首期 (港幣)
$12,352,000
每月還款 (港幣)
$79,892
總貸款額 (港幣)
$18,528,000
+
總利息 (港幣)
$5,439,538
=
總還款額 (港幣)
$23,967,538
| 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 | $79,892 | $33,196 | $46,696 | $18,481,304 |
| 1 | 2 | $79,892 | $33,112 | $46,779 | $18,434,525 |
| 1 | 3 | $79,892 | $33,029 | $46,863 | $18,387,661 |
| 1 | 4 | $79,892 | $32,945 | $46,947 | $18,340,714 |
| 1 | 5 | $79,892 | $32,860 | $47,031 | $18,293,683 |
| 1 | 6 | $79,892 | $32,776 | $47,116 | $18,246,567 |
| 1 | 7 | $79,892 | $32,692 | $47,200 | $18,199,367 |
| 1 | 8 | $79,892 | $32,607 | $47,285 | $18,152,083 |
| 1 | 9 | $79,892 | $32,522 | $47,369 | $18,104,713 |
| 1 | 10 | $79,892 | $32,438 | $47,454 | $18,057,259 |
| 1 | 11 | $79,892 | $32,353 | $47,539 | $18,009,720 |
| 1 | 12 | $79,892 | $32,267 | $47,624 | $17,962,096 |
| 2 | 13 | $79,892 | $32,182 | $47,710 | $17,914,386 |
| 2 | 14 | $79,892 | $32,097 | $47,795 | $17,866,591 |
| 2 | 15 | $79,892 | $32,011 | $47,881 | $17,818,710 |
| 2 | 16 | $79,892 | $31,925 | $47,967 | $17,770,743 |
| 2 | 17 | $79,892 | $31,839 | $48,053 | $17,722,691 |
| 2 | 18 | $79,892 | $31,753 | $48,139 | $17,674,552 |
| 2 | 19 | $79,892 | $31,667 | $48,225 | $17,626,327 |
| 2 | 20 | $79,892 | $31,581 | $48,311 | $17,578,016 |
| 2 | 21 | $79,892 | $31,494 | $48,398 | $17,529,618 |
| 2 | 22 | $79,892 | $31,407 | $48,485 | $17,481,134 |
| 2 | 23 | $79,892 | $31,320 | $48,571 | $17,432,562 |
| 2 | 24 | $79,892 | $31,233 | $48,658 | $17,383,904 |
| 3 | 25 | $79,892 | $31,146 | $48,746 | $17,335,158 |
| 3 | 26 | $79,892 | $31,059 | $48,833 | $17,286,325 |
| 3 | 27 | $79,892 | $30,971 | $48,920 | $17,237,405 |
| 3 | 28 | $79,892 | $30,884 | $49,008 | $17,188,396 |
| 3 | 29 | $79,892 | $30,796 | $49,096 | $17,139,301 |
| 3 | 30 | $79,892 | $30,708 | $49,184 | $17,090,117 |
| 3 | 31 | $79,892 | $30,620 | $49,272 | $17,040,845 |
| 3 | 32 | $79,892 | $30,532 | $49,360 | $16,991,484 |
| 3 | 33 | $79,892 | $30,443 | $49,449 | $16,942,036 |
| 3 | 34 | $79,892 | $30,354 | $49,537 | $16,892,498 |
| 3 | 35 | $79,892 | $30,266 | $49,626 | $16,842,872 |
| 3 | 36 | $79,892 | $30,177 | $49,715 | $16,793,157 |
| 4 | 37 | $79,892 | $30,088 | $49,804 | $16,743,353 |
| 4 | 38 | $79,892 | $29,999 | $49,893 | $16,693,460 |
| 4 | 39 | $79,892 | $29,909 | $49,983 | $16,643,477 |
| 4 | 40 | $79,892 | $29,820 | $50,072 | $16,593,405 |
| 4 | 41 | $79,892 | $29,730 | $50,162 | $16,543,243 |
