首期 (港幣)
$11,840,000
每月還款 (港幣)
$76,580
總貸款額 (港幣)
$17,760,000
+
總利息 (港幣)
$5,214,065
=
總還款額 (港幣)
$22,974,065
| 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 | $76,580 | $31,820 | $44,760 | $17,715,240 |
| 1 | 2 | $76,580 | $31,740 | $44,840 | $17,670,399 |
| 1 | 3 | $76,580 | $31,659 | $44,921 | $17,625,479 |
| 1 | 4 | $76,580 | $31,579 | $45,001 | $17,580,477 |
| 1 | 5 | $76,580 | $31,498 | $45,082 | $17,535,396 |
| 1 | 6 | $76,580 | $31,418 | $45,163 | $17,490,233 |
| 1 | 7 | $76,580 | $31,337 | $45,244 | $17,444,989 |
| 1 | 8 | $76,580 | $31,256 | $45,325 | $17,399,665 |
| 1 | 9 | $76,580 | $31,174 | $45,406 | $17,354,259 |
| 1 | 10 | $76,580 | $31,093 | $45,487 | $17,308,772 |
| 1 | 11 | $76,580 | $31,012 | $45,569 | $17,263,203 |
| 1 | 12 | $76,580 | $30,930 | $45,650 | $17,217,553 |
| 2 | 13 | $76,580 | $30,848 | $45,732 | $17,171,821 |
| 2 | 14 | $76,580 | $30,766 | $45,814 | $17,126,007 |
| 2 | 15 | $76,580 | $30,684 | $45,896 | $17,080,111 |
| 2 | 16 | $76,580 | $30,602 | $45,978 | $17,034,132 |
| 2 | 17 | $76,580 | $30,519 | $46,061 | $16,988,071 |
| 2 | 18 | $76,580 | $30,437 | $46,143 | $16,941,928 |
| 2 | 19 | $76,580 | $30,354 | $46,226 | $16,895,702 |
| 2 | 20 | $76,580 | $30,271 | $46,309 | $16,849,394 |
| 2 | 21 | $76,580 | $30,188 | $46,392 | $16,803,002 |
| 2 | 22 | $76,580 | $30,105 | $46,475 | $16,756,527 |
| 2 | 23 | $76,580 | $30,022 | $46,558 | $16,709,969 |
| 2 | 24 | $76,580 | $29,939 | $46,642 | $16,663,327 |
| 3 | 25 | $76,580 | $29,855 | $46,725 | $16,616,602 |
| 3 | 26 | $76,580 | $29,771 | $46,809 | $16,569,793 |
| 3 | 27 | $76,580 | $29,688 | $46,893 | $16,522,901 |
| 3 | 28 | $76,580 | $29,604 | $46,977 | $16,475,924 |
| 3 | 29 | $76,580 | $29,519 | $47,061 | $16,428,863 |
| 3 | 30 | $76,580 | $29,435 | $47,145 | $16,381,718 |
| 3 | 31 | $76,580 | $29,351 | $47,230 | $16,334,488 |
| 3 | 32 | $76,580 | $29,266 | $47,314 | $16,287,174 |
| 3 | 33 | $76,580 | $29,181 | $47,399 | $16,239,775 |
| 3 | 34 | $76,580 | $29,096 | $47,484 | $16,192,291 |
| 3 | 35 | $76,580 | $29,011 | $47,569 | $16,144,722 |
| 3 | 36 | $76,580 | $28,926 | $47,654 | $16,097,068 |
| 4 | 37 | $76,580 | $28,841 | $47,740 | $16,049,328 |
| 4 | 38 | $76,580 | $28,755 | $47,825 | $16,001,503 |
| 4 | 39 | $76,580 | $28,669 | $47,911 | $15,953,592 |
| 4 | 40 | $76,580 | $28,584 | $47,997 | $15,905,596 |
| 4 | 41 | $76,580 | $28,498 | $48,083 | $15,857,513 |
