首期 (港幣)
$12,100,000
每月還款 (港幣)
$78,262
總貸款額 (港幣)
$18,150,000
+
總利息 (港幣)
$5,328,563
=
總還款額 (港幣)
$23,478,563
| 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 | $78,262 | $32,519 | $45,743 | $18,104,257 |
| 1 | 2 | $78,262 | $32,437 | $45,825 | $18,058,432 |
| 1 | 3 | $78,262 | $32,355 | $45,907 | $18,012,525 |
| 1 | 4 | $78,262 | $32,272 | $45,989 | $17,966,535 |
| 1 | 5 | $78,262 | $32,190 | $46,072 | $17,920,463 |
| 1 | 6 | $78,262 | $32,107 | $46,154 | $17,874,309 |
| 1 | 7 | $78,262 | $32,025 | $46,237 | $17,828,072 |
| 1 | 8 | $78,262 | $31,942 | $46,320 | $17,781,752 |
| 1 | 9 | $78,262 | $31,859 | $46,403 | $17,735,349 |
| 1 | 10 | $78,262 | $31,776 | $46,486 | $17,688,863 |
| 1 | 11 | $78,262 | $31,693 | $46,569 | $17,642,294 |
| 1 | 12 | $78,262 | $31,609 | $46,653 | $17,595,641 |
| 2 | 13 | $78,262 | $31,526 | $46,736 | $17,548,905 |
| 2 | 14 | $78,262 | $31,442 | $46,820 | $17,502,084 |
| 2 | 15 | $78,262 | $31,358 | $46,904 | $17,455,181 |
| 2 | 16 | $78,262 | $31,274 | $46,988 | $17,408,193 |
| 2 | 17 | $78,262 | $31,190 | $47,072 | $17,361,120 |
| 2 | 18 | $78,262 | $31,105 | $47,157 | $17,313,964 |
| 2 | 19 | $78,262 | $31,021 | $47,241 | $17,266,723 |
| 2 | 20 | $78,262 | $30,936 | $47,326 | $17,219,397 |
| 2 | 21 | $78,262 | $30,851 | $47,410 | $17,171,987 |
| 2 | 22 | $78,262 | $30,766 | $47,495 | $17,124,491 |
| 2 | 23 | $78,262 | $30,681 | $47,580 | $17,076,911 |
| 2 | 24 | $78,262 | $30,596 | $47,666 | $17,029,245 |
| 3 | 25 | $78,262 | $30,511 | $47,751 | $16,981,494 |
| 3 | 26 | $78,262 | $30,425 | $47,837 | $16,933,657 |
| 3 | 27 | $78,262 | $30,339 | $47,922 | $16,885,735 |
| 3 | 28 | $78,262 | $30,254 | $48,008 | $16,837,726 |
| 3 | 29 | $78,262 | $30,168 | $48,094 | $16,789,632 |
| 3 | 30 | $78,262 | $30,081 | $48,180 | $16,741,452 |
| 3 | 31 | $78,262 | $29,995 | $48,267 | $16,693,185 |
| 3 | 32 | $78,262 | $29,909 | $48,353 | $16,644,832 |
| 3 | 33 | $78,262 | $29,822 | $48,440 | $16,596,392 |
| 3 | 34 | $78,262 | $29,735 | $48,527 | $16,547,865 |
| 3 | 35 | $78,262 | $29,648 | $48,614 | $16,499,252 |
| 3 | 36 | $78,262 | $29,561 | $48,701 | $16,450,551 |
| 4 | 37 | $78,262 | $29,474 | $48,788 | $16,401,763 |
| 4 | 38 | $78,262 | $29,386 | $48,875 | $16,352,887 |
| 4 | 39 | $78,262 | $29,299 | $48,963 | $16,303,925 |
| 4 | 40 | $78,262 | $29,211 | $49,051 | $16,254,874 |
| 4 | 41 | $78,262 | $29,123 | $49,139 | $16,205,735 |
