首期 (港幣)
$12,800,000
每月還款 (港幣)
$82,789
總貸款額 (港幣)
$19,200,000
+
總利息 (港幣)
$5,636,827
=
總還款額 (港幣)
$24,836,827
| 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 | $82,789 | $34,400 | $48,389 | $19,151,611 |
| 1 | 2 | $82,789 | $34,313 | $48,476 | $19,103,134 |
| 1 | 3 | $82,789 | $34,226 | $48,563 | $19,054,571 |
| 1 | 4 | $82,789 | $34,139 | $48,650 | $19,005,922 |
| 1 | 5 | $82,789 | $34,052 | $48,737 | $18,957,184 |
| 1 | 6 | $82,789 | $33,965 | $48,824 | $18,908,360 |
| 1 | 7 | $82,789 | $33,877 | $48,912 | $18,859,448 |
| 1 | 8 | $82,789 | $33,790 | $49,000 | $18,810,448 |
| 1 | 9 | $82,789 | $33,702 | $49,087 | $18,761,361 |
| 1 | 10 | $82,789 | $33,614 | $49,175 | $18,712,186 |
| 1 | 11 | $82,789 | $33,526 | $49,263 | $18,662,922 |
| 1 | 12 | $82,789 | $33,438 | $49,352 | $18,613,571 |
| 2 | 13 | $82,789 | $33,349 | $49,440 | $18,564,130 |
| 2 | 14 | $82,789 | $33,261 | $49,529 | $18,514,602 |
| 2 | 15 | $82,789 | $33,172 | $49,617 | $18,464,984 |
| 2 | 16 | $82,789 | $33,083 | $49,706 | $18,415,278 |
| 2 | 17 | $82,789 | $32,994 | $49,795 | $18,365,483 |
| 2 | 18 | $82,789 | $32,905 | $49,885 | $18,315,598 |
| 2 | 19 | $82,789 | $32,815 | $49,974 | $18,265,624 |
| 2 | 20 | $82,789 | $32,726 | $50,064 | $18,215,561 |
| 2 | 21 | $82,789 | $32,636 | $50,153 | $18,165,407 |
| 2 | 22 | $82,789 | $32,546 | $50,243 | $18,115,164 |
| 2 | 23 | $82,789 | $32,456 | $50,333 | $18,064,831 |
| 2 | 24 | $82,789 | $32,366 | $50,423 | $18,014,408 |
| 3 | 25 | $82,789 | $32,276 | $50,514 | $17,963,894 |
| 3 | 26 | $82,789 | $32,185 | $50,604 | $17,913,290 |
| 3 | 27 | $82,789 | $32,095 | $50,695 | $17,862,595 |
| 3 | 28 | $82,789 | $32,004 | $50,786 | $17,811,810 |
| 3 | 29 | $82,789 | $31,913 | $50,877 | $17,760,933 |
| 3 | 30 | $82,789 | $31,822 | $50,968 | $17,709,965 |
| 3 | 31 | $82,789 | $31,730 | $51,059 | $17,658,906 |
| 3 | 32 | $82,789 | $31,639 | $51,151 | $17,607,756 |
| 3 | 33 | $82,789 | $31,547 | $51,242 | $17,556,514 |
| 3 | 34 | $82,789 | $31,455 | $51,334 | $17,505,180 |
| 3 | 35 | $82,789 | $31,363 | $51,426 | $17,453,754 |
| 3 | 36 | $82,789 | $31,271 | $51,518 | $17,402,236 |
| 4 | 37 | $82,789 | $31,179 | $51,610 | $17,350,625 |
| 4 | 38 | $82,789 | $31,087 | $51,703 | $17,298,922 |
| 4 | 39 | $82,789 | $30,994 | $51,796 | $17,247,127 |
| 4 | 40 | $82,789 | $30,901 | $51,888 | $17,195,238 |
| 4 | 41 | $82,789 | $30,808 | $51,981 | $17,143,257 |