| 4 | 42 | $76,580 | $28,411 | $48,169 | $15,809,344 |
| 4 | 43 | $76,580 | $28,325 | $48,255 | $15,761,089 |
| 4 | 44 | $76,580 | $28,239 | $48,342 | $15,712,747 |
| 4 | 45 | $76,580 | $28,152 | $48,428 | $15,664,319 |
| 4 | 46 | $76,580 | $28,065 | $48,515 | $15,615,804 |
| 4 | 47 | $76,580 | $27,978 | $48,602 | $15,567,202 |
| 4 | 48 | $76,580 | $27,891 | $48,689 | $15,518,513 |
| 5 | 49 | $76,580 | $27,804 | $48,776 | $15,469,737 |
| 5 | 50 | $76,580 | $27,717 | $48,864 | $15,420,873 |
| 5 | 51 | $76,580 | $27,629 | $48,951 | $15,371,922 |
| 5 | 52 | $76,580 | $27,541 | $49,039 | $15,322,883 |
| 5 | 53 | $76,580 | $27,453 | $49,127 | $15,273,757 |
| 5 | 54 | $76,580 | $27,365 | $49,215 | $15,224,542 |
| 5 | 55 | $76,580 | $27,277 | $49,303 | $15,175,239 |
| 5 | 56 | $76,580 | $27,189 | $49,391 | $15,125,848 |
| 5 | 57 | $76,580 | $27,100 | $49,480 | $15,076,368 |
| 5 | 58 | $76,580 | $27,012 | $49,568 | $15,026,800 |
| 5 | 59 | $76,580 | $26,923 | $49,657 | $14,977,142 |
| 5 | 60 | $76,580 | $26,834 | $49,746 | $14,927,396 |
| 6 | 61 | $76,580 | $26,745 | $49,835 | $14,877,561 |
| 6 | 62 | $76,580 | $26,656 | $49,925 | $14,827,636 |
| 6 | 63 | $76,580 | $26,566 | $50,014 | $14,777,622 |
| 6 | 64 | $76,580 | $26,477 | $50,104 | $14,727,519 |
| 6 | 65 | $76,580 | $26,387 | $50,193 | $14,677,325 |
| 6 | 66 | $76,580 | $26,297 | $50,283 | $14,627,042 |
| 6 | 67 | $76,580 | $26,207 | $50,373 | $14,576,669 |
| 6 | 68 | $76,580 | $26,117 | $50,464 | $14,526,205 |
| 6 | 69 | $76,580 | $26,026 | $50,554 | $14,475,651 |
| 6 | 70 | $76,580 | $25,936 | $50,645 | $14,425,006 |
| 6 | 71 | $76,580 | $25,845 | $50,735 | $14,374,271 |
| 6 | 72 | $76,580 | $25,754 | $50,826 | $14,323,444 |
| 7 | 73 | $76,580 | $25,663 | $50,917 | $14,272,527 |
| 7 | 74 | $76,580 | $25,572 | $51,009 | $14,221,518 |
| 7 | 75 | $76,580 | $25,480 | $51,100 | $14,170,418 |
| 7 | 76 | $76,580 | $25,389 | $51,192 | $14,119,227 |
| 7 | 77 | $76,580 | $25,297 | $51,283 | $14,067,944 |
| 7 | 78 | $76,580 | $25,205 | $51,375 | $14,016,568 |
| 7 | 79 | $76,580 | $25,113 | $51,467 | $13,965,101 |
| 7 | 80 | $76,580 | $25,021 | $51,559 | $13,913,542 |
| 7 | 81 | $76,580 | $24,928 | $51,652 | $13,861,890 |
| 7 | 82 | $76,580 | $24,836 | $51,744 | $13,810,146 |
| 7 | 83 | $76,580 | $24,743 | $51,837 | $13,758,309 |
| 7 | 84 | $76,580 | $24,650 | $51,930 | $13,706,379 |
