首期 (港幣)
$11,440,000
每月還款 (港幣)
$73,993
總貸款額 (港幣)
$17,160,000
+
總利息 (港幣)
$5,037,914
=
總還款額 (港幣)
$22,197,914
| 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 | $73,993 | $30,745 | $43,248 | $17,116,752 |
| 1 | 2 | $73,993 | $30,668 | $43,326 | $17,073,426 |
| 1 | 3 | $73,993 | $30,590 | $43,403 | $17,030,023 |
| 1 | 4 | $73,993 | $30,512 | $43,481 | $16,986,542 |
| 1 | 5 | $73,993 | $30,434 | $43,559 | $16,942,984 |
| 1 | 6 | $73,993 | $30,356 | $43,637 | $16,899,347 |
| 1 | 7 | $73,993 | $30,278 | $43,715 | $16,855,632 |
| 1 | 8 | $73,993 | $30,200 | $43,793 | $16,811,838 |
| 1 | 9 | $73,993 | $30,121 | $43,872 | $16,767,966 |
| 1 | 10 | $73,993 | $30,043 | $43,950 | $16,724,016 |
| 1 | 11 | $73,993 | $29,964 | $44,029 | $16,679,987 |
| 1 | 12 | $73,993 | $29,885 | $44,108 | $16,635,879 |
| 2 | 13 | $73,993 | $29,806 | $44,187 | $16,591,692 |
| 2 | 14 | $73,993 | $29,727 | $44,266 | $16,547,425 |
| 2 | 15 | $73,993 | $29,647 | $44,346 | $16,503,080 |
| 2 | 16 | $73,993 | $29,568 | $44,425 | $16,458,655 |
| 2 | 17 | $73,993 | $29,488 | $44,505 | $16,414,150 |
| 2 | 18 | $73,993 | $29,409 | $44,584 | $16,369,566 |
| 2 | 19 | $73,993 | $29,329 | $44,664 | $16,324,902 |
| 2 | 20 | $73,993 | $29,249 | $44,744 | $16,280,157 |
| 2 | 21 | $73,993 | $29,169 | $44,824 | $16,235,333 |
| 2 | 22 | $73,993 | $29,088 | $44,905 | $16,190,428 |
| 2 | 23 | $73,993 | $29,008 | $44,985 | $16,145,443 |
| 2 | 24 | $73,993 | $28,927 | $45,066 | $16,100,377 |
| 3 | 25 | $73,993 | $28,847 | $45,147 | $16,055,231 |
| 3 | 26 | $73,993 | $28,766 | $45,227 | $16,010,003 |
| 3 | 27 | $73,993 | $28,685 | $45,308 | $15,964,695 |
| 3 | 28 | $73,993 | $28,603 | $45,390 | $15,919,305 |
| 3 | 29 | $73,993 | $28,522 | $45,471 | $15,873,834 |
| 3 | 30 | $73,993 | $28,441 | $45,552 | $15,828,282 |
| 3 | 31 | $73,993 | $28,359 | $45,634 | $15,782,648 |
| 3 | 32 | $73,993 | $28,277 | $45,716 | $15,736,932 |
| 3 | 33 | $73,993 | $28,195 | $45,798 | $15,691,134 |
| 3 | 34 | $73,993 | $28,113 | $45,880 | $15,645,254 |
| 3 | 35 | $73,993 | $28,031 | $45,962 | $15,599,292 |
| 3 | 36 | $73,993 | $27,949 | $46,044 | $15,553,248 |
| 4 | 37 | $73,993 | $27,866 | $46,127 | $15,507,121 |
| 4 | 38 | $73,993 | $27,784 | $46,209 | $15,460,912 |
| 4 | 39 | $73,993 | $27,701 | $46,292 | $15,414,620 |
| 4 | 40 | $73,993 | $27,618 | $46,375 | $15,368,244 |
| 4 | 41 | $73,993 | $27,535 | $46,458 | $15,321,786 |
| 4 | 42 | $73,993 | $27,452 | $46,542 | $15,275,245 |