| 4 | 42 | $78,262 | $29,035 | $49,227 | $16,156,509 |
| 4 | 43 | $78,262 | $28,947 | $49,315 | $16,107,194 |
| 4 | 44 | $78,262 | $28,859 | $49,403 | $16,057,791 |
| 4 | 45 | $78,262 | $28,770 | $49,492 | $16,008,299 |
| 4 | 46 | $78,262 | $28,682 | $49,580 | $15,958,719 |
| 4 | 47 | $78,262 | $28,593 | $49,669 | $15,909,050 |
| 4 | 48 | $78,262 | $28,504 | $49,758 | $15,859,291 |
| 5 | 49 | $78,262 | $28,415 | $49,847 | $15,809,444 |
| 5 | 50 | $78,262 | $28,325 | $49,937 | $15,759,507 |
| 5 | 51 | $78,262 | $28,236 | $50,026 | $15,709,481 |
| 5 | 52 | $78,262 | $28,146 | $50,116 | $15,659,366 |
| 5 | 53 | $78,262 | $28,056 | $50,206 | $15,609,160 |
| 5 | 54 | $78,262 | $27,966 | $50,295 | $15,558,865 |
| 5 | 55 | $78,262 | $27,876 | $50,386 | $15,508,479 |
| 5 | 56 | $78,262 | $27,786 | $50,476 | $15,458,003 |
| 5 | 57 | $78,262 | $27,696 | $50,566 | $15,407,437 |
| 5 | 58 | $78,262 | $27,605 | $50,657 | $15,356,780 |
| 5 | 59 | $78,262 | $27,514 | $50,748 | $15,306,032 |
| 5 | 60 | $78,262 | $27,423 | $50,839 | $15,255,194 |
| 6 | 61 | $78,262 | $27,332 | $50,930 | $15,204,264 |
| 6 | 62 | $78,262 | $27,241 | $51,021 | $15,153,243 |
| 6 | 63 | $78,262 | $27,150 | $51,112 | $15,102,131 |
| 6 | 64 | $78,262 | $27,058 | $51,204 | $15,050,927 |
| 6 | 65 | $78,262 | $26,966 | $51,296 | $14,999,631 |
| 6 | 66 | $78,262 | $26,874 | $51,388 | $14,948,244 |
| 6 | 67 | $78,262 | $26,782 | $51,480 | $14,896,764 |
| 6 | 68 | $78,262 | $26,690 | $51,572 | $14,845,192 |
| 6 | 69 | $78,262 | $26,598 | $51,664 | $14,793,528 |
| 6 | 70 | $78,262 | $26,505 | $51,757 | $14,741,771 |
| 6 | 71 | $78,262 | $26,412 | $51,850 | $14,689,922 |
| 6 | 72 | $78,262 | $26,319 | $51,942 | $14,637,979 |
| 7 | 73 | $78,262 | $26,226 | $52,035 | $14,585,944 |
| 7 | 74 | $78,262 | $26,133 | $52,129 | $14,533,815 |
| 7 | 75 | $78,262 | $26,040 | $52,222 | $14,481,593 |
| 7 | 76 | $78,262 | $25,946 | $52,316 | $14,429,277 |
| 7 | 77 | $78,262 | $25,852 | $52,409 | $14,376,868 |
| 7 | 78 | $78,262 | $25,759 | $52,503 | $14,324,365 |
| 7 | 79 | $78,262 | $25,664 | $52,597 | $14,271,767 |
| 7 | 80 | $78,262 | $25,570 | $52,692 | $14,219,076 |
| 7 | 81 | $78,262 | $25,476 | $52,786 | $14,166,290 |
| 7 | 82 | $78,262 | $25,381 | $52,881 | $14,113,409 |
| 7 | 83 | $78,262 | $25,287 | $52,975 | $14,060,434 |
| 7 | 84 | $78,262 | $25,192 | $53,070 | $14,007,363 |