| 4 | 42 | $82,789 | $30,715 | $52,074 | $17,091,183 |
| 4 | 43 | $82,789 | $30,622 | $52,168 | $17,039,015 |
| 4 | 44 | $82,789 | $30,528 | $52,261 | $16,986,754 |
| 4 | 45 | $82,789 | $30,435 | $52,355 | $16,934,399 |
| 4 | 46 | $82,789 | $30,341 | $52,449 | $16,881,950 |
| 4 | 47 | $82,789 | $30,247 | $52,543 | $16,829,408 |
| 4 | 48 | $82,789 | $30,153 | $52,637 | $16,776,771 |
| 5 | 49 | $82,789 | $30,058 | $52,731 | $16,724,040 |
| 5 | 50 | $82,789 | $29,964 | $52,826 | $16,671,215 |
| 5 | 51 | $82,789 | $29,869 | $52,920 | $16,618,294 |
| 5 | 52 | $82,789 | $29,774 | $53,015 | $16,565,279 |
| 5 | 53 | $82,789 | $29,679 | $53,110 | $16,512,169 |
| 5 | 54 | $82,789 | $29,584 | $53,205 | $16,458,964 |
| 5 | 55 | $82,789 | $29,489 | $53,300 | $16,405,664 |
| 5 | 56 | $82,789 | $29,393 | $53,396 | $16,352,268 |
| 5 | 57 | $82,789 | $29,298 | $53,492 | $16,298,776 |
| 5 | 58 | $82,789 | $29,202 | $53,587 | $16,245,189 |
| 5 | 59 | $82,789 | $29,106 | $53,683 | $16,191,505 |
| 5 | 60 | $82,789 | $29,010 | $53,780 | $16,137,726 |
| 6 | 61 | $82,789 | $28,913 | $53,876 | $16,083,850 |
| 6 | 62 | $82,789 | $28,817 | $53,973 | $16,029,877 |
| 6 | 63 | $82,789 | $28,720 | $54,069 | $15,975,808 |
| 6 | 64 | $82,789 | $28,623 | $54,166 | $15,921,642 |
| 6 | 65 | $82,789 | $28,526 | $54,263 | $15,867,379 |
| 6 | 66 | $82,789 | $28,429 | $54,360 | $15,813,018 |
| 6 | 67 | $82,789 | $28,332 | $54,458 | $15,758,561 |
| 6 | 68 | $82,789 | $28,234 | $54,555 | $15,704,005 |
| 6 | 69 | $82,789 | $28,136 | $54,653 | $15,649,352 |
| 6 | 70 | $82,789 | $28,038 | $54,751 | $15,594,601 |
| 6 | 71 | $82,789 | $27,940 | $54,849 | $15,539,752 |
| 6 | 72 | $82,789 | $27,842 | $54,947 | $15,484,805 |
| 7 | 73 | $82,789 | $27,744 | $55,046 | $15,429,759 |
| 7 | 74 | $82,789 | $27,645 | $55,144 | $15,374,614 |
| 7 | 75 | $82,789 | $27,546 | $55,243 | $15,319,371 |
| 7 | 76 | $82,789 | $27,447 | $55,342 | $15,264,029 |
| 7 | 77 | $82,789 | $27,348 | $55,441 | $15,208,588 |
| 7 | 78 | $82,789 | $27,249 | $55,541 | $15,153,047 |
| 7 | 79 | $82,789 | $27,149 | $55,640 | $15,097,407 |
| 7 | 80 | $82,789 | $27,050 | $55,740 | $15,041,667 |
| 7 | 81 | $82,789 | $26,950 | $55,840 | $14,985,827 |
| 7 | 82 | $82,789 | $26,850 | $55,940 | $14,929,887 |
| 7 | 83 | $82,789 | $26,749 | $56,040 | $14,873,847 |
| 7 | 84 | $82,789 | $26,649 | $56,140 | $14,817,707 |
| 8 | 85 | $82,789 | $26,548 | $56,241 | $14,761,466 |
