首期 (港幣)
$12,400,000
每月還款 (港幣)
$80,202
總貸款額 (港幣)
$18,600,000
+
總利息 (港幣)
$5,460,676
=
總還款額 (港幣)
$24,060,676
| 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 | $80,202 | $33,325 | $46,877 | $18,553,123 |
| 1 | 2 | $80,202 | $33,241 | $46,961 | $18,506,162 |
| 1 | 3 | $80,202 | $33,157 | $47,045 | $18,459,116 |
| 1 | 4 | $80,202 | $33,073 | $47,130 | $18,411,986 |
| 1 | 5 | $80,202 | $32,988 | $47,214 | $18,364,772 |
| 1 | 6 | $80,202 | $32,904 | $47,299 | $18,317,474 |
| 1 | 7 | $80,202 | $32,819 | $47,383 | $18,270,090 |
| 1 | 8 | $80,202 | $32,734 | $47,468 | $18,222,622 |
| 1 | 9 | $80,202 | $32,649 | $47,553 | $18,175,068 |
| 1 | 10 | $80,202 | $32,564 | $47,639 | $18,127,430 |
| 1 | 11 | $80,202 | $32,478 | $47,724 | $18,079,706 |
| 1 | 12 | $80,202 | $32,393 | $47,809 | $18,031,896 |
| 2 | 13 | $80,202 | $32,307 | $47,895 | $17,984,001 |
| 2 | 14 | $80,202 | $32,221 | $47,981 | $17,936,020 |
| 2 | 15 | $80,202 | $32,135 | $48,067 | $17,887,954 |
| 2 | 16 | $80,202 | $32,049 | $48,153 | $17,839,801 |
| 2 | 17 | $80,202 | $31,963 | $48,239 | $17,791,561 |
| 2 | 18 | $80,202 | $31,877 | $48,326 | $17,743,236 |
| 2 | 19 | $80,202 | $31,790 | $48,412 | $17,694,823 |
| 2 | 20 | $80,202 | $31,703 | $48,499 | $17,646,324 |
| 2 | 21 | $80,202 | $31,616 | $48,586 | $17,597,738 |
| 2 | 22 | $80,202 | $31,529 | $48,673 | $17,549,065 |
| 2 | 23 | $80,202 | $31,442 | $48,760 | $17,500,305 |
| 2 | 24 | $80,202 | $31,355 | $48,848 | $17,451,458 |
| 3 | 25 | $80,202 | $31,267 | $48,935 | $17,402,523 |
| 3 | 26 | $80,202 | $31,180 | $49,023 | $17,353,500 |
| 3 | 27 | $80,202 | $31,092 | $49,111 | $17,304,389 |
| 3 | 28 | $80,202 | $31,004 | $49,199 | $17,255,191 |
| 3 | 29 | $80,202 | $30,916 | $49,287 | $17,205,904 |
| 3 | 30 | $80,202 | $30,827 | $49,375 | $17,156,529 |
| 3 | 31 | $80,202 | $30,739 | $49,463 | $17,107,066 |
| 3 | 32 | $80,202 | $30,650 | $49,552 | $17,057,513 |
| 3 | 33 | $80,202 | $30,561 | $49,641 | $17,007,873 |
| 3 | 34 | $80,202 | $30,472 | $49,730 | $16,958,143 |
| 3 | 35 | $80,202 | $30,383 | $49,819 | $16,908,324 |
| 3 | 36 | $80,202 | $30,294 | $49,908 | $16,858,416 |
| 4 | 37 | $80,202 | $30,205 | $49,998 | $16,808,418 |
| 4 | 38 | $80,202 | $30,115 | $50,087 | $16,758,331 |
| 4 | 39 | $80,202 | $30,025 | $50,177 | $16,708,154 |
| 4 | 40 | $80,202 | $29,935 | $50,267 | $16,657,887 |
| 4 | 41 | $80,202 | $29,845 | $50,357 | $16,607,530 |