| 8 | 85 | $78,262 | $25,097 | $53,165 | $13,954,198 |
| 8 | 86 | $78,262 | $25,001 | $53,261 | $13,900,937 |
| 8 | 87 | $78,262 | $24,906 | $53,356 | $13,847,581 |
| 8 | 88 | $78,262 | $24,810 | $53,452 | $13,794,130 |
| 8 | 89 | $78,262 | $24,714 | $53,547 | $13,740,582 |
| 8 | 90 | $78,262 | $24,619 | $53,643 | $13,686,939 |
| 8 | 91 | $78,262 | $24,522 | $53,739 | $13,633,200 |
| 8 | 92 | $78,262 | $24,426 | $53,836 | $13,579,364 |
| 8 | 93 | $78,262 | $24,330 | $53,932 | $13,525,432 |
| 8 | 94 | $78,262 | $24,233 | $54,029 | $13,471,403 |
| 8 | 95 | $78,262 | $24,136 | $54,126 | $13,417,277 |
| 8 | 96 | $78,262 | $24,039 | $54,223 | $13,363,055 |
| 9 | 97 | $78,262 | $23,942 | $54,320 | $13,308,735 |
| 9 | 98 | $78,262 | $23,845 | $54,417 | $13,254,318 |
| 9 | 99 | $78,262 | $23,747 | $54,515 | $13,199,803 |
| 9 | 100 | $78,262 | $23,650 | $54,612 | $13,145,191 |
| 9 | 101 | $78,262 | $23,552 | $54,710 | $13,090,481 |
| 9 | 102 | $78,262 | $23,454 | $54,808 | $13,035,673 |
| 9 | 103 | $78,262 | $23,356 | $54,906 | $12,980,767 |
| 9 | 104 | $78,262 | $23,257 | $55,005 | $12,925,762 |
| 9 | 105 | $78,262 | $23,159 | $55,103 | $12,870,659 |
| 9 | 106 | $78,262 | $23,060 | $55,202 | $12,815,457 |
| 9 | 107 | $78,262 | $22,961 | $55,301 | $12,760,156 |
| 9 | 108 | $78,262 | $22,862 | $55,400 | $12,704,756 |
| 10 | 109 | $78,262 | $22,763 | $55,499 | $12,649,257 |
| 10 | 110 | $78,262 | $22,663 | $55,599 | $12,593,658 |
| 10 | 111 | $78,262 | $22,564 | $55,698 | $12,537,960 |
| 10 | 112 | $78,262 | $22,464 | $55,798 | $12,482,162 |
| 10 | 113 | $78,262 | $22,364 | $55,898 | $12,426,264 |
| 10 | 114 | $78,262 | $22,264 | $55,998 | $12,370,266 |
| 10 | 115 | $78,262 | $22,163 | $56,098 | $12,314,167 |
| 10 | 116 | $78,262 | $22,063 | $56,199 | $12,257,968 |
| 10 | 117 | $78,262 | $21,962 | $56,300 | $12,201,669 |
| 10 | 118 | $78,262 | $21,861 | $56,401 | $12,145,268 |
| 10 | 119 | $78,262 | $21,760 | $56,502 | $12,088,767 |
| 10 | 120 | $78,262 | $21,659 | $56,603 | $12,032,164 |
| 11 | 121 | $78,262 | $21,558 | $56,704 | $11,975,459 |
| 11 | 122 | $78,262 | $21,456 | $56,806 | $11,918,654 |
| 11 | 123 | $78,262 | $21,354 | $56,908 | $11,861,746 |
| 11 | 124 | $78,262 | $21,252 | $57,010 | $11,804,736 |
| 11 | 125 | $78,262 | $21,150 | $57,112 | $11,747,625 |
| 11 | 126 | $78,262 | $21,048 | $57,214 | $11,690,411 |
| 11 | 127 | $78,262 | $20,945 | $57,317 | $11,633,094 |