| 4 | 42 | $79,892 | $29,640 | $50,252 | $16,492,991 |
| 4 | 43 | $79,892 | $29,550 | $50,342 | $16,442,649 |
| 4 | 44 | $79,892 | $29,460 | $50,432 | $16,392,217 |
| 4 | 45 | $79,892 | $29,369 | $50,522 | $16,341,695 |
| 4 | 46 | $79,892 | $29,279 | $50,613 | $16,291,082 |
| 4 | 47 | $79,892 | $29,188 | $50,704 | $16,240,379 |
| 4 | 48 | $79,892 | $29,097 | $50,794 | $16,189,584 |
| 5 | 49 | $79,892 | $29,006 | $50,885 | $16,138,699 |
| 5 | 50 | $79,892 | $28,915 | $50,977 | $16,087,722 |
| 5 | 51 | $79,892 | $28,824 | $51,068 | $16,036,654 |
| 5 | 52 | $79,892 | $28,732 | $51,159 | $15,985,495 |
| 5 | 53 | $79,892 | $28,641 | $51,251 | $15,934,243 |
| 5 | 54 | $79,892 | $28,549 | $51,343 | $15,882,901 |
| 5 | 55 | $79,892 | $28,457 | $51,435 | $15,831,466 |
| 5 | 56 | $79,892 | $28,365 | $51,527 | $15,779,939 |
| 5 | 57 | $79,892 | $28,272 | $51,619 | $15,728,319 |
| 5 | 58 | $79,892 | $28,180 | $51,712 | $15,676,607 |
| 5 | 59 | $79,892 | $28,087 | $51,805 | $15,624,803 |
| 5 | 60 | $79,892 | $27,994 | $51,897 | $15,572,905 |
| 6 | 61 | $79,892 | $27,901 | $51,990 | $15,520,915 |
| 6 | 62 | $79,892 | $27,808 | $52,083 | $15,468,832 |
| 6 | 63 | $79,892 | $27,715 | $52,177 | $15,416,655 |
| 6 | 64 | $79,892 | $27,622 | $52,270 | $15,364,384 |
| 6 | 65 | $79,892 | $27,528 | $52,364 | $15,312,020 |
| 6 | 66 | $79,892 | $27,434 | $52,458 | $15,259,563 |
| 6 | 67 | $79,892 | $27,340 | $52,552 | $15,207,011 |
| 6 | 68 | $79,892 | $27,246 | $52,646 | $15,154,365 |
| 6 | 69 | $79,892 | $27,152 | $52,740 | $15,101,625 |
| 6 | 70 | $79,892 | $27,057 | $52,835 | $15,048,790 |
| 6 | 71 | $79,892 | $26,962 | $52,929 | $14,995,861 |
| 6 | 72 | $79,892 | $26,868 | $53,024 | $14,942,837 |
| 7 | 73 | $79,892 | $26,773 | $53,119 | $14,889,717 |
| 7 | 74 | $79,892 | $26,677 | $53,214 | $14,836,503 |
| 7 | 75 | $79,892 | $26,582 | $53,310 | $14,783,193 |
| 7 | 76 | $79,892 | $26,487 | $53,405 | $14,729,788 |
| 7 | 77 | $79,892 | $26,391 | $53,501 | $14,676,287 |
| 7 | 78 | $79,892 | $26,295 | $53,597 | $14,622,690 |
| 7 | 79 | $79,892 | $26,199 | $53,693 | $14,568,998 |
| 7 | 80 | $79,892 | $26,103 | $53,789 | $14,515,209 |
| 7 | 81 | $79,892 | $26,006 | $53,885 | $14,461,323 |
| 7 | 82 | $79,892 | $25,910 | $53,982 | $14,407,341 |
| 7 | 83 | $79,892 | $25,813 | $54,079 | $14,353,263 |
| 7 | 84 | $79,892 | $25,716 | $54,176 | $14,299,087 |
| 8 | 85 | $79,892 | $25,619 | $54,273 | $14,244,814 |