| 4 | 42 | $80,202 | $29,755 | $50,447 | $16,557,083 |
| 4 | 43 | $80,202 | $29,665 | $50,537 | $16,506,546 |
| 4 | 44 | $80,202 | $29,574 | $50,628 | $16,455,918 |
| 4 | 45 | $80,202 | $29,484 | $50,719 | $16,405,199 |
| 4 | 46 | $80,202 | $29,393 | $50,810 | $16,354,389 |
| 4 | 47 | $80,202 | $29,302 | $50,901 | $16,303,489 |
| 4 | 48 | $80,202 | $29,210 | $50,992 | $16,252,497 |
| 5 | 49 | $80,202 | $29,119 | $51,083 | $16,201,414 |
| 5 | 50 | $80,202 | $29,028 | $51,175 | $16,150,239 |
| 5 | 51 | $80,202 | $28,936 | $51,266 | $16,098,973 |
| 5 | 52 | $80,202 | $28,844 | $51,358 | $16,047,614 |
| 5 | 53 | $80,202 | $28,752 | $51,450 | $15,996,164 |
| 5 | 54 | $80,202 | $28,660 | $51,542 | $15,944,622 |
| 5 | 55 | $80,202 | $28,567 | $51,635 | $15,892,987 |
| 5 | 56 | $80,202 | $28,475 | $51,727 | $15,841,260 |
| 5 | 57 | $80,202 | $28,382 | $51,820 | $15,789,440 |
| 5 | 58 | $80,202 | $28,289 | $51,913 | $15,737,527 |
| 5 | 59 | $80,202 | $28,196 | $52,006 | $15,685,521 |
| 5 | 60 | $80,202 | $28,103 | $52,099 | $15,633,422 |
| 6 | 61 | $80,202 | $28,010 | $52,192 | $15,581,229 |
| 6 | 62 | $80,202 | $27,916 | $52,286 | $15,528,944 |
| 6 | 63 | $80,202 | $27,823 | $52,380 | $15,476,564 |
| 6 | 64 | $80,202 | $27,729 | $52,473 | $15,424,091 |
| 6 | 65 | $80,202 | $27,635 | $52,567 | $15,371,523 |
| 6 | 66 | $80,202 | $27,541 | $52,662 | $15,318,862 |
| 6 | 67 | $80,202 | $27,446 | $52,756 | $15,266,106 |
| 6 | 68 | $80,202 | $27,352 | $52,850 | $15,213,255 |
| 6 | 69 | $80,202 | $27,257 | $52,945 | $15,160,310 |
| 6 | 70 | $80,202 | $27,162 | $53,040 | $15,107,270 |
| 6 | 71 | $80,202 | $27,067 | $53,135 | $15,054,135 |
| 6 | 72 | $80,202 | $26,972 | $53,230 | $15,000,905 |
| 7 | 73 | $80,202 | $26,877 | $53,326 | $14,947,579 |
| 7 | 74 | $80,202 | $26,781 | $53,421 | $14,894,158 |
| 7 | 75 | $80,202 | $26,685 | $53,517 | $14,840,641 |
| 7 | 76 | $80,202 | $26,589 | $53,613 | $14,787,028 |
| 7 | 77 | $80,202 | $26,493 | $53,709 | $14,733,319 |
| 7 | 78 | $80,202 | $26,397 | $53,805 | $14,679,514 |
| 7 | 79 | $80,202 | $26,301 | $53,901 | $14,625,613 |
| 7 | 80 | $80,202 | $26,204 | $53,998 | $14,571,615 |
| 7 | 81 | $80,202 | $26,107 | $54,095 | $14,517,520 |
| 7 | 82 | $80,202 | $26,011 | $54,192 | $14,463,328 |
| 7 | 83 | $80,202 | $25,913 | $54,289 | $14,409,040 |
| 7 | 84 | $80,202 | $25,816 | $54,386 | $14,354,653 |
| 8 | 85 | $80,202 | $25,719 | $54,483 | $14,300,170 |