| 11 | 128 | $78,262 | $20,843 | $57,419 | $11,575,675 |
| 11 | 129 | $78,262 | $20,740 | $57,522 | $11,518,153 |
| 11 | 130 | $78,262 | $20,637 | $57,625 | $11,460,528 |
| 11 | 131 | $78,262 | $20,533 | $57,728 | $11,402,799 |
| 11 | 132 | $78,262 | $20,430 | $57,832 | $11,344,967 |
| 12 | 133 | $78,262 | $20,326 | $57,935 | $11,287,032 |
| 12 | 134 | $78,262 | $20,223 | $58,039 | $11,228,992 |
| 12 | 135 | $78,262 | $20,119 | $58,143 | $11,170,849 |
| 12 | 136 | $78,262 | $20,014 | $58,247 | $11,112,602 |
| 12 | 137 | $78,262 | $19,910 | $58,352 | $11,054,250 |
| 12 | 138 | $78,262 | $19,806 | $58,456 | $10,995,794 |
| 12 | 139 | $78,262 | $19,701 | $58,561 | $10,937,233 |
| 12 | 140 | $78,262 | $19,596 | $58,666 | $10,878,567 |
| 12 | 141 | $78,262 | $19,491 | $58,771 | $10,819,795 |
| 12 | 142 | $78,262 | $19,385 | $58,876 | $10,760,919 |
| 12 | 143 | $78,262 | $19,280 | $58,982 | $10,701,937 |
| 12 | 144 | $78,262 | $19,174 | $59,088 | $10,642,850 |
| 13 | 145 | $78,262 | $19,068 | $59,193 | $10,583,656 |
| 13 | 146 | $78,262 | $18,962 | $59,299 | $10,524,357 |
| 13 | 147 | $78,262 | $18,856 | $59,406 | $10,464,951 |
| 13 | 148 | $78,262 | $18,750 | $59,512 | $10,405,439 |
| 13 | 149 | $78,262 | $18,643 | $59,619 | $10,345,820 |
| 13 | 150 | $78,262 | $18,536 | $59,726 | $10,286,094 |
| 13 | 151 | $78,262 | $18,429 | $59,833 | $10,226,262 |
| 13 | 152 | $78,262 | $18,322 | $59,940 | $10,166,322 |
| 13 | 153 | $78,262 | $18,215 | $60,047 | $10,106,275 |
| 13 | 154 | $78,262 | $18,107 | $60,155 | $10,046,120 |
| 13 | 155 | $78,262 | $17,999 | $60,263 | $9,985,857 |
| 13 | 156 | $78,262 | $17,891 | $60,371 | $9,925,487 |
| 14 | 157 | $78,262 | $17,783 | $60,479 | $9,865,008 |
| 14 | 158 | $78,262 | $17,675 | $60,587 | $9,804,421 |
| 14 | 159 | $78,262 | $17,566 | $60,696 | $9,743,725 |
| 14 | 160 | $78,262 | $17,458 | $60,804 | $9,682,921 |
| 14 | 161 | $78,262 | $17,349 | $60,913 | $9,622,008 |
| 14 | 162 | $78,262 | $17,239 | $61,022 | $9,560,985 |
| 14 | 163 | $78,262 | $17,130 | $61,132 | $9,499,853 |
| 14 | 164 | $78,262 | $17,021 | $61,241 | $9,438,612 |
| 14 | 165 | $78,262 | $16,911 | $61,351 | $9,377,261 |
| 14 | 166 | $78,262 | $16,801 | $61,461 | $9,315,800 |
| 14 | 167 | $78,262 | $16,691 | $61,571 | $9,254,229 |
| 14 | 168 | $78,262 | $16,580 | $61,681 | $9,192,548 |
| 15 | 169 | $78,262 | $16,470 | $61,792 | $9,130,756 |