| 4 | 43 | $73,993 | $27,368 | $46,625 | $15,228,620 |
| 4 | 44 | $73,993 | $27,285 | $46,708 | $15,181,911 |
| 4 | 45 | $73,993 | $27,201 | $46,792 | $15,135,119 |
| 4 | 46 | $73,993 | $27,117 | $46,876 | $15,088,243 |
| 4 | 47 | $73,993 | $27,033 | $46,960 | $15,041,283 |
| 4 | 48 | $73,993 | $26,949 | $47,044 | $14,994,239 |
| 5 | 49 | $73,993 | $26,865 | $47,128 | $14,947,111 |
| 5 | 50 | $73,993 | $26,780 | $47,213 | $14,899,898 |
| 5 | 51 | $73,993 | $26,696 | $47,297 | $14,852,601 |
| 5 | 52 | $73,993 | $26,611 | $47,382 | $14,805,218 |
| 5 | 53 | $73,993 | $26,526 | $47,467 | $14,757,751 |
| 5 | 54 | $73,993 | $26,441 | $47,552 | $14,710,199 |
| 5 | 55 | $73,993 | $26,356 | $47,637 | $14,662,562 |
| 5 | 56 | $73,993 | $26,270 | $47,723 | $14,614,839 |
| 5 | 57 | $73,993 | $26,185 | $47,808 | $14,567,031 |
| 5 | 58 | $73,993 | $26,099 | $47,894 | $14,519,138 |
| 5 | 59 | $73,993 | $26,013 | $47,980 | $14,471,158 |
| 5 | 60 | $73,993 | $25,927 | $48,066 | $14,423,092 |
| 6 | 61 | $73,993 | $25,841 | $48,152 | $14,374,941 |
| 6 | 62 | $73,993 | $25,755 | $48,238 | $14,326,703 |
| 6 | 63 | $73,993 | $25,669 | $48,324 | $14,278,378 |
| 6 | 64 | $73,993 | $25,582 | $48,411 | $14,229,967 |
| 6 | 65 | $73,993 | $25,495 | $48,498 | $14,181,470 |
| 6 | 66 | $73,993 | $25,408 | $48,585 | $14,132,885 |
| 6 | 67 | $73,993 | $25,321 | $48,672 | $14,084,214 |
| 6 | 68 | $73,993 | $25,234 | $48,759 | $14,035,455 |
| 6 | 69 | $73,993 | $25,147 | $48,846 | $13,986,609 |
| 6 | 70 | $73,993 | $25,059 | $48,934 | $13,937,675 |
| 6 | 71 | $73,993 | $24,972 | $49,021 | $13,888,653 |
| 6 | 72 | $73,993 | $24,884 | $49,109 | $13,839,544 |
| 7 | 73 | $73,993 | $24,796 | $49,197 | $13,790,347 |
| 7 | 74 | $73,993 | $24,708 | $49,285 | $13,741,062 |
| 7 | 75 | $73,993 | $24,619 | $49,374 | $13,691,688 |
| 7 | 76 | $73,993 | $24,531 | $49,462 | $13,642,226 |
| 7 | 77 | $73,993 | $24,442 | $49,551 | $13,592,675 |
| 7 | 78 | $73,993 | $24,354 | $49,640 | $13,543,036 |
| 7 | 79 | $73,993 | $24,265 | $49,728 | $13,493,307 |
| 7 | 80 | $73,993 | $24,176 | $49,818 | $13,443,490 |
| 7 | 81 | $73,993 | $24,086 | $49,907 | $13,393,583 |
| 7 | 82 | $73,993 | $23,997 | $49,996 | $13,343,587 |
| 7 | 83 | $73,993 | $23,907 | $50,086 | $13,293,501 |
| 7 | 84 | $73,993 | $23,818 | $50,176 | $13,243,325 |
| 8 | 85 | $73,993 | $23,728 | $50,265 | $13,193,060 |
| 8 | 86 | $73,993 | $23,638 | $50,355 | $13,142,705 |