| 8 | 86 | $82,789 | $26,448 | $56,342 | $14,705,124 |
| 8 | 87 | $82,789 | $26,347 | $56,443 | $14,648,681 |
| 8 | 88 | $82,789 | $26,246 | $56,544 | $14,592,137 |
| 8 | 89 | $82,789 | $26,144 | $56,645 | $14,535,492 |
| 8 | 90 | $82,789 | $26,043 | $56,747 | $14,478,746 |
| 8 | 91 | $82,789 | $25,941 | $56,848 | $14,421,897 |
| 8 | 92 | $82,789 | $25,839 | $56,950 | $14,364,947 |
| 8 | 93 | $82,789 | $25,737 | $57,052 | $14,307,895 |
| 8 | 94 | $82,789 | $25,635 | $57,154 | $14,250,740 |
| 8 | 95 | $82,789 | $25,533 | $57,257 | $14,193,483 |
| 8 | 96 | $82,789 | $25,430 | $57,359 | $14,136,124 |
| 9 | 97 | $82,789 | $25,327 | $57,462 | $14,078,662 |
| 9 | 98 | $82,789 | $25,224 | $57,565 | $14,021,097 |
| 9 | 99 | $82,789 | $25,121 | $57,668 | $13,963,428 |
| 9 | 100 | $82,789 | $25,018 | $57,772 | $13,905,657 |
| 9 | 101 | $82,789 | $24,914 | $57,875 | $13,847,782 |
| 9 | 102 | $82,789 | $24,811 | $57,979 | $13,789,803 |
| 9 | 103 | $82,789 | $24,707 | $58,083 | $13,731,720 |
| 9 | 104 | $82,789 | $24,603 | $58,187 | $13,673,533 |
| 9 | 105 | $82,789 | $24,498 | $58,291 | $13,615,242 |
| 9 | 106 | $82,789 | $24,394 | $58,395 | $13,556,847 |
| 9 | 107 | $82,789 | $24,289 | $58,500 | $13,498,347 |
| 9 | 108 | $82,789 | $24,185 | $58,605 | $13,439,742 |
| 10 | 109 | $82,789 | $24,080 | $58,710 | $13,381,032 |
| 10 | 110 | $82,789 | $23,974 | $58,815 | $13,322,217 |
| 10 | 111 | $82,789 | $23,869 | $58,920 | $13,263,297 |
| 10 | 112 | $82,789 | $23,763 | $59,026 | $13,204,271 |
| 10 | 113 | $82,789 | $23,658 | $59,132 | $13,145,139 |
| 10 | 114 | $82,789 | $23,552 | $59,238 | $13,085,901 |
| 10 | 115 | $82,789 | $23,446 | $59,344 | $13,026,557 |
| 10 | 116 | $82,789 | $23,339 | $59,450 | $12,967,107 |
| 10 | 117 | $82,789 | $23,233 | $59,557 | $12,907,550 |
| 10 | 118 | $82,789 | $23,126 | $59,663 | $12,847,887 |
| 10 | 119 | $82,789 | $23,019 | $59,770 | $12,788,117 |
| 10 | 120 | $82,789 | $22,912 | $59,877 | $12,728,239 |
| 11 | 121 | $82,789 | $22,805 | $59,985 | $12,668,255 |
| 11 | 122 | $82,789 | $22,697 | $60,092 | $12,608,163 |
| 11 | 123 | $82,789 | $22,590 | $60,200 | $12,547,963 |
| 11 | 124 | $82,789 | $22,482 | $60,308 | $12,487,655 |
| 11 | 125 | $82,789 | $22,374 | $60,416 | $12,427,239 |
| 11 | 126 | $82,789 | $22,265 | $60,524 | $12,366,715 |
| 11 | 127 | $82,789 | $22,157 | $60,632 | $12,306,083 |