| 8 | 86 | $80,202 | $25,621 | $54,581 | $14,245,589 |
| 8 | 87 | $80,202 | $25,523 | $54,679 | $14,190,910 |
| 8 | 88 | $80,202 | $25,425 | $54,777 | $14,136,133 |
| 8 | 89 | $80,202 | $25,327 | $54,875 | $14,081,258 |
| 8 | 90 | $80,202 | $25,229 | $54,973 | $14,026,285 |
| 8 | 91 | $80,202 | $25,130 | $55,072 | $13,971,213 |
| 8 | 92 | $80,202 | $25,032 | $55,170 | $13,916,042 |
| 8 | 93 | $80,202 | $24,933 | $55,269 | $13,860,773 |
| 8 | 94 | $80,202 | $24,834 | $55,368 | $13,805,405 |
| 8 | 95 | $80,202 | $24,735 | $55,468 | $13,749,937 |
| 8 | 96 | $80,202 | $24,635 | $55,567 | $13,694,370 |
| 9 | 97 | $80,202 | $24,536 | $55,667 | $13,638,704 |
| 9 | 98 | $80,202 | $24,436 | $55,766 | $13,582,937 |
| 9 | 99 | $80,202 | $24,336 | $55,866 | $13,527,071 |
| 9 | 100 | $80,202 | $24,236 | $55,966 | $13,471,105 |
| 9 | 101 | $80,202 | $24,136 | $56,067 | $13,415,038 |
| 9 | 102 | $80,202 | $24,035 | $56,167 | $13,358,872 |
| 9 | 103 | $80,202 | $23,935 | $56,268 | $13,302,604 |
| 9 | 104 | $80,202 | $23,834 | $56,368 | $13,246,235 |
| 9 | 105 | $80,202 | $23,733 | $56,469 | $13,189,766 |
| 9 | 106 | $80,202 | $23,632 | $56,571 | $13,133,195 |
| 9 | 107 | $80,202 | $23,530 | $56,672 | $13,076,524 |
| 9 | 108 | $80,202 | $23,429 | $56,773 | $13,019,750 |
| 10 | 109 | $80,202 | $23,327 | $56,875 | $12,962,875 |
| 10 | 110 | $80,202 | $23,225 | $56,977 | $12,905,898 |
| 10 | 111 | $80,202 | $23,123 | $57,079 | $12,848,819 |
| 10 | 112 | $80,202 | $23,021 | $57,181 | $12,791,637 |
| 10 | 113 | $80,202 | $22,918 | $57,284 | $12,734,353 |
| 10 | 114 | $80,202 | $22,816 | $57,387 | $12,676,967 |
| 10 | 115 | $80,202 | $22,713 | $57,489 | $12,619,477 |
| 10 | 116 | $80,202 | $22,610 | $57,592 | $12,561,885 |
| 10 | 117 | $80,202 | $22,507 | $57,696 | $12,504,189 |
| 10 | 118 | $80,202 | $22,403 | $57,799 | $12,446,391 |
| 10 | 119 | $80,202 | $22,300 | $57,902 | $12,388,488 |
| 10 | 120 | $80,202 | $22,196 | $58,006 | $12,330,482 |
| 11 | 121 | $80,202 | $22,092 | $58,110 | $12,272,372 |
| 11 | 122 | $80,202 | $21,988 | $58,214 | $12,214,157 |
| 11 | 123 | $80,202 | $21,884 | $58,319 | $12,155,839 |
| 11 | 124 | $80,202 | $21,779 | $58,423 | $12,097,416 |
| 11 | 125 | $80,202 | $21,675 | $58,528 | $12,038,888 |
| 11 | 126 | $80,202 | $21,570 | $58,633 | $11,980,256 |
| 11 | 127 | $80,202 | $21,465 | $58,738 | $11,921,518 |