| 8 | 87 | $73,993 | $23,547 | $50,446 | $13,092,259 |
| 8 | 88 | $73,993 | $23,457 | $50,536 | $13,041,723 |
| 8 | 89 | $73,993 | $23,366 | $50,627 | $12,991,096 |
| 8 | 90 | $73,993 | $23,276 | $50,717 | $12,940,379 |
| 8 | 91 | $73,993 | $23,185 | $50,808 | $12,889,571 |
| 8 | 92 | $73,993 | $23,094 | $50,899 | $12,838,671 |
| 8 | 93 | $73,993 | $23,003 | $50,990 | $12,787,681 |
| 8 | 94 | $73,993 | $22,911 | $51,082 | $12,736,599 |
| 8 | 95 | $73,993 | $22,820 | $51,173 | $12,685,426 |
| 8 | 96 | $73,993 | $22,728 | $51,265 | $12,634,161 |
| 9 | 97 | $73,993 | $22,636 | $51,357 | $12,582,804 |
| 9 | 98 | $73,993 | $22,544 | $51,449 | $12,531,355 |
| 9 | 99 | $73,993 | $22,452 | $51,541 | $12,479,814 |
| 9 | 100 | $73,993 | $22,360 | $51,633 | $12,428,181 |
| 9 | 101 | $73,993 | $22,267 | $51,726 | $12,376,455 |
| 9 | 102 | $73,993 | $22,174 | $51,819 | $12,324,636 |
| 9 | 103 | $73,993 | $22,082 | $51,911 | $12,272,725 |
| 9 | 104 | $73,993 | $21,989 | $52,004 | $12,220,720 |
| 9 | 105 | $73,993 | $21,895 | $52,098 | $12,168,623 |
| 9 | 106 | $73,993 | $21,802 | $52,191 | $12,116,432 |
| 9 | 107 | $73,993 | $21,709 | $52,284 | $12,064,148 |
| 9 | 108 | $73,993 | $21,615 | $52,378 | $12,011,769 |
| 10 | 109 | $73,993 | $21,521 | $52,472 | $11,959,297 |
| 10 | 110 | $73,993 | $21,427 | $52,566 | $11,906,731 |
| 10 | 111 | $73,993 | $21,333 | $52,660 | $11,854,071 |
| 10 | 112 | $73,993 | $21,239 | $52,755 | $11,801,317 |
| 10 | 113 | $73,993 | $21,144 | $52,849 | $11,748,468 |
| 10 | 114 | $73,993 | $21,049 | $52,944 | $11,695,524 |
| 10 | 115 | $73,993 | $20,954 | $53,039 | $11,642,486 |
| 10 | 116 | $73,993 | $20,859 | $53,134 | $11,589,352 |
| 10 | 117 | $73,993 | $20,764 | $53,229 | $11,536,123 |
| 10 | 118 | $73,993 | $20,669 | $53,324 | $11,482,799 |
| 10 | 119 | $73,993 | $20,573 | $53,420 | $11,429,379 |
| 10 | 120 | $73,993 | $20,478 | $53,515 | $11,375,864 |
| 11 | 121 | $73,993 | $20,382 | $53,611 | $11,322,253 |
| 11 | 122 | $73,993 | $20,286 | $53,707 | $11,268,545 |
| 11 | 123 | $73,993 | $20,189 | $53,804 | $11,214,742 |
| 11 | 124 | $73,993 | $20,093 | $53,900 | $11,160,842 |
| 11 | 125 | $73,993 | $19,997 | $53,997 | $11,106,845 |
| 11 | 126 | $73,993 | $19,900 | $54,093 | $11,052,752 |
| 11 | 127 | $73,993 | $19,803 | $54,190 | $10,998,562 |
| 11 | 128 | $73,993 | $19,706 | $54,287 | $10,944,274 |
| 11 | 129 | $73,993 | $19,608 | $54,385 | $10,889,890 |