| 15 | 170 | $78,262 | $16,359 | $61,903 | $9,068,853 |
| 15 | 171 | $78,262 | $16,248 | $62,014 | $9,006,840 |
| 15 | 172 | $78,262 | $16,137 | $62,125 | $8,944,715 |
| 15 | 173 | $78,262 | $16,026 | $62,236 | $8,882,479 |
| 15 | 174 | $78,262 | $15,914 | $62,347 | $8,820,132 |
| 15 | 175 | $78,262 | $15,803 | $62,459 | $8,757,673 |
| 15 | 176 | $78,262 | $15,691 | $62,571 | $8,695,102 |
| 15 | 177 | $78,262 | $15,579 | $62,683 | $8,632,418 |
| 15 | 178 | $78,262 | $15,466 | $62,795 | $8,569,623 |
| 15 | 179 | $78,262 | $15,354 | $62,908 | $8,506,715 |
| 15 | 180 | $78,262 | $15,241 | $63,021 | $8,443,694 |
| 16 | 181 | $78,262 | $15,128 | $63,134 | $8,380,561 |
| 16 | 182 | $78,262 | $15,015 | $63,247 | $8,317,314 |
| 16 | 183 | $78,262 | $14,902 | $63,360 | $8,253,954 |
| 16 | 184 | $78,262 | $14,788 | $63,474 | $8,190,480 |
| 16 | 185 | $78,262 | $14,675 | $63,587 | $8,126,893 |
| 16 | 186 | $78,262 | $14,561 | $63,701 | $8,063,192 |
| 16 | 187 | $78,262 | $14,447 | $63,815 | $7,999,377 |
| 16 | 188 | $78,262 | $14,332 | $63,930 | $7,935,447 |
| 16 | 189 | $78,262 | $14,218 | $64,044 | $7,871,403 |
| 16 | 190 | $78,262 | $14,103 | $64,159 | $7,807,244 |
| 16 | 191 | $78,262 | $13,988 | $64,274 | $7,742,970 |
| 16 | 192 | $78,262 | $13,873 | $64,389 | $7,678,581 |
| 17 | 193 | $78,262 | $13,757 | $64,504 | $7,614,076 |
| 17 | 194 | $78,262 | $13,642 | $64,620 | $7,549,456 |
| 17 | 195 | $78,262 | $13,526 | $64,736 | $7,484,721 |
| 17 | 196 | $78,262 | $13,410 | $64,852 | $7,419,869 |
| 17 | 197 | $78,262 | $13,294 | $64,968 | $7,354,901 |
| 17 | 198 | $78,262 | $13,178 | $65,084 | $7,289,817 |
| 17 | 199 | $78,262 | $13,061 | $65,201 | $7,224,616 |
| 17 | 200 | $78,262 | $12,944 | $65,318 | $7,159,298 |
| 17 | 201 | $78,262 | $12,827 | $65,435 | $7,093,863 |
| 17 | 202 | $78,262 | $12,710 | $65,552 | $7,028,311 |
| 17 | 203 | $78,262 | $12,592 | $65,669 | $6,962,642 |
| 17 | 204 | $78,262 | $12,475 | $65,787 | $6,896,854 |
| 18 | 205 | $78,262 | $12,357 | $65,905 | $6,830,949 |
| 18 | 206 | $78,262 | $12,239 | $66,023 | $6,764,926 |
| 18 | 207 | $78,262 | $12,120 | $66,141 | $6,698,785 |
| 18 | 208 | $78,262 | $12,002 | $66,260 | $6,632,525 |
| 18 | 209 | $78,262 | $11,883 | $66,379 | $6,566,147 |
| 18 | 210 | $78,262 | $11,764 | $66,498 | $6,499,649 |
| 18 | 211 | $78,262 | $11,645 | $66,617 | $6,433,032 |
| 18 | 212 | $78,262 | $11,526 | $66,736 | $6,366,296 |