| 11 | 128 | $80,202 | $21,359 | $58,843 | $11,862,675 |
| 11 | 129 | $80,202 | $21,254 | $58,948 | $11,803,727 |
| 11 | 130 | $80,202 | $21,148 | $59,054 | $11,744,673 |
| 11 | 131 | $80,202 | $21,043 | $59,160 | $11,685,513 |
| 11 | 132 | $80,202 | $20,937 | $59,266 | $11,626,247 |
| 12 | 133 | $80,202 | $20,830 | $59,372 | $11,566,876 |
| 12 | 134 | $80,202 | $20,724 | $59,478 | $11,507,397 |
| 12 | 135 | $80,202 | $20,617 | $59,585 | $11,447,812 |
| 12 | 136 | $80,202 | $20,511 | $59,692 | $11,388,121 |
| 12 | 137 | $80,202 | $20,404 | $59,799 | $11,328,322 |
| 12 | 138 | $80,202 | $20,297 | $59,906 | $11,268,417 |
| 12 | 139 | $80,202 | $20,189 | $60,013 | $11,208,404 |
| 12 | 140 | $80,202 | $20,082 | $60,121 | $11,148,283 |
| 12 | 141 | $80,202 | $19,974 | $60,228 | $11,088,055 |
| 12 | 142 | $80,202 | $19,866 | $60,336 | $11,027,719 |
| 12 | 143 | $80,202 | $19,758 | $60,444 | $10,967,274 |
| 12 | 144 | $80,202 | $19,650 | $60,553 | $10,906,722 |
| 13 | 145 | $80,202 | $19,541 | $60,661 | $10,846,061 |
| 13 | 146 | $80,202 | $19,433 | $60,770 | $10,785,291 |
| 13 | 147 | $80,202 | $19,324 | $60,879 | $10,724,413 |
| 13 | 148 | $80,202 | $19,215 | $60,988 | $10,663,425 |
| 13 | 149 | $80,202 | $19,105 | $61,097 | $10,602,328 |
| 13 | 150 | $80,202 | $18,996 | $61,206 | $10,541,121 |
| 13 | 151 | $80,202 | $18,886 | $61,316 | $10,479,805 |
| 13 | 152 | $80,202 | $18,776 | $61,426 | $10,418,379 |
| 13 | 153 | $80,202 | $18,666 | $61,536 | $10,356,843 |
| 13 | 154 | $80,202 | $18,556 | $61,646 | $10,295,197 |
| 13 | 155 | $80,202 | $18,446 | $61,757 | $10,233,441 |
| 13 | 156 | $80,202 | $18,335 | $61,867 | $10,171,573 |
| 14 | 157 | $80,202 | $18,224 | $61,978 | $10,109,595 |
| 14 | 158 | $80,202 | $18,113 | $62,089 | $10,047,506 |
| 14 | 159 | $80,202 | $18,002 | $62,200 | $9,985,305 |
| 14 | 160 | $80,202 | $17,890 | $62,312 | $9,922,993 |
| 14 | 161 | $80,202 | $17,779 | $62,424 | $9,860,570 |
| 14 | 162 | $80,202 | $17,667 | $62,535 | $9,798,034 |
| 14 | 163 | $80,202 | $17,555 | $62,647 | $9,735,387 |
| 14 | 164 | $80,202 | $17,443 | $62,760 | $9,672,627 |
| 14 | 165 | $80,202 | $17,330 | $62,872 | $9,609,755 |
| 14 | 166 | $80,202 | $17,217 | $62,985 | $9,546,770 |
| 14 | 167 | $80,202 | $17,105 | $63,098 | $9,483,673 |
| 14 | 168 | $80,202 | $16,992 | $63,211 | $9,420,462 |
| 15 | 169 | $80,202 | $16,878 | $63,324 | $9,357,138 |