| 11 | 130 | $73,993 | $19,511 | $54,482 | $10,835,408 |
| 11 | 131 | $73,993 | $19,413 | $54,580 | $10,780,828 |
| 11 | 132 | $73,993 | $19,316 | $54,677 | $10,726,151 |
| 12 | 133 | $73,993 | $19,218 | $54,775 | $10,671,375 |
| 12 | 134 | $73,993 | $19,120 | $54,873 | $10,616,502 |
| 12 | 135 | $73,993 | $19,021 | $54,972 | $10,561,530 |
| 12 | 136 | $73,993 | $18,923 | $55,070 | $10,506,460 |
| 12 | 137 | $73,993 | $18,824 | $55,169 | $10,451,291 |
| 12 | 138 | $73,993 | $18,725 | $55,268 | $10,396,023 |
| 12 | 139 | $73,993 | $18,626 | $55,367 | $10,340,656 |
| 12 | 140 | $73,993 | $18,527 | $55,466 | $10,285,190 |
| 12 | 141 | $73,993 | $18,428 | $55,565 | $10,229,625 |
| 12 | 142 | $73,993 | $18,328 | $55,665 | $10,173,960 |
| 12 | 143 | $73,993 | $18,228 | $55,765 | $10,118,195 |
| 12 | 144 | $73,993 | $18,128 | $55,865 | $10,062,331 |
| 13 | 145 | $73,993 | $18,028 | $55,965 | $10,006,366 |
| 13 | 146 | $73,993 | $17,928 | $56,065 | $9,950,301 |
| 13 | 147 | $73,993 | $17,828 | $56,165 | $9,894,135 |
| 13 | 148 | $73,993 | $17,727 | $56,266 | $9,837,869 |
| 13 | 149 | $73,993 | $17,626 | $56,367 | $9,781,502 |
| 13 | 150 | $73,993 | $17,525 | $56,468 | $9,725,035 |
| 13 | 151 | $73,993 | $17,424 | $56,569 | $9,668,466 |
| 13 | 152 | $73,993 | $17,323 | $56,670 | $9,611,795 |
| 13 | 153 | $73,993 | $17,221 | $56,772 | $9,555,023 |
| 13 | 154 | $73,993 | $17,119 | $56,874 | $9,498,150 |
| 13 | 155 | $73,993 | $17,018 | $56,976 | $9,441,174 |
| 13 | 156 | $73,993 | $16,915 | $57,078 | $9,384,097 |
| 14 | 157 | $73,993 | $16,813 | $57,180 | $9,326,917 |
| 14 | 158 | $73,993 | $16,711 | $57,282 | $9,269,634 |
| 14 | 159 | $73,993 | $16,608 | $57,385 | $9,212,249 |
| 14 | 160 | $73,993 | $16,505 | $57,488 | $9,154,762 |
| 14 | 161 | $73,993 | $16,402 | $57,591 | $9,097,171 |
| 14 | 162 | $73,993 | $16,299 | $57,694 | $9,039,477 |
| 14 | 163 | $73,993 | $16,196 | $57,797 | $8,981,680 |
| 14 | 164 | $73,993 | $16,092 | $57,901 | $8,923,779 |
| 14 | 165 | $73,993 | $15,988 | $58,005 | $8,865,774 |
| 14 | 166 | $73,993 | $15,885 | $58,109 | $8,807,666 |
| 14 | 167 | $73,993 | $15,780 | $58,213 | $8,749,453 |
| 14 | 168 | $73,993 | $15,676 | $58,317 | $8,691,136 |
| 15 | 169 | $73,993 | $15,572 | $58,421 | $8,632,715 |
| 15 | 170 | $73,993 | $15,467 | $58,526 | $8,574,188 |
| 15 | 171 | $73,993 | $15,362 | $58,631 | $8,515,558 |
| 15 | 172 | $73,993 | $15,257 | $58,736 | $8,456,822 |