| 11 | 128 | $82,789 | $22,048 | $60,741 | $12,245,342 |
| 11 | 129 | $82,789 | $21,940 | $60,850 | $12,184,492 |
| 11 | 130 | $82,789 | $21,831 | $60,959 | $12,123,533 |
| 11 | 131 | $82,789 | $21,721 | $61,068 | $12,062,465 |
| 11 | 132 | $82,789 | $21,612 | $61,178 | $12,001,288 |
| 12 | 133 | $82,789 | $21,502 | $61,287 | $11,940,001 |
| 12 | 134 | $82,789 | $21,393 | $61,397 | $11,878,604 |
| 12 | 135 | $82,789 | $21,282 | $61,507 | $11,817,097 |
| 12 | 136 | $82,789 | $21,172 | $61,617 | $11,755,480 |
| 12 | 137 | $82,789 | $21,062 | $61,728 | $11,693,752 |
| 12 | 138 | $82,789 | $20,951 | $61,838 | $11,631,914 |
| 12 | 139 | $82,789 | $20,841 | $61,949 | $11,569,965 |
| 12 | 140 | $82,789 | $20,730 | $62,060 | $11,507,905 |
| 12 | 141 | $82,789 | $20,618 | $62,171 | $11,445,734 |
| 12 | 142 | $82,789 | $20,507 | $62,282 | $11,383,452 |
| 12 | 143 | $82,789 | $20,395 | $62,394 | $11,321,057 |
| 12 | 144 | $82,789 | $20,284 | $62,506 | $11,258,552 |
| 13 | 145 | $82,789 | $20,172 | $62,618 | $11,195,934 |
| 13 | 146 | $82,789 | $20,059 | $62,730 | $11,133,204 |
| 13 | 147 | $82,789 | $19,947 | $62,842 | $11,070,361 |
| 13 | 148 | $82,789 | $19,834 | $62,955 | $11,007,406 |
| 13 | 149 | $82,789 | $19,722 | $63,068 | $10,944,338 |
| 13 | 150 | $82,789 | $19,609 | $63,181 | $10,881,158 |
| 13 | 151 | $82,789 | $19,495 | $63,294 | $10,817,864 |
| 13 | 152 | $82,789 | $19,382 | $63,407 | $10,754,456 |
| 13 | 153 | $82,789 | $19,268 | $63,521 | $10,690,935 |
| 13 | 154 | $82,789 | $19,155 | $63,635 | $10,627,300 |
| 13 | 155 | $82,789 | $19,041 | $63,749 | $10,563,552 |
| 13 | 156 | $82,789 | $18,926 | $63,863 | $10,499,688 |
| 14 | 157 | $82,789 | $18,812 | $63,977 | $10,435,711 |
| 14 | 158 | $82,789 | $18,697 | $64,092 | $10,371,619 |
| 14 | 159 | $82,789 | $18,582 | $64,207 | $10,307,412 |
| 14 | 160 | $82,789 | $18,467 | $64,322 | $10,243,090 |
| 14 | 161 | $82,789 | $18,352 | $64,437 | $10,178,653 |
| 14 | 162 | $82,789 | $18,237 | $64,553 | $10,114,100 |
| 14 | 163 | $82,789 | $18,121 | $64,668 | $10,049,432 |
| 14 | 164 | $82,789 | $18,005 | $64,784 | $9,984,648 |
| 14 | 165 | $82,789 | $17,889 | $64,900 | $9,919,747 |
| 14 | 166 | $82,789 | $17,773 | $65,017 | $9,854,731 |
| 14 | 167 | $82,789 | $17,656 | $65,133 | $9,789,598 |
| 14 | 168 | $82,789 | $17,540 | $65,250 | $9,724,348 |
| 15 | 169 | $82,789 | $17,423 | $65,367 | $9,658,981 |