| 15 | 170 | $80,202 | $16,765 | $63,437 | $9,293,701 |
| 15 | 171 | $80,202 | $16,651 | $63,551 | $9,230,150 |
| 15 | 172 | $80,202 | $16,537 | $63,665 | $9,166,485 |
| 15 | 173 | $80,202 | $16,423 | $63,779 | $9,102,706 |
| 15 | 174 | $80,202 | $16,309 | $63,893 | $9,038,813 |
| 15 | 175 | $80,202 | $16,195 | $64,008 | $8,974,805 |
| 15 | 176 | $80,202 | $16,080 | $64,122 | $8,910,683 |
| 15 | 177 | $80,202 | $15,965 | $64,237 | $8,846,445 |
| 15 | 178 | $80,202 | $15,850 | $64,352 | $8,782,093 |
| 15 | 179 | $80,202 | $15,735 | $64,468 | $8,717,625 |
| 15 | 180 | $80,202 | $15,619 | $64,583 | $8,653,042 |
| 16 | 181 | $80,202 | $15,503 | $64,699 | $8,588,343 |
| 16 | 182 | $80,202 | $15,387 | $64,815 | $8,523,528 |
| 16 | 183 | $80,202 | $15,271 | $64,931 | $8,458,597 |
| 16 | 184 | $80,202 | $15,155 | $65,047 | $8,393,550 |
| 16 | 185 | $80,202 | $15,038 | $65,164 | $8,328,386 |
| 16 | 186 | $80,202 | $14,922 | $65,281 | $8,263,106 |
| 16 | 187 | $80,202 | $14,805 | $65,398 | $8,197,708 |
| 16 | 188 | $80,202 | $14,688 | $65,515 | $8,132,194 |
| 16 | 189 | $80,202 | $14,570 | $65,632 | $8,066,562 |
| 16 | 190 | $80,202 | $14,453 | $65,750 | $8,000,812 |
| 16 | 191 | $80,202 | $14,335 | $65,867 | $7,934,944 |
| 16 | 192 | $80,202 | $14,217 | $65,985 | $7,868,959 |
| 17 | 193 | $80,202 | $14,099 | $66,104 | $7,802,855 |
| 17 | 194 | $80,202 | $13,980 | $66,222 | $7,736,633 |
| 17 | 195 | $80,202 | $13,861 | $66,341 | $7,670,292 |
| 17 | 196 | $80,202 | $13,743 | $66,460 | $7,603,833 |
| 17 | 197 | $80,202 | $13,624 | $66,579 | $7,537,254 |
| 17 | 198 | $80,202 | $13,504 | $66,698 | $7,470,556 |
| 17 | 199 | $80,202 | $13,385 | $66,818 | $7,403,738 |
| 17 | 200 | $80,202 | $13,265 | $66,937 | $7,336,801 |
| 17 | 201 | $80,202 | $13,145 | $67,057 | $7,269,744 |
| 17 | 202 | $80,202 | $13,025 | $67,177 | $7,202,567 |
| 17 | 203 | $80,202 | $12,905 | $67,298 | $7,135,269 |
| 17 | 204 | $80,202 | $12,784 | $67,418 | $7,067,851 |
| 18 | 205 | $80,202 | $12,663 | $67,539 | $7,000,312 |
| 18 | 206 | $80,202 | $12,542 | $67,660 | $6,932,652 |
| 18 | 207 | $80,202 | $12,421 | $67,781 | $6,864,871 |
| 18 | 208 | $80,202 | $12,300 | $67,903 | $6,796,968 |
| 18 | 209 | $80,202 | $12,178 | $68,024 | $6,728,944 |
| 18 | 210 | $80,202 | $12,056 | $68,146 | $6,660,797 |
| 18 | 211 | $80,202 | $11,934 | $68,268 | $6,592,529 |
| 18 | 212 | $80,202 | $11,812 | $68,391 | $6,524,138 |