| 15 | 173 | $73,993 | $15,152 | $58,841 | $8,397,980 |
| 15 | 174 | $73,993 | $15,046 | $58,947 | $8,339,034 |
| 15 | 175 | $73,993 | $14,941 | $59,052 | $8,279,981 |
| 15 | 176 | $73,993 | $14,835 | $59,158 | $8,220,823 |
| 15 | 177 | $73,993 | $14,729 | $59,264 | $8,161,559 |
| 15 | 178 | $73,993 | $14,623 | $59,370 | $8,102,189 |
| 15 | 179 | $73,993 | $14,516 | $59,477 | $8,042,712 |
| 15 | 180 | $73,993 | $14,410 | $59,583 | $7,983,129 |
| 16 | 181 | $73,993 | $14,303 | $59,690 | $7,923,439 |
| 16 | 182 | $73,993 | $14,196 | $59,797 | $7,863,642 |
| 16 | 183 | $73,993 | $14,089 | $59,904 | $7,803,738 |
| 16 | 184 | $73,993 | $13,982 | $60,011 | $7,743,727 |
| 16 | 185 | $73,993 | $13,874 | $60,119 | $7,683,608 |
| 16 | 186 | $73,993 | $13,766 | $60,227 | $7,623,381 |
| 16 | 187 | $73,993 | $13,659 | $60,334 | $7,563,047 |
| 16 | 188 | $73,993 | $13,550 | $60,443 | $7,502,604 |
| 16 | 189 | $73,993 | $13,442 | $60,551 | $7,442,054 |
| 16 | 190 | $73,993 | $13,334 | $60,659 | $7,381,394 |
| 16 | 191 | $73,993 | $13,225 | $60,768 | $7,320,626 |
| 16 | 192 | $73,993 | $13,116 | $60,877 | $7,259,749 |
| 17 | 193 | $73,993 | $13,007 | $60,986 | $7,198,763 |
| 17 | 194 | $73,993 | $12,898 | $61,095 | $7,137,668 |
| 17 | 195 | $73,993 | $12,788 | $61,205 | $7,076,463 |
| 17 | 196 | $73,993 | $12,679 | $61,314 | $7,015,149 |
| 17 | 197 | $73,993 | $12,569 | $61,424 | $6,953,725 |
| 17 | 198 | $73,993 | $12,459 | $61,534 | $6,892,190 |
| 17 | 199 | $73,993 | $12,349 | $61,645 | $6,830,546 |
| 17 | 200 | $73,993 | $12,238 | $61,755 | $6,768,791 |
| 17 | 201 | $73,993 | $12,127 | $61,866 | $6,706,925 |
| 17 | 202 | $73,993 | $12,017 | $61,976 | $6,644,949 |
| 17 | 203 | $73,993 | $11,906 | $62,088 | $6,582,861 |
| 17 | 204 | $73,993 | $11,794 | $62,199 | $6,520,662 |
| 18 | 205 | $73,993 | $11,683 | $62,310 | $6,458,352 |
| 18 | 206 | $73,993 | $11,571 | $62,422 | $6,395,930 |
| 18 | 207 | $73,993 | $11,459 | $62,534 | $6,333,397 |
| 18 | 208 | $73,993 | $11,347 | $62,646 | $6,270,751 |
| 18 | 209 | $73,993 | $11,235 | $62,758 | $6,207,993 |
| 18 | 210 | $73,993 | $11,123 | $62,870 | $6,145,123 |
| 18 | 211 | $73,993 | $11,010 | $62,983 | $6,082,140 |
| 18 | 212 | $73,993 | $10,897 | $63,096 | $6,019,044 |
| 18 | 213 | $73,993 | $10,784 | $63,209 | $5,955,835 |
| 18 | 214 | $73,993 | $10,671 | $63,322 | $5,892,513 |
| 18 | 215 | $73,993 | $10,557 | $63,436 | $5,829,077 |