| 15 | 170 | $82,789 | $17,306 | $65,484 | $9,593,498 |
| 15 | 171 | $82,789 | $17,188 | $65,601 | $9,527,897 |
| 15 | 172 | $82,789 | $17,071 | $65,719 | $9,462,178 |
| 15 | 173 | $82,789 | $16,953 | $65,836 | $9,396,342 |
| 15 | 174 | $82,789 | $16,835 | $65,954 | $9,330,387 |
| 15 | 175 | $82,789 | $16,717 | $66,072 | $9,264,315 |
| 15 | 176 | $82,789 | $16,599 | $66,191 | $9,198,124 |
| 15 | 177 | $82,789 | $16,480 | $66,309 | $9,131,814 |
| 15 | 178 | $82,789 | $16,361 | $66,428 | $9,065,386 |
| 15 | 179 | $82,789 | $16,242 | $66,547 | $8,998,839 |
| 15 | 180 | $82,789 | $16,123 | $66,667 | $8,932,172 |
| 16 | 181 | $82,789 | $16,003 | $66,786 | $8,865,387 |
| 16 | 182 | $82,789 | $15,884 | $66,906 | $8,798,481 |
| 16 | 183 | $82,789 | $15,764 | $67,025 | $8,731,455 |
| 16 | 184 | $82,789 | $15,644 | $67,146 | $8,664,310 |
| 16 | 185 | $82,789 | $15,524 | $67,266 | $8,597,044 |
| 16 | 186 | $82,789 | $15,403 | $67,386 | $8,529,658 |
| 16 | 187 | $82,789 | $15,282 | $67,507 | $8,462,151 |
| 16 | 188 | $82,789 | $15,161 | $67,628 | $8,394,522 |
| 16 | 189 | $82,789 | $15,040 | $67,749 | $8,326,773 |
| 16 | 190 | $82,789 | $14,919 | $67,871 | $8,258,903 |
| 16 | 191 | $82,789 | $14,797 | $67,992 | $8,190,910 |
| 16 | 192 | $82,789 | $14,675 | $68,114 | $8,122,796 |
| 17 | 193 | $82,789 | $14,553 | $68,236 | $8,054,560 |
| 17 | 194 | $82,789 | $14,431 | $68,358 | $7,986,202 |
| 17 | 195 | $82,789 | $14,309 | $68,481 | $7,917,721 |
| 17 | 196 | $82,789 | $14,186 | $68,604 | $7,849,118 |
| 17 | 197 | $82,789 | $14,063 | $68,726 | $7,780,391 |
| 17 | 198 | $82,789 | $13,940 | $68,850 | $7,711,542 |
| 17 | 199 | $82,789 | $13,817 | $68,973 | $7,642,569 |
| 17 | 200 | $82,789 | $13,693 | $69,096 | $7,573,472 |
| 17 | 201 | $82,789 | $13,569 | $69,220 | $7,504,252 |
| 17 | 202 | $82,789 | $13,445 | $69,344 | $7,434,908 |
| 17 | 203 | $82,789 | $13,321 | $69,469 | $7,365,439 |
| 17 | 204 | $82,789 | $13,196 | $69,593 | $7,295,846 |
| 18 | 205 | $82,789 | $13,072 | $69,718 | $7,226,128 |
| 18 | 206 | $82,789 | $12,947 | $69,843 | $7,156,286 |
| 18 | 207 | $82,789 | $12,822 | $69,968 | $7,086,318 |
| 18 | 208 | $82,789 | $12,696 | $70,093 | $7,016,225 |
| 18 | 209 | $82,789 | $12,571 | $70,219 | $6,946,006 |
| 18 | 210 | $82,789 | $12,445 | $70,344 | $6,875,662 |
| 18 | 211 | $82,789 | $12,319 | $70,471 | $6,805,191 |
| 18 | 212 | $82,789 | $12,193 | $70,597 | $6,734,594 |