| 8 | 86 | $79,892 | $25,522 | $54,370 | $14,190,445 |
| 8 | 87 | $79,892 | $25,425 | $54,467 | $14,135,977 |
| 8 | 88 | $79,892 | $25,327 | $54,565 | $14,081,413 |
| 8 | 89 | $79,892 | $25,229 | $54,663 | $14,026,750 |
| 8 | 90 | $79,892 | $25,131 | $54,761 | $13,971,989 |
| 8 | 91 | $79,892 | $25,033 | $54,859 | $13,917,131 |
| 8 | 92 | $79,892 | $24,935 | $54,957 | $13,862,174 |
| 8 | 93 | $79,892 | $24,836 | $55,055 | $13,807,118 |
| 8 | 94 | $79,892 | $24,738 | $55,154 | $13,751,964 |
| 8 | 95 | $79,892 | $24,639 | $55,253 | $13,696,712 |
| 8 | 96 | $79,892 | $24,540 | $55,352 | $13,641,360 |
| 9 | 97 | $79,892 | $24,441 | $55,451 | $13,585,909 |
| 9 | 98 | $79,892 | $24,341 | $55,550 | $13,530,358 |
| 9 | 99 | $79,892 | $24,242 | $55,650 | $13,474,708 |
| 9 | 100 | $79,892 | $24,142 | $55,750 | $13,418,959 |
| 9 | 101 | $79,892 | $24,042 | $55,849 | $13,363,109 |
| 9 | 102 | $79,892 | $23,942 | $55,950 | $13,307,160 |
| 9 | 103 | $79,892 | $23,842 | $56,050 | $13,251,110 |
| 9 | 104 | $79,892 | $23,742 | $56,150 | $13,194,960 |
| 9 | 105 | $79,892 | $23,641 | $56,251 | $13,138,709 |
| 9 | 106 | $79,892 | $23,540 | $56,352 | $13,082,357 |
| 9 | 107 | $79,892 | $23,439 | $56,453 | $13,025,905 |
| 9 | 108 | $79,892 | $23,338 | $56,554 | $12,969,351 |
| 10 | 109 | $79,892 | $23,237 | $56,655 | $12,912,696 |
| 10 | 110 | $79,892 | $23,135 | $56,757 | $12,855,939 |
| 10 | 111 | $79,892 | $23,034 | $56,858 | $12,799,081 |
| 10 | 112 | $79,892 | $22,932 | $56,960 | $12,742,121 |
| 10 | 113 | $79,892 | $22,830 | $57,062 | $12,685,059 |
| 10 | 114 | $79,892 | $22,727 | $57,164 | $12,627,895 |
| 10 | 115 | $79,892 | $22,625 | $57,267 | $12,570,628 |
| 10 | 116 | $79,892 | $22,522 | $57,369 | $12,513,258 |
| 10 | 117 | $79,892 | $22,420 | $57,472 | $12,455,786 |
| 10 | 118 | $79,892 | $22,317 | $57,575 | $12,398,211 |
| 10 | 119 | $79,892 | $22,213 | $57,678 | $12,340,533 |
| 10 | 120 | $79,892 | $22,110 | $57,782 | $12,282,751 |
| 11 | 121 | $79,892 | $22,007 | $57,885 | $12,224,866 |
| 11 | 122 | $79,892 | $21,903 | $57,989 | $12,166,877 |
| 11 | 123 | $79,892 | $21,799 | $58,093 | $12,108,784 |
| 11 | 124 | $79,892 | $21,695 | $58,197 | $12,050,587 |
| 11 | 125 | $79,892 | $21,591 | $58,301 | $11,992,286 |
| 11 | 126 | $79,892 | $21,486 | $58,406 | $11,933,880 |
| 11 | 127 | $79,892 | $21,382 | $58,510 | $11,875,370 |