| 8 | 85 | $76,580 | $24,557 | $52,023 | $13,654,356 |
| 8 | 86 | $76,580 | $24,464 | $52,116 | $13,602,240 |
| 8 | 87 | $76,580 | $24,371 | $52,210 | $13,550,030 |
| 8 | 88 | $76,580 | $24,277 | $52,303 | $13,497,727 |
| 8 | 89 | $76,580 | $24,183 | $52,397 | $13,445,330 |
| 8 | 90 | $76,580 | $24,090 | $52,491 | $13,392,840 |
| 8 | 91 | $76,580 | $23,996 | $52,585 | $13,340,255 |
| 8 | 92 | $76,580 | $23,901 | $52,679 | $13,287,576 |
| 8 | 93 | $76,580 | $23,807 | $52,773 | $13,234,803 |
| 8 | 94 | $76,580 | $23,712 | $52,868 | $13,181,935 |
| 8 | 95 | $76,580 | $23,618 | $52,963 | $13,128,972 |
| 8 | 96 | $76,580 | $23,523 | $53,057 | $13,075,915 |
| 9 | 97 | $76,580 | $23,428 | $53,153 | $13,022,762 |
| 9 | 98 | $76,580 | $23,332 | $53,248 | $12,969,514 |
| 9 | 99 | $76,580 | $23,237 | $53,343 | $12,916,171 |
| 9 | 100 | $76,580 | $23,141 | $53,439 | $12,862,733 |
| 9 | 101 | $76,580 | $23,046 | $53,534 | $12,809,198 |
| 9 | 102 | $76,580 | $22,950 | $53,630 | $12,755,568 |
| 9 | 103 | $76,580 | $22,854 | $53,726 | $12,701,841 |
| 9 | 104 | $76,580 | $22,757 | $53,823 | $12,648,018 |
| 9 | 105 | $76,580 | $22,661 | $53,919 | $12,594,099 |
| 9 | 106 | $76,580 | $22,564 | $54,016 | $12,540,083 |
| 9 | 107 | $76,580 | $22,468 | $54,113 | $12,485,971 |
| 9 | 108 | $76,580 | $22,371 | $54,210 | $12,431,761 |
| 10 | 109 | $76,580 | $22,274 | $54,307 | $12,377,455 |
| 10 | 110 | $76,580 | $22,176 | $54,404 | $12,323,051 |
| 10 | 111 | $76,580 | $22,079 | $54,501 | $12,268,549 |
| 10 | 112 | $76,580 | $21,981 | $54,599 | $12,213,950 |
| 10 | 113 | $76,580 | $21,883 | $54,697 | $12,159,253 |
| 10 | 114 | $76,580 | $21,785 | $54,795 | $12,104,458 |
| 10 | 115 | $76,580 | $21,687 | $54,893 | $12,049,565 |
| 10 | 116 | $76,580 | $21,589 | $54,991 | $11,994,574 |
| 10 | 117 | $76,580 | $21,490 | $55,090 | $11,939,484 |
| 10 | 118 | $76,580 | $21,392 | $55,189 | $11,884,295 |
| 10 | 119 | $76,580 | $21,293 | $55,288 | $11,829,008 |
| 10 | 120 | $76,580 | $21,194 | $55,387 | $11,773,621 |
| 11 | 121 | $76,580 | $21,094 | $55,486 | $11,718,136 |
| 11 | 122 | $76,580 | $20,995 | $55,585 | $11,662,550 |
| 11 | 123 | $76,580 | $20,895 | $55,685 | $11,606,866 |
| 11 | 124 | $76,580 | $20,796 | $55,785 | $11,551,081 |
| 11 | 125 | $76,580 | $20,696 | $55,885 | $11,495,196 |
| 11 | 126 | $76,580 | $20,596 | $55,985 | $11,439,212 |
| 11 | 127 | $76,580 | $20,495 | $56,085 | $11,383,127 |