| 18 | 213 | $82,789 | $12,066 | $70,723 | $6,663,871 |
| 18 | 214 | $82,789 | $11,939 | $70,850 | $6,593,021 |
| 18 | 215 | $82,789 | $11,812 | $70,977 | $6,522,044 |
| 18 | 216 | $82,789 | $11,685 | $71,104 | $6,450,940 |
| 19 | 217 | $82,789 | $11,558 | $71,231 | $6,379,709 |
| 19 | 218 | $82,789 | $11,430 | $71,359 | $6,308,350 |
| 19 | 219 | $82,789 | $11,302 | $71,487 | $6,236,863 |
| 19 | 220 | $82,789 | $11,174 | $71,615 | $6,165,248 |
| 19 | 221 | $82,789 | $11,046 | $71,743 | $6,093,504 |
| 19 | 222 | $82,789 | $10,918 | $71,872 | $6,021,632 |
| 19 | 223 | $82,789 | $10,789 | $72,001 | $5,949,632 |
| 19 | 224 | $82,789 | $10,660 | $72,130 | $5,877,502 |
| 19 | 225 | $82,789 | $10,531 | $72,259 | $5,805,243 |
| 19 | 226 | $82,789 | $10,401 | $72,388 | $5,732,855 |
| 19 | 227 | $82,789 | $10,271 | $72,518 | $5,660,337 |
| 19 | 228 | $82,789 | $10,141 | $72,648 | $5,587,689 |
| 20 | 229 | $82,789 | $10,011 | $72,778 | $5,514,911 |
| 20 | 230 | $82,789 | $9,881 | $72,909 | $5,442,002 |
| 20 | 231 | $82,789 | $9,750 | $73,039 | $5,368,963 |
| 20 | 232 | $82,789 | $9,619 | $73,170 | $5,295,793 |
| 20 | 233 | $82,789 | $9,488 | $73,301 | $5,222,492 |
| 20 | 234 | $82,789 | $9,357 | $73,432 | $5,149,059 |
| 20 | 235 | $82,789 | $9,225 | $73,564 | $5,075,495 |
| 20 | 236 | $82,789 | $9,094 | $73,696 | $5,001,799 |
| 20 | 237 | $82,789 | $8,962 | $73,828 | $4,927,971 |
| 20 | 238 | $82,789 | $8,829 | $73,960 | $4,854,011 |
| 20 | 239 | $82,789 | $8,697 | $74,093 | $4,779,919 |
| 20 | 240 | $82,789 | $8,564 | $74,225 | $4,705,693 |
| 21 | 241 | $82,789 | $8,431 | $74,358 | $4,631,335 |
| 21 | 242 | $82,789 | $8,298 | $74,492 | $4,556,843 |
| 21 | 243 | $82,789 | $8,164 | $74,625 | $4,482,218 |
| 21 | 244 | $82,789 | $8,031 | $74,759 | $4,407,459 |
| 21 | 245 | $82,789 | $7,897 | $74,893 | $4,332,567 |
| 21 | 246 | $82,789 | $7,763 | $75,027 | $4,257,540 |
| 21 | 247 | $82,789 | $7,628 | $75,161 | $4,182,378 |
| 21 | 248 | $82,789 | $7,493 | $75,296 | $4,107,082 |
| 21 | 249 | $82,789 | $7,359 | $75,431 | $4,031,652 |
| 21 | 250 | $82,789 | $7,223 | $75,566 | $3,956,086 |
| 21 | 251 | $82,789 | $7,088 | $75,701 | $3,880,384 |
| 21 | 252 | $82,789 | $6,952 | $75,837 | $3,804,547 |
| 22 | 253 | $82,789 | $6,816 | $75,973 | $3,728,574 |
| 22 | 254 | $82,789 | $6,680 | $76,109 | $3,652,465 |
| 22 | 255 | $82,789 | $6,544 | $76,245 | $3,576,220 |
| 22 | 256 | $82,789 | $6,407 | $76,382 | $3,499,838 |