| 11 | 128 | $79,892 | $21,277 | $58,615 | $11,816,755 |
| 11 | 129 | $79,892 | $21,172 | $58,720 | $11,758,035 |
| 11 | 130 | $79,892 | $21,066 | $58,825 | $11,699,210 |
| 11 | 131 | $79,892 | $20,961 | $58,931 | $11,640,279 |
| 11 | 132 | $79,892 | $20,855 | $59,036 | $11,581,243 |
| 12 | 133 | $79,892 | $20,750 | $59,142 | $11,522,101 |
| 12 | 134 | $79,892 | $20,644 | $59,248 | $11,462,853 |
| 12 | 135 | $79,892 | $20,538 | $59,354 | $11,403,498 |
| 12 | 136 | $79,892 | $20,431 | $59,461 | $11,344,038 |
| 12 | 137 | $79,892 | $20,325 | $59,567 | $11,284,471 |
| 12 | 138 | $79,892 | $20,218 | $59,674 | $11,224,797 |
| 12 | 139 | $79,892 | $20,111 | $59,781 | $11,165,016 |
| 12 | 140 | $79,892 | $20,004 | $59,888 | $11,105,128 |
| 12 | 141 | $79,892 | $19,897 | $59,995 | $11,045,133 |
| 12 | 142 | $79,892 | $19,789 | $60,103 | $10,985,031 |
| 12 | 143 | $79,892 | $19,682 | $60,210 | $10,924,820 |
| 12 | 144 | $79,892 | $19,574 | $60,318 | $10,864,502 |
| 13 | 145 | $79,892 | $19,466 | $60,426 | $10,804,076 |
| 13 | 146 | $79,892 | $19,357 | $60,534 | $10,743,542 |
| 13 | 147 | $79,892 | $19,249 | $60,643 | $10,682,899 |
| 13 | 148 | $79,892 | $19,140 | $60,752 | $10,622,147 |
| 13 | 149 | $79,892 | $19,031 | $60,860 | $10,561,287 |
| 13 | 150 | $79,892 | $18,922 | $60,969 | $10,500,317 |
| 13 | 151 | $79,892 | $18,813 | $61,079 | $10,439,238 |
| 13 | 152 | $79,892 | $18,704 | $61,188 | $10,378,050 |
| 13 | 153 | $79,892 | $18,594 | $61,298 | $10,316,752 |
| 13 | 154 | $79,892 | $18,484 | $61,408 | $10,255,345 |
| 13 | 155 | $79,892 | $18,374 | $61,518 | $10,193,827 |
| 13 | 156 | $79,892 | $18,264 | $61,628 | $10,132,199 |
| 14 | 157 | $79,892 | $18,154 | $61,738 | $10,070,461 |
| 14 | 158 | $79,892 | $18,043 | $61,849 | $10,008,612 |
| 14 | 159 | $79,892 | $17,932 | $61,960 | $9,946,653 |
| 14 | 160 | $79,892 | $17,821 | $62,071 | $9,884,582 |
| 14 | 161 | $79,892 | $17,710 | $62,182 | $9,822,400 |
| 14 | 162 | $79,892 | $17,598 | $62,293 | $9,760,107 |
| 14 | 163 | $79,892 | $17,487 | $62,405 | $9,697,702 |
| 14 | 164 | $79,892 | $17,375 | $62,517 | $9,635,185 |
| 14 | 165 | $79,892 | $17,263 | $62,629 | $9,572,556 |
| 14 | 166 | $79,892 | $17,151 | $62,741 | $9,509,815 |
| 14 | 167 | $79,892 | $17,038 | $62,853 | $9,446,962 |
| 14 | 168 | $79,892 | $16,926 | $62,966 | $9,383,996 |
| 15 | 169 | $79,892 | $16,813 | $63,079 | $9,320,917 |