| 11 | 128 | $76,580 | $20,395 | $56,185 | $11,326,941 |
| 11 | 129 | $76,580 | $20,294 | $56,286 | $11,270,655 |
| 11 | 130 | $76,580 | $20,193 | $56,387 | $11,214,268 |
| 11 | 131 | $76,580 | $20,092 | $56,488 | $11,157,780 |
| 11 | 132 | $76,580 | $19,991 | $56,589 | $11,101,191 |
| 12 | 133 | $76,580 | $19,890 | $56,691 | $11,044,501 |
| 12 | 134 | $76,580 | $19,788 | $56,792 | $10,987,708 |
| 12 | 135 | $76,580 | $19,686 | $56,894 | $10,930,814 |
| 12 | 136 | $76,580 | $19,584 | $56,996 | $10,873,819 |
| 12 | 137 | $76,580 | $19,482 | $57,098 | $10,816,721 |
| 12 | 138 | $76,580 | $19,380 | $57,200 | $10,759,520 |
| 12 | 139 | $76,580 | $19,277 | $57,303 | $10,702,218 |
| 12 | 140 | $76,580 | $19,175 | $57,405 | $10,644,812 |
| 12 | 141 | $76,580 | $19,072 | $57,508 | $10,587,304 |
| 12 | 142 | $76,580 | $18,969 | $57,611 | $10,529,693 |
| 12 | 143 | $76,580 | $18,866 | $57,715 | $10,471,978 |
| 12 | 144 | $76,580 | $18,762 | $57,818 | $10,414,160 |
| 13 | 145 | $76,580 | $18,659 | $57,922 | $10,356,239 |
| 13 | 146 | $76,580 | $18,555 | $58,025 | $10,298,213 |
| 13 | 147 | $76,580 | $18,451 | $58,129 | $10,240,084 |
| 13 | 148 | $76,580 | $18,347 | $58,233 | $10,181,851 |
| 13 | 149 | $76,580 | $18,242 | $58,338 | $10,123,513 |
| 13 | 150 | $76,580 | $18,138 | $58,442 | $10,065,071 |
| 13 | 151 | $76,580 | $18,033 | $58,547 | $10,006,524 |
| 13 | 152 | $76,580 | $17,928 | $58,652 | $9,947,872 |
| 13 | 153 | $76,580 | $17,823 | $58,757 | $9,889,115 |
| 13 | 154 | $76,580 | $17,718 | $58,862 | $9,830,253 |
| 13 | 155 | $76,580 | $17,613 | $58,968 | $9,771,285 |
| 13 | 156 | $76,580 | $17,507 | $59,073 | $9,712,212 |
| 14 | 157 | $76,580 | $17,401 | $59,179 | $9,653,033 |
| 14 | 158 | $76,580 | $17,295 | $59,285 | $9,593,747 |
| 14 | 159 | $76,580 | $17,189 | $59,391 | $9,534,356 |
| 14 | 160 | $76,580 | $17,082 | $59,498 | $9,474,858 |
| 14 | 161 | $76,580 | $16,976 | $59,604 | $9,415,254 |
| 14 | 162 | $76,580 | $16,869 | $59,711 | $9,355,543 |
| 14 | 163 | $76,580 | $16,762 | $59,818 | $9,295,724 |
| 14 | 164 | $76,580 | $16,655 | $59,925 | $9,235,799 |
| 14 | 165 | $76,580 | $16,547 | $60,033 | $9,175,766 |
| 14 | 166 | $76,580 | $16,440 | $60,140 | $9,115,626 |
| 14 | 167 | $76,580 | $16,332 | $60,248 | $9,055,378 |
| 14 | 168 | $76,580 | $16,224 | $60,356 | $8,995,022 |
| 15 | 169 | $76,580 | $16,116 | $60,464 | $8,934,558 |