| 18 | 213 | $78,262 | $11,406 | $66,856 | $6,299,441 |
| 18 | 214 | $78,262 | $11,286 | $66,975 | $6,232,465 |
| 18 | 215 | $78,262 | $11,167 | $67,095 | $6,165,370 |
| 18 | 216 | $78,262 | $11,046 | $67,216 | $6,098,154 |
| 19 | 217 | $78,262 | $10,926 | $67,336 | $6,030,818 |
| 19 | 218 | $78,262 | $10,805 | $67,457 | $5,963,362 |
| 19 | 219 | $78,262 | $10,684 | $67,578 | $5,895,784 |
| 19 | 220 | $78,262 | $10,563 | $67,699 | $5,828,086 |
| 19 | 221 | $78,262 | $10,442 | $67,820 | $5,760,266 |
| 19 | 222 | $78,262 | $10,320 | $67,941 | $5,692,324 |
| 19 | 223 | $78,262 | $10,199 | $68,063 | $5,624,261 |
| 19 | 224 | $78,262 | $10,077 | $68,185 | $5,556,076 |
| 19 | 225 | $78,262 | $9,955 | $68,307 | $5,487,769 |
| 19 | 226 | $78,262 | $9,832 | $68,430 | $5,419,339 |
| 19 | 227 | $78,262 | $9,710 | $68,552 | $5,350,787 |
| 19 | 228 | $78,262 | $9,587 | $68,675 | $5,282,112 |
| 20 | 229 | $78,262 | $9,464 | $68,798 | $5,213,314 |
| 20 | 230 | $78,262 | $9,341 | $68,921 | $5,144,392 |
| 20 | 231 | $78,262 | $9,217 | $69,045 | $5,075,348 |
| 20 | 232 | $78,262 | $9,093 | $69,169 | $5,006,179 |
| 20 | 233 | $78,262 | $8,969 | $69,292 | $4,936,887 |
| 20 | 234 | $78,262 | $8,845 | $69,417 | $4,867,470 |
| 20 | 235 | $78,262 | $8,721 | $69,541 | $4,797,929 |
| 20 | 236 | $78,262 | $8,596 | $69,666 | $4,728,263 |
| 20 | 237 | $78,262 | $8,471 | $69,790 | $4,658,473 |
| 20 | 238 | $78,262 | $8,346 | $69,915 | $4,588,558 |
| 20 | 239 | $78,262 | $8,221 | $70,041 | $4,518,517 |
| 20 | 240 | $78,262 | $8,096 | $70,166 | $4,448,351 |
| 21 | 241 | $78,262 | $7,970 | $70,292 | $4,378,059 |
| 21 | 242 | $78,262 | $7,844 | $70,418 | $4,307,641 |
| 21 | 243 | $78,262 | $7,718 | $70,544 | $4,237,097 |
| 21 | 244 | $78,262 | $7,591 | $70,670 | $4,166,426 |
| 21 | 245 | $78,262 | $7,465 | $70,797 | $4,095,629 |
| 21 | 246 | $78,262 | $7,338 | $70,924 | $4,024,706 |
| 21 | 247 | $78,262 | $7,211 | $71,051 | $3,953,655 |
| 21 | 248 | $78,262 | $7,084 | $71,178 | $3,882,476 |
| 21 | 249 | $78,262 | $6,956 | $71,306 | $3,811,171 |
| 21 | 250 | $78,262 | $6,828 | $71,434 | $3,739,737 |
| 21 | 251 | $78,262 | $6,700 | $71,562 | $3,668,176 |
| 21 | 252 | $78,262 | $6,572 | $71,690 | $3,596,486 |
| 22 | 253 | $78,262 | $6,444 | $71,818 | $3,524,668 |
| 22 | 254 | $78,262 | $6,315 | $71,947 | $3,452,721 |
| 22 | 255 | $78,262 | $6,186 | $72,076 | $3,380,645 |
| 22 | 256 | $78,262 | $6,057 | $72,205 | $3,308,440 |