| 15 | 170 | $79,892 | $16,700 | $63,192 | $9,257,725 |
| 15 | 171 | $79,892 | $16,587 | $63,305 | $9,194,420 |
| 15 | 172 | $79,892 | $16,473 | $63,418 | $9,131,002 |
| 15 | 173 | $79,892 | $16,360 | $63,532 | $9,067,470 |
| 15 | 174 | $79,892 | $16,246 | $63,646 | $9,003,824 |
| 15 | 175 | $79,892 | $16,132 | $63,760 | $8,940,064 |
| 15 | 176 | $79,892 | $16,018 | $63,874 | $8,876,190 |
| 15 | 177 | $79,892 | $15,903 | $63,989 | $8,812,201 |
| 15 | 178 | $79,892 | $15,789 | $64,103 | $8,748,098 |
| 15 | 179 | $79,892 | $15,674 | $64,218 | $8,683,880 |
| 15 | 180 | $79,892 | $15,559 | $64,333 | $8,619,546 |
| 16 | 181 | $79,892 | $15,443 | $64,448 | $8,555,098 |
| 16 | 182 | $79,892 | $15,328 | $64,564 | $8,490,534 |
| 16 | 183 | $79,892 | $15,212 | $64,680 | $8,425,854 |
| 16 | 184 | $79,892 | $15,096 | $64,795 | $8,361,059 |
| 16 | 185 | $79,892 | $14,980 | $64,912 | $8,296,147 |
| 16 | 186 | $79,892 | $14,864 | $65,028 | $8,231,120 |
| 16 | 187 | $79,892 | $14,747 | $65,144 | $8,165,975 |
| 16 | 188 | $79,892 | $14,631 | $65,261 | $8,100,714 |
| 16 | 189 | $79,892 | $14,514 | $65,378 | $8,035,336 |
| 16 | 190 | $79,892 | $14,397 | $65,495 | $7,969,841 |
| 16 | 191 | $79,892 | $14,279 | $65,612 | $7,904,228 |
| 16 | 192 | $79,892 | $14,162 | $65,730 | $7,838,498 |
| 17 | 193 | $79,892 | $14,044 | $65,848 | $7,772,651 |
| 17 | 194 | $79,892 | $13,926 | $65,966 | $7,706,685 |
| 17 | 195 | $79,892 | $13,808 | $66,084 | $7,640,601 |
| 17 | 196 | $79,892 | $13,689 | $66,202 | $7,574,398 |
| 17 | 197 | $79,892 | $13,571 | $66,321 | $7,508,077 |
| 17 | 198 | $79,892 | $13,452 | $66,440 | $7,441,638 |
| 17 | 199 | $79,892 | $13,333 | $66,559 | $7,375,079 |
| 17 | 200 | $79,892 | $13,214 | $66,678 | $7,308,401 |
| 17 | 201 | $79,892 | $13,094 | $66,798 | $7,241,603 |
| 17 | 202 | $79,892 | $12,975 | $66,917 | $7,174,686 |
| 17 | 203 | $79,892 | $12,855 | $67,037 | $7,107,649 |
| 17 | 204 | $79,892 | $12,735 | $67,157 | $7,040,491 |
| 18 | 205 | $79,892 | $12,614 | $67,278 | $6,973,214 |
| 18 | 206 | $79,892 | $12,494 | $67,398 | $6,905,816 |
| 18 | 207 | $79,892 | $12,373 | $67,519 | $6,838,297 |
| 18 | 208 | $79,892 | $12,252 | $67,640 | $6,770,657 |
| 18 | 209 | $79,892 | $12,131 | $67,761 | $6,702,896 |
| 18 | 210 | $79,892 | $12,009 | $67,882 | $6,635,014 |
| 18 | 211 | $79,892 | $11,888 | $68,004 | $6,567,010 |
| 18 | 212 | $79,892 | $11,766 | $68,126 | $6,498,884 |