| 15 | 170 | $76,580 | $16,008 | $60,572 | $8,873,985 |
| 15 | 171 | $76,580 | $15,899 | $60,681 | $8,813,304 |
| 15 | 172 | $76,580 | $15,791 | $60,790 | $8,752,515 |
| 15 | 173 | $76,580 | $15,682 | $60,899 | $8,691,616 |
| 15 | 174 | $76,580 | $15,572 | $61,008 | $8,630,608 |
| 15 | 175 | $76,580 | $15,463 | $61,117 | $8,569,491 |
| 15 | 176 | $76,580 | $15,354 | $61,227 | $8,508,265 |
| 15 | 177 | $76,580 | $15,244 | $61,336 | $8,446,928 |
| 15 | 178 | $76,580 | $15,134 | $61,446 | $8,385,482 |
| 15 | 179 | $76,580 | $15,024 | $61,556 | $8,323,926 |
| 15 | 180 | $76,580 | $14,914 | $61,667 | $8,262,260 |
| 16 | 181 | $76,580 | $14,803 | $61,777 | $8,200,483 |
| 16 | 182 | $76,580 | $14,693 | $61,888 | $8,138,595 |
| 16 | 183 | $76,580 | $14,582 | $61,999 | $8,076,596 |
| 16 | 184 | $76,580 | $14,471 | $62,110 | $8,014,487 |
| 16 | 185 | $76,580 | $14,359 | $62,221 | $7,952,266 |
| 16 | 186 | $76,580 | $14,248 | $62,332 | $7,889,933 |
| 16 | 187 | $76,580 | $14,136 | $62,444 | $7,827,489 |
| 16 | 188 | $76,580 | $14,024 | $62,556 | $7,764,933 |
| 16 | 189 | $76,580 | $13,912 | $62,668 | $7,702,265 |
| 16 | 190 | $76,580 | $13,800 | $62,780 | $7,639,485 |
| 16 | 191 | $76,580 | $13,687 | $62,893 | $7,576,592 |
| 16 | 192 | $76,580 | $13,575 | $63,005 | $7,513,587 |
| 17 | 193 | $76,580 | $13,462 | $63,118 | $7,450,468 |
| 17 | 194 | $76,580 | $13,349 | $63,231 | $7,387,237 |
| 17 | 195 | $76,580 | $13,235 | $63,345 | $7,323,892 |
| 17 | 196 | $76,580 | $13,122 | $63,458 | $7,260,434 |
| 17 | 197 | $76,580 | $13,008 | $63,572 | $7,196,862 |
| 17 | 198 | $76,580 | $12,894 | $63,686 | $7,133,176 |
| 17 | 199 | $76,580 | $12,780 | $63,800 | $7,069,376 |
| 17 | 200 | $76,580 | $12,666 | $63,914 | $7,005,462 |
| 17 | 201 | $76,580 | $12,551 | $64,029 | $6,941,433 |
| 17 | 202 | $76,580 | $12,437 | $64,143 | $6,877,290 |
| 17 | 203 | $76,580 | $12,322 | $64,258 | $6,813,031 |
| 17 | 204 | $76,580 | $12,207 | $64,374 | $6,748,658 |
| 18 | 205 | $76,580 | $12,091 | $64,489 | $6,684,169 |
| 18 | 206 | $76,580 | $11,976 | $64,604 | $6,619,564 |
| 18 | 207 | $76,580 | $11,860 | $64,720 | $6,554,844 |
| 18 | 208 | $76,580 | $11,744 | $64,836 | $6,490,008 |
| 18 | 209 | $76,580 | $11,628 | $64,952 | $6,425,056 |
| 18 | 210 | $76,580 | $11,512 | $65,069 | $6,359,987 |
| 18 | 211 | $76,580 | $11,395 | $65,185 | $6,294,802 |
| 18 | 212 | $76,580 | $11,278 | $65,302 | $6,229,500 |