| 22 | 257 | $82,789 | $6,271 | $76,519 | $3,423,319 |
| 22 | 258 | $82,789 | $6,133 | $76,656 | $3,346,663 |
| 22 | 259 | $82,789 | $5,996 | $76,793 | $3,269,869 |
| 22 | 260 | $82,789 | $5,859 | $76,931 | $3,192,938 |
| 22 | 261 | $82,789 | $5,721 | $77,069 | $3,115,870 |
| 22 | 262 | $82,789 | $5,583 | $77,207 | $3,038,663 |
| 22 | 263 | $82,789 | $5,444 | $77,345 | $2,961,318 |
| 22 | 264 | $82,789 | $5,306 | $77,484 | $2,883,834 |
| 23 | 265 | $82,789 | $5,167 | $77,623 | $2,806,211 |
| 23 | 266 | $82,789 | $5,028 | $77,762 | $2,728,450 |
| 23 | 267 | $82,789 | $4,888 | $77,901 | $2,650,549 |
| 23 | 268 | $82,789 | $4,749 | $78,041 | $2,572,508 |
| 23 | 269 | $82,789 | $4,609 | $78,180 | $2,494,328 |
| 23 | 270 | $82,789 | $4,469 | $78,320 | $2,416,008 |
| 23 | 271 | $82,789 | $4,329 | $78,461 | $2,337,547 |
| 23 | 272 | $82,789 | $4,188 | $78,601 | $2,258,946 |
| 23 | 273 | $82,789 | $4,047 | $78,742 | $2,180,203 |
| 23 | 274 | $82,789 | $3,906 | $78,883 | $2,101,320 |
| 23 | 275 | $82,789 | $3,765 | $79,025 | $2,022,296 |
| 23 | 276 | $82,789 | $3,623 | $79,166 | $1,943,130 |
| 24 | 277 | $82,789 | $3,481 | $79,308 | $1,863,822 |
| 24 | 278 | $82,789 | $3,339 | $79,450 | $1,784,371 |
| 24 | 279 | $82,789 | $3,197 | $79,592 | $1,704,779 |
| 24 | 280 | $82,789 | $3,054 | $79,735 | $1,625,044 |
| 24 | 281 | $82,789 | $2,912 | $79,878 | $1,545,166 |
| 24 | 282 | $82,789 | $2,768 | $80,021 | $1,465,145 |
| 24 | 283 | $82,789 | $2,625 | $80,164 | $1,384,981 |
| 24 | 284 | $82,789 | $2,481 | $80,308 | $1,304,673 |
| 24 | 285 | $82,789 | $2,338 | $80,452 | $1,224,221 |
| 24 | 286 | $82,789 | $2,193 | $80,596 | $1,143,625 |
| 24 | 287 | $82,789 | $2,049 | $80,740 | $1,062,884 |
| 24 | 288 | $82,789 | $1,904 | $80,885 | $981,999 |
| 25 | 289 | $82,789 | $1,759 | $81,030 | $900,969 |
| 25 | 290 | $82,789 | $1,614 | $81,175 | $819,794 |
| 25 | 291 | $82,789 | $1,469 | $81,321 | $738,474 |
| 25 | 292 | $82,789 | $1,323 | $81,466 | $657,007 |
| 25 | 293 | $82,789 | $1,177 | $81,612 | $575,395 |
| 25 | 294 | $82,789 | $1,031 | $81,759 | $493,636 |
| 25 | 295 | $82,789 | $884 | $81,905 | $411,731 |
| 25 | 296 | $82,789 | $738 | $82,052 | $329,680 |
| 25 | 297 | $82,789 | $591 | $82,199 | $247,481 |
| 25 | 298 | $82,789 | $443 | $82,346 | $165,135 |
| 25 | 299 | $82,789 | $296 | $82,494 | $82,641 |
| 25 | 300 | $82,789 | $148 | $82,641 | $0 |