| 18 | 213 | $80,202 | $11,689 | $68,513 | $6,455,625 |
| 18 | 214 | $80,202 | $11,566 | $68,636 | $6,386,989 |
| 18 | 215 | $80,202 | $11,443 | $68,759 | $6,318,230 |
| 18 | 216 | $80,202 | $11,320 | $68,882 | $6,249,348 |
| 19 | 217 | $80,202 | $11,197 | $69,006 | $6,180,343 |
| 19 | 218 | $80,202 | $11,073 | $69,129 | $6,111,214 |
| 19 | 219 | $80,202 | $10,949 | $69,253 | $6,041,961 |
| 19 | 220 | $80,202 | $10,825 | $69,377 | $5,972,584 |
| 19 | 221 | $80,202 | $10,701 | $69,501 | $5,903,082 |
| 19 | 222 | $80,202 | $10,576 | $69,626 | $5,833,456 |
| 19 | 223 | $80,202 | $10,452 | $69,751 | $5,763,706 |
| 19 | 224 | $80,202 | $10,327 | $69,876 | $5,693,830 |
| 19 | 225 | $80,202 | $10,201 | $70,001 | $5,623,829 |
| 19 | 226 | $80,202 | $10,076 | $70,126 | $5,553,703 |
| 19 | 227 | $80,202 | $9,950 | $70,252 | $5,483,451 |
| 19 | 228 | $80,202 | $9,825 | $70,378 | $5,413,073 |
| 20 | 229 | $80,202 | $9,698 | $70,504 | $5,342,570 |
| 20 | 230 | $80,202 | $9,572 | $70,630 | $5,271,939 |
| 20 | 231 | $80,202 | $9,446 | $70,757 | $5,201,183 |
| 20 | 232 | $80,202 | $9,319 | $70,883 | $5,130,299 |
| 20 | 233 | $80,202 | $9,192 | $71,010 | $5,059,289 |
| 20 | 234 | $80,202 | $9,065 | $71,138 | $4,988,151 |
| 20 | 235 | $80,202 | $8,937 | $71,265 | $4,916,886 |
| 20 | 236 | $80,202 | $8,809 | $71,393 | $4,845,493 |
| 20 | 237 | $80,202 | $8,682 | $71,521 | $4,773,972 |
| 20 | 238 | $80,202 | $8,553 | $71,649 | $4,702,323 |
| 20 | 239 | $80,202 | $8,425 | $71,777 | $4,630,546 |
| 20 | 240 | $80,202 | $8,296 | $71,906 | $4,558,640 |
| 21 | 241 | $80,202 | $8,168 | $72,035 | $4,486,606 |
| 21 | 242 | $80,202 | $8,039 | $72,164 | $4,414,442 |
| 21 | 243 | $80,202 | $7,909 | $72,293 | $4,342,149 |
| 21 | 244 | $80,202 | $7,780 | $72,423 | $4,269,726 |
| 21 | 245 | $80,202 | $7,650 | $72,552 | $4,197,174 |
| 21 | 246 | $80,202 | $7,520 | $72,682 | $4,124,492 |
| 21 | 247 | $80,202 | $7,390 | $72,813 | $4,051,679 |
| 21 | 248 | $80,202 | $7,259 | $72,943 | $3,978,736 |
| 21 | 249 | $80,202 | $7,129 | $73,074 | $3,905,662 |
| 21 | 250 | $80,202 | $6,998 | $73,205 | $3,832,458 |
| 21 | 251 | $80,202 | $6,866 | $73,336 | $3,759,122 |
| 21 | 252 | $80,202 | $6,735 | $73,467 | $3,685,655 |
| 22 | 253 | $80,202 | $6,603 | $73,599 | $3,612,056 |
| 22 | 254 | $80,202 | $6,472 | $73,731 | $3,538,325 |
| 22 | 255 | $80,202 | $6,339 | $73,863 | $3,464,463 |
| 22 | 256 | $80,202 | $6,207 | $73,995 | $3,390,468 |