| 18 | 213 | $76,580 | $11,161 | $65,419 | $6,164,081 |
| 18 | 214 | $76,580 | $11,044 | $65,536 | $6,098,545 |
| 18 | 215 | $76,580 | $10,927 | $65,654 | $6,032,891 |
| 18 | 216 | $76,580 | $10,809 | $65,771 | $5,967,120 |
| 19 | 217 | $76,580 | $10,691 | $65,889 | $5,901,231 |
| 19 | 218 | $76,580 | $10,573 | $66,007 | $5,835,223 |
| 19 | 219 | $76,580 | $10,455 | $66,125 | $5,769,098 |
| 19 | 220 | $76,580 | $10,336 | $66,244 | $5,702,854 |
| 19 | 221 | $76,580 | $10,218 | $66,363 | $5,636,491 |
| 19 | 222 | $76,580 | $10,099 | $66,482 | $5,570,010 |
| 19 | 223 | $76,580 | $9,980 | $66,601 | $5,503,409 |
| 19 | 224 | $76,580 | $9,860 | $66,720 | $5,436,689 |
| 19 | 225 | $76,580 | $9,741 | $66,839 | $5,369,850 |
| 19 | 226 | $76,580 | $9,621 | $66,959 | $5,302,891 |
| 19 | 227 | $76,580 | $9,501 | $67,079 | $5,235,811 |
| 19 | 228 | $76,580 | $9,381 | $67,199 | $5,168,612 |
| 20 | 229 | $76,580 | $9,260 | $67,320 | $5,101,292 |
| 20 | 230 | $76,580 | $9,140 | $67,440 | $5,033,852 |
| 20 | 231 | $76,580 | $9,019 | $67,561 | $4,966,291 |
| 20 | 232 | $76,580 | $8,898 | $67,682 | $4,898,608 |
| 20 | 233 | $76,580 | $8,777 | $67,804 | $4,830,805 |
| 20 | 234 | $76,580 | $8,655 | $67,925 | $4,762,880 |
| 20 | 235 | $76,580 | $8,533 | $68,047 | $4,694,833 |
| 20 | 236 | $76,580 | $8,412 | $68,169 | $4,626,664 |
| 20 | 237 | $76,580 | $8,289 | $68,291 | $4,558,374 |
| 20 | 238 | $76,580 | $8,167 | $68,413 | $4,489,960 |
| 20 | 239 | $76,580 | $8,045 | $68,536 | $4,421,425 |
| 20 | 240 | $76,580 | $7,922 | $68,658 | $4,352,766 |
| 21 | 241 | $76,580 | $7,799 | $68,782 | $4,283,985 |
| 21 | 242 | $76,580 | $7,675 | $68,905 | $4,215,080 |
| 21 | 243 | $76,580 | $7,552 | $69,028 | $4,146,052 |
| 21 | 244 | $76,580 | $7,428 | $69,152 | $4,076,900 |
| 21 | 245 | $76,580 | $7,304 | $69,276 | $4,007,624 |
| 21 | 246 | $76,580 | $7,180 | $69,400 | $3,938,224 |
| 21 | 247 | $76,580 | $7,056 | $69,524 | $3,868,700 |
| 21 | 248 | $76,580 | $6,931 | $69,649 | $3,799,051 |
| 21 | 249 | $76,580 | $6,807 | $69,774 | $3,729,278 |
| 21 | 250 | $76,580 | $6,682 | $69,899 | $3,659,379 |
| 21 | 251 | $76,580 | $6,556 | $70,024 | $3,589,355 |
| 21 | 252 | $76,580 | $6,431 | $70,149 | $3,519,206 |
| 22 | 253 | $76,580 | $6,305 | $70,275 | $3,448,931 |
| 22 | 254 | $76,580 | $6,179 | $70,401 | $3,378,530 |
| 22 | 255 | $76,580 | $6,053 | $70,527 | $3,308,003 |
| 22 | 256 | $76,580 | $5,927 | $70,653 | $3,237,350 |