| 18 | 213 | $79,892 | $11,644 | $68,248 | $6,430,636 |
| 18 | 214 | $79,892 | $11,522 | $68,370 | $6,362,265 |
| 18 | 215 | $79,892 | $11,399 | $68,493 | $6,293,773 |
| 18 | 216 | $79,892 | $11,276 | $68,615 | $6,225,157 |
| 19 | 217 | $79,892 | $11,153 | $68,738 | $6,156,419 |
| 19 | 218 | $79,892 | $11,030 | $68,862 | $6,087,557 |
| 19 | 219 | $79,892 | $10,907 | $68,985 | $6,018,572 |
| 19 | 220 | $79,892 | $10,783 | $69,109 | $5,949,464 |
| 19 | 221 | $79,892 | $10,659 | $69,232 | $5,880,232 |
| 19 | 222 | $79,892 | $10,535 | $69,356 | $5,810,875 |
| 19 | 223 | $79,892 | $10,411 | $69,481 | $5,741,395 |
| 19 | 224 | $79,892 | $10,287 | $69,605 | $5,671,789 |
| 19 | 225 | $79,892 | $10,162 | $69,730 | $5,602,060 |
| 19 | 226 | $79,892 | $10,037 | $69,855 | $5,532,205 |
| 19 | 227 | $79,892 | $9,912 | $69,980 | $5,462,225 |
| 19 | 228 | $79,892 | $9,786 | $70,105 | $5,392,120 |
| 20 | 229 | $79,892 | $9,661 | $70,231 | $5,321,889 |
| 20 | 230 | $79,892 | $9,535 | $70,357 | $5,251,532 |
| 20 | 231 | $79,892 | $9,409 | $70,483 | $5,181,049 |
| 20 | 232 | $79,892 | $9,283 | $70,609 | $5,110,440 |
| 20 | 233 | $79,892 | $9,156 | $70,736 | $5,039,704 |
| 20 | 234 | $79,892 | $9,029 | $70,862 | $4,968,842 |
| 20 | 235 | $79,892 | $8,903 | $70,989 | $4,897,853 |
| 20 | 236 | $79,892 | $8,775 | $71,116 | $4,826,736 |
| 20 | 237 | $79,892 | $8,648 | $71,244 | $4,755,492 |
| 20 | 238 | $79,892 | $8,520 | $71,372 | $4,684,121 |
| 20 | 239 | $79,892 | $8,392 | $71,499 | $4,612,622 |
| 20 | 240 | $79,892 | $8,264 | $71,628 | $4,540,994 |
| 21 | 241 | $79,892 | $8,136 | $71,756 | $4,469,238 |
| 21 | 242 | $79,892 | $8,007 | $71,884 | $4,397,354 |
| 21 | 243 | $79,892 | $7,879 | $72,013 | $4,325,341 |
| 21 | 244 | $79,892 | $7,750 | $72,142 | $4,253,198 |
| 21 | 245 | $79,892 | $7,620 | $72,271 | $4,180,927 |
| 21 | 246 | $79,892 | $7,491 | $72,401 | $4,108,526 |
| 21 | 247 | $79,892 | $7,361 | $72,531 | $4,035,995 |
| 21 | 248 | $79,892 | $7,231 | $72,661 | $3,963,335 |
| 21 | 249 | $79,892 | $7,101 | $72,791 | $3,890,544 |
| 21 | 250 | $79,892 | $6,971 | $72,921 | $3,817,623 |
| 21 | 251 | $79,892 | $6,840 | $73,052 | $3,744,571 |
| 21 | 252 | $79,892 | $6,709 | $73,183 | $3,671,388 |
| 22 | 253 | $79,892 | $6,578 | $73,314 | $3,598,074 |
| 22 | 254 | $79,892 | $6,447 | $73,445 | $3,524,629 |
| 22 | 255 | $79,892 | $6,315 | $73,577 | $3,451,052 |
| 22 | 256 | $79,892 | $6,183 | $73,709 | $3,377,343 |
