | $4,313,078 |
| 21 | 248 | $85,377 | $7,728 | $77,649 | $4,235,429 |
| 21 | 249 | $85,377 | $7,588 | $77,788 | $4,157,641 |
| 21 | 250 | $85,377 | $7,449 | $77,927 | $4,079,713 |
| 21 | 251 | $85,377 | $7,309 | $78,067 | $4,001,646 |
| 21 | 252 | $85,377 | $7,170 | $78,207 | $3,923,439 |
| 22 | 253 | $85,377 | $7,029 | $78,347 | $3,845,092 |
| 22 | 254 | $85,377 | $6,889 | $78,487 | $3,766,605 |
| 22 | 255 | $85,377 | $6,748 | $78,628 | $3,687,976 |
| 22 | 256 | $85,377 | $6,608 | $78,769 | $3,609,207 |
| 22 | 257 | $85,377 | $6,466 | $78,910 | $3,530,297 |
| 22 | 258 | $85,377 | $6,325 | $79,051 | $3,451,246 |
| 22 | 259 | $85,377 | $6,183 | $79,193 | $3,372,053 |
| 22 | 260 | $85,377 | $6,042 | $79,335 | $3,292,718 |
| 22 | 261 | $85,377 | $5,899 | $79,477 | $3,213,241 |
| 22 | 262 | $85,377 | $5,757 | $79,620 | $3,133,621 |
| 22 | 263 | $85,377 | $5,614 | $79,762 | $3,053,859 |
| 22 | 264 | $85,377 | $5,471 | $79,905 | $2,973,954 |
| 23 | 265 | $85,377 | $5,328 | $80,048 | $2,893,906 |
| 23 | 266 | $85,377 | $5,185 | $80,192 | $2,813,714 |
| 23 | 267 | $85,377 | $5,041 | $80,335 | $2,733,379 |
| 23 | 268 | $85,377 | $4,897 | $80,479 | $2,652,899 |
| 23 | 269 | $85,377 | $4,753 | $80,623 | $2,572,276 |
| 23 | 270 | $85,377 | $4,609 | $80,768 | $2,491,508 |
| 23 | 271 | $85,377 | $4,464 | $80,913 | $2,410,595 |
| 23 | 272 | $85,377 | $4,319 | $81,058 | $2,329,538 |
| 23 | 273 | $85,377 | $4,174 | $81,203 | $2,248,335 |
| 23 | 274 | $85,377 | $4,028 | $81,348 | $2,166,986 |
| 23 | 275 | $85,377 | $3,883 | $81,494 | $2,085,492 |
| 23 | 276 | $85,377 | $3,737 | $81,640 | $2,003,852 |
| 24 | 277 | $85,377 | $3,590 | $81,786 | $1,922,066 |
| 24 | 278 | $85,377 | $3,444 | $81,933 | $1,840,133 |
| 24 | 279 | $85,377 | $3,297 | $82,080 | $1,758,053 |
| 24 | 280 | $85,377 | $3,150 | $82,227 | $1,675,827 |
| 24 | 281 | $85,377 | $3,003 | $82,374 | $1,593,453 |
| 24 | 282 | $85,377 | $2,855 | $82,522 | $1,510,931 |
| 24 | 283 | $85,377 | $2,707 | $82,670 | $1,428,261 |
| 24 | 284 | $85,377 | $2,559 | $82,818 | $1,345,444 |
| 24 | 285 | $85,377 | $2,411 | $82,966 | $1,262,478 |
| 24 | 286 | $85,377 | $2,262 | $83,115 | $1,179,363 |
| 24 | 287 | $85,377 | $2,113 | $83,264 | $1,096,100 |
| 24 | 288 | $85,377 | $1,964 | $83,413 | $1,012,687 |
| 25 | 289 | $85,377 | $1,814 | $83,562 | $929,125 |
| 25 | 290 | $85,377 | $1,665 | $83,712 | $845,413 |
| 25 | 291 | $85,377 | $1,515 | $83,862 | $761,551 |
| 25 | 292 | $85,377 | $1,364 | $84,012 | $677,539 |
| 25 | 293 | $85,377 | $1,214 | $84,163 | $593,376 |
| 25 | 294 | $85,377 | $1,063 | $84,313 | $509,063 |
| 25 | 295 | $85,377 | $912 | $84,465 | $424,598 |
| 25 | 296 | $85,377 | $761 | $84,616 | $339,982 |
| 25 | 297 | $85,377 | $609 | $84,767 | $255,215 |
| 25 | 298 | $85,377 | $457 | $84,919 | $170,295 |
| 25 | 299 | $85,377 | $305 | $85,071 | $85,224 |
| 25 | 300 | $85,377 | $153 | $85,224 | $0 |