| 22 | 257 | $76,580 | $5,800 | $70,780 | $3,166,570 |
| 22 | 258 | $76,580 | $5,673 | $70,907 | $3,095,663 |
| 22 | 259 | $76,580 | $5,546 | $71,034 | $3,024,629 |
| 22 | 260 | $76,580 | $5,419 | $71,161 | $2,953,468 |
| 22 | 261 | $76,580 | $5,292 | $71,289 | $2,882,180 |
| 22 | 262 | $76,580 | $5,164 | $71,416 | $2,810,763 |
| 22 | 263 | $76,580 | $5,036 | $71,544 | $2,739,219 |
| 22 | 264 | $76,580 | $4,908 | $71,672 | $2,667,546 |
| 23 | 265 | $76,580 | $4,779 | $71,801 | $2,595,746 |
| 23 | 266 | $76,580 | $4,651 | $71,930 | $2,523,816 |
| 23 | 267 | $76,580 | $4,522 | $72,058 | $2,451,758 |
| 23 | 268 | $76,580 | $4,393 | $72,187 | $2,379,570 |
| 23 | 269 | $76,580 | $4,263 | $72,317 | $2,307,253 |
| 23 | 270 | $76,580 | $4,134 | $72,446 | $2,234,807 |
| 23 | 271 | $76,580 | $4,004 | $72,576 | $2,162,231 |
| 23 | 272 | $76,580 | $3,874 | $72,706 | $2,089,525 |
| 23 | 273 | $76,580 | $3,744 | $72,836 | $2,016,688 |
| 23 | 274 | $76,580 | $3,613 | $72,967 | $1,943,721 |
| 23 | 275 | $76,580 | $3,483 | $73,098 | $1,870,623 |
| 23 | 276 | $76,580 | $3,352 | $73,229 | $1,797,395 |
| 24 | 277 | $76,580 | $3,220 | $73,360 | $1,724,035 |
| 24 | 278 | $76,580 | $3,089 | $73,491 | $1,650,544 |
| 24 | 279 | $76,580 | $2,957 | $73,623 | $1,576,921 |
| 24 | 280 | $76,580 | $2,825 | $73,755 | $1,503,166 |
| 24 | 281 | $76,580 | $2,693 | $73,887 | $1,429,279 |
| 24 | 282 | $76,580 | $2,561 | $74,019 | $1,355,259 |
| 24 | 283 | $76,580 | $2,428 | $74,152 | $1,281,107 |
| 24 | 284 | $76,580 | $2,295 | $74,285 | $1,206,822 |
| 24 | 285 | $76,580 | $2,162 | $74,418 | $1,132,404 |
| 24 | 286 | $76,580 | $2,029 | $74,551 | $1,057,853 |
| 24 | 287 | $76,580 | $1,895 | $74,685 | $983,168 |
| 24 | 288 | $76,580 | $1,762 | $74,819 | $908,349 |
| 25 | 289 | $76,580 | $1,627 | $74,953 | $833,397 |
| 25 | 290 | $76,580 | $1,493 | $75,087 | $758,310 |
| 25 | 291 | $76,580 | $1,359 | $75,222 | $683,088 |
| 25 | 292 | $76,580 | $1,224 | $75,356 | $607,732 |
| 25 | 293 | $76,580 | $1,089 | $75,491 | $532,240 |
| 25 | 294 | $76,580 | $954 | $75,627 | $456,614 |
| 25 | 295 | $76,580 | $818 | $75,762 | $380,852 |
| 25 | 296 | $76,580 | $682 | $75,898 | $304,954 |
| 25 | 297 | $76,580 | $546 | $76,034 | $228,920 |
| 25 | 298 | $76,580 | $410 | $76,170 | $152,750 |
| 25 | 299 | $76,580 | $274 | $76,307 | $76,443 |
| 25 | 300 | $76,580 | $137 | $76,443 | $0 |