| 22 | 257 | $80,202 | $6,075 | $74,128 | $3,316,340 |
| 22 | 258 | $80,202 | $5,942 | $74,260 | $3,242,080 |
| 22 | 259 | $80,202 | $5,809 | $74,394 | $3,167,686 |
| 22 | 260 | $80,202 | $5,675 | $74,527 | $3,093,159 |
| 22 | 261 | $80,202 | $5,542 | $74,660 | $3,018,499 |
| 22 | 262 | $80,202 | $5,408 | $74,794 | $2,943,705 |
| 22 | 263 | $80,202 | $5,274 | $74,928 | $2,868,777 |
| 22 | 264 | $80,202 | $5,140 | $75,062 | $2,793,714 |
| 23 | 265 | $80,202 | $5,005 | $75,197 | $2,718,517 |
| 23 | 266 | $80,202 | $4,871 | $75,332 | $2,643,186 |
| 23 | 267 | $80,202 | $4,736 | $75,467 | $2,567,719 |
| 23 | 268 | $80,202 | $4,600 | $75,602 | $2,492,118 |
| 23 | 269 | $80,202 | $4,465 | $75,737 | $2,416,380 |
| 23 | 270 | $80,202 | $4,329 | $75,873 | $2,340,507 |
| 23 | 271 | $80,202 | $4,193 | $76,009 | $2,264,499 |
| 23 | 272 | $80,202 | $4,057 | $76,145 | $2,188,354 |
| 23 | 273 | $80,202 | $3,921 | $76,281 | $2,112,072 |
| 23 | 274 | $80,202 | $3,784 | $76,418 | $2,035,654 |
| 23 | 275 | $80,202 | $3,647 | $76,555 | $1,959,099 |
| 23 | 276 | $80,202 | $3,510 | $76,692 | $1,882,407 |
| 24 | 277 | $80,202 | $3,373 | $76,830 | $1,805,577 |
| 24 | 278 | $80,202 | $3,235 | $76,967 | $1,728,610 |
| 24 | 279 | $80,202 | $3,097 | $77,105 | $1,651,505 |
| 24 | 280 | $80,202 | $2,959 | $77,243 | $1,574,261 |
| 24 | 281 | $80,202 | $2,821 | $77,382 | $1,496,880 |
| 24 | 282 | $80,202 | $2,682 | $77,520 | $1,419,359 |
| 24 | 283 | $80,202 | $2,543 | $77,659 | $1,341,700 |
| 24 | 284 | $80,202 | $2,404 | $77,798 | $1,263,902 |
| 24 | 285 | $80,202 | $2,264 | $77,938 | $1,185,964 |
| 24 | 286 | $80,202 | $2,125 | $78,077 | $1,107,887 |
| 24 | 287 | $80,202 | $1,985 | $78,217 | $1,029,669 |
| 24 | 288 | $80,202 | $1,845 | $78,357 | $951,312 |
| 25 | 289 | $80,202 | $1,704 | $78,498 | $872,814 |
| 25 | 290 | $80,202 | $1,564 | $78,638 | $794,176 |
| 25 | 291 | $80,202 | $1,423 | $78,779 | $715,396 |
| 25 | 292 | $80,202 | $1,282 | $78,921 | $636,476 |
| 25 | 293 | $80,202 | $1,140 | $79,062 | $557,414 |
| 25 | 294 | $80,202 | $999 | $79,204 | $478,210 |
| 25 | 295 | $80,202 | $857 | $79,345 | $398,865 |
| 25 | 296 | $80,202 | $715 | $79,488 | $319,377 |
| 25 | 297 | $80,202 | $572 | $79,630 | $239,747 |
| 25 | 298 | $80,202 | $430 | $79,773 | $159,974 |
| 25 | 299 | $80,202 | $287 | $79,916 | $80,059 |
| 25 | 300 | $80,202 | $143 | $80,059 | $0 |