| 22 | 257 | $78,262 | $5,928 | $72,334 | $3,236,106 |
| 22 | 258 | $78,262 | $5,798 | $72,464 | $3,163,642 |
| 22 | 259 | $78,262 | $5,668 | $72,594 | $3,091,048 |
| 22 | 260 | $78,262 | $5,538 | $72,724 | $3,018,325 |
| 22 | 261 | $78,262 | $5,408 | $72,854 | $2,945,471 |
| 22 | 262 | $78,262 | $5,277 | $72,985 | $2,872,486 |
| 22 | 263 | $78,262 | $5,147 | $73,115 | $2,799,371 |
| 22 | 264 | $78,262 | $5,016 | $73,246 | $2,726,124 |
| 23 | 265 | $78,262 | $4,884 | $73,378 | $2,652,747 |
| 23 | 266 | $78,262 | $4,753 | $73,509 | $2,579,238 |
| 23 | 267 | $78,262 | $4,621 | $73,641 | $2,505,597 |
| 23 | 268 | $78,262 | $4,489 | $73,773 | $2,431,824 |
| 23 | 269 | $78,262 | $4,357 | $73,905 | $2,357,919 |
| 23 | 270 | $78,262 | $4,225 | $74,037 | $2,283,882 |
| 23 | 271 | $78,262 | $4,092 | $74,170 | $2,209,712 |
| 23 | 272 | $78,262 | $3,959 | $74,303 | $2,135,409 |
| 23 | 273 | $78,262 | $3,826 | $74,436 | $2,060,974 |
| 23 | 274 | $78,262 | $3,693 | $74,569 | $1,986,404 |
| 23 | 275 | $78,262 | $3,559 | $74,703 | $1,911,701 |
| 23 | 276 | $78,262 | $3,425 | $74,837 | $1,836,865 |
| 24 | 277 | $78,262 | $3,291 | $74,971 | $1,761,894 |
| 24 | 278 | $78,262 | $3,157 | $75,105 | $1,686,789 |
| 24 | 279 | $78,262 | $3,022 | $75,240 | $1,611,549 |
| 24 | 280 | $78,262 | $2,887 | $75,375 | $1,536,174 |
| 24 | 281 | $78,262 | $2,752 | $75,510 | $1,460,665 |
| 24 | 282 | $78,262 | $2,617 | $75,645 | $1,385,020 |
| 24 | 283 | $78,262 | $2,481 | $75,780 | $1,309,240 |
| 24 | 284 | $78,262 | $2,346 | $75,916 | $1,233,323 |
| 24 | 285 | $78,262 | $2,210 | $76,052 | $1,157,271 |
| 24 | 286 | $78,262 | $2,073 | $76,188 | $1,081,083 |
| 24 | 287 | $78,262 | $1,937 | $76,325 | $1,004,758 |
| 24 | 288 | $78,262 | $1,800 | $76,462 | $928,296 |
| 25 | 289 | $78,262 | $1,663 | $76,599 | $851,698 |
| 25 | 290 | $78,262 | $1,526 | $76,736 | $774,962 |
| 25 | 291 | $78,262 | $1,388 | $76,873 | $698,088 |
| 25 | 292 | $78,262 | $1,251 | $77,011 | $621,077 |
| 25 | 293 | $78,262 | $1,113 | $77,149 | $543,928 |
| 25 | 294 | $78,262 | $975 | $77,287 | $466,641 |
| 25 | 295 | $78,262 | $836 | $77,426 | $389,215 |
| 25 | 296 | $78,262 | $697 | $77,565 | $311,650 |
| 25 | 297 | $78,262 | $558 | $77,704 | $233,947 |
| 25 | 298 | $78,262 | $419 | $77,843 | $156,104 |
| 25 | 299 | $78,262 | $280 | $77,982 | $78,122 |
| 25 | 300 | $78,262 | $140 | $78,122 | $0 |