| 22 | 257 | $79,892 | $6,051 | $73,841 | $3,303,503 |
| 22 | 258 | $79,892 | $5,919 | $73,973 | $3,229,530 |
| 22 | 259 | $79,892 | $5,786 | $74,106 | $3,155,424 |
| 22 | 260 | $79,892 | $5,653 | $74,238 | $3,081,186 |
| 22 | 261 | $79,892 | $5,520 | $74,371 | $3,006,814 |
| 22 | 262 | $79,892 | $5,387 | $74,505 | $2,932,310 |
| 22 | 263 | $79,892 | $5,254 | $74,638 | $2,857,672 |
| 22 | 264 | $79,892 | $5,120 | $74,772 | $2,782,900 |
| 23 | 265 | $79,892 | $4,986 | $74,906 | $2,707,994 |
| 23 | 266 | $79,892 | $4,852 | $75,040 | $2,632,954 |
| 23 | 267 | $79,892 | $4,717 | $75,174 | $2,557,780 |
| 23 | 268 | $79,892 | $4,583 | $75,309 | $2,482,471 |
| 23 | 269 | $79,892 | $4,448 | $75,444 | $2,407,027 |
| 23 | 270 | $79,892 | $4,313 | $75,579 | $2,331,447 |
| 23 | 271 | $79,892 | $4,177 | $75,715 | $2,255,733 |
| 23 | 272 | $79,892 | $4,042 | $75,850 | $2,179,882 |
| 23 | 273 | $79,892 | $3,906 | $75,986 | $2,103,896 |
| 23 | 274 | $79,892 | $3,769 | $76,122 | $2,027,774 |
| 23 | 275 | $79,892 | $3,633 | $76,259 | $1,951,515 |
| 23 | 276 | $79,892 | $3,496 | $76,395 | $1,875,120 |
| 24 | 277 | $79,892 | $3,360 | $76,532 | $1,798,588 |
| 24 | 278 | $79,892 | $3,222 | $76,669 | $1,721,918 |
| 24 | 279 | $79,892 | $3,085 | $76,807 | $1,645,112 |
| 24 | 280 | $79,892 | $2,947 | $76,944 | $1,568,167 |
| 24 | 281 | $79,892 | $2,810 | $77,082 | $1,491,085 |
| 24 | 282 | $79,892 | $2,672 | $77,220 | $1,413,865 |
| 24 | 283 | $79,892 | $2,533 | $77,359 | $1,336,506 |
| 24 | 284 | $79,892 | $2,395 | $77,497 | $1,259,009 |
| 24 | 285 | $79,892 | $2,256 | $77,636 | $1,181,373 |
| 24 | 286 | $79,892 | $2,117 | $77,775 | $1,103,598 |
| 24 | 287 | $79,892 | $1,977 | $77,915 | $1,025,683 |
| 24 | 288 | $79,892 | $1,838 | $78,054 | $947,629 |
| 25 | 289 | $79,892 | $1,698 | $78,194 | $869,435 |
| 25 | 290 | $79,892 | $1,558 | $78,334 | $791,101 |
| 25 | 291 | $79,892 | $1,417 | $78,474 | $712,627 |
| 25 | 292 | $79,892 | $1,277 | $78,615 | $634,012 |
| 25 | 293 | $79,892 | $1,136 | $78,756 | $555,256 |
| 25 | 294 | $79,892 | $995 | $78,897 | $476,359 |
| 25 | 295 | $79,892 | $853 | $79,038 | $397,321 |
| 25 | 296 | $79,892 | $712 | $79,180 | $318,141 |
| 25 | 297 | $79,892 | $570 | $79,322 | $238,819 |
| 25 | 298 | $79,892 | $428 | $79,464 | $159,355 |
| 25 | 299 | $79,892 | $286 | $79,606 | $79,749 |
| 25 | 300 | $79,892 | $143 | $79,749 | $0 |