| 18 | 216 | $73,993 | $10,444 | $63,549 | $5,765,528 |
| 19 | 217 | $73,993 | $10,330 | $63,663 | $5,701,865 |
| 19 | 218 | $73,993 | $10,216 | $63,777 | $5,638,087 |
| 19 | 219 | $73,993 | $10,102 | $63,891 | $5,574,196 |
| 19 | 220 | $73,993 | $9,987 | $64,006 | $5,510,190 |
| 19 | 221 | $73,993 | $9,872 | $64,121 | $5,446,069 |
| 19 | 222 | $73,993 | $9,758 | $64,236 | $5,381,834 |
| 19 | 223 | $73,993 | $9,642 | $64,351 | $5,317,483 |
| 19 | 224 | $73,993 | $9,527 | $64,466 | $5,253,017 |
| 19 | 225 | $73,993 | $9,412 | $64,581 | $5,188,436 |
| 19 | 226 | $73,993 | $9,296 | $64,697 | $5,123,739 |
| 19 | 227 | $73,993 | $9,180 | $64,813 | $5,058,926 |
| 19 | 228 | $73,993 | $9,064 | $64,929 | $4,993,997 |
| 20 | 229 | $73,993 | $8,948 | $65,045 | $4,928,951 |
| 20 | 230 | $73,993 | $8,831 | $65,162 | $4,863,789 |
| 20 | 231 | $73,993 | $8,714 | $65,279 | $4,798,511 |
| 20 | 232 | $73,993 | $8,597 | $65,396 | $4,733,115 |
| 20 | 233 | $73,993 | $8,480 | $65,513 | $4,667,602 |
| 20 | 234 | $73,993 | $8,363 | $65,630 | $4,601,972 |
| 20 | 235 | $73,993 | $8,245 | $65,748 | $4,536,224 |
| 20 | 236 | $73,993 | $8,127 | $65,866 | $4,470,358 |
| 20 | 237 | $73,993 | $8,009 | $65,984 | $4,404,375 |
| 20 | 238 | $73,993 | $7,891 | $66,102 | $4,338,273 |
| 20 | 239 | $73,993 | $7,773 | $66,220 | $4,272,052 |
| 20 | 240 | $73,993 | $7,654 | $66,339 | $4,205,713 |
| 21 | 241 | $73,993 | $7,535 | $66,458 | $4,139,256 |
| 21 | 242 | $73,993 | $7,416 | $66,577 | $4,072,679 |
| 21 | 243 | $73,993 | $7,297 | $66,696 | $4,005,983 |
| 21 | 244 | $73,993 | $7,177 | $66,816 | $3,939,167 |
| 21 | 245 | $73,993 | $7,058 | $66,935 | $3,872,231 |
| 21 | 246 | $73,993 | $6,938 | $67,055 | $3,805,176 |
| 21 | 247 | $73,993 | $6,818 | $67,175 | $3,738,001 |
| 21 | 248 | $73,993 | $6,697 | $67,296 | $3,670,705 |
| 21 | 249 | $73,993 | $6,577 | $67,416 | $3,603,289 |
| 21 | 250 | $73,993 | $6,456 | $67,537 | $3,535,751 |
| 21 | 251 | $73,993 | $6,335 | $67,658 | $3,468,093 |
| 21 | 252 | $73,993 | $6,214 | $67,779 | $3,400,314 |
| 22 | 253 | $73,993 | $6,092 | $67,901 | $3,332,413 |
| 22 | 254 | $73,993 | $5,971 | $68,022 | $3,264,391 |
| 22 | 255 | $73,993 | $5,849 | $68,144 | $3,196,246 |
| 22 | 256 | $73,993 | $5,727 | $68,266 | $3,127,980 |
| 22 | 257 | $73,993 | $5,604 | $68,389 | $3,059,591 |
| 22 | 258 | $73,993 | $5,482 | $68,511 | $2,991,080 |
| 22 | 259 | $73,993 | $5,359 | $68,634 | $2,922,446 |
| 22 | 260 | $73,993 | $5,236 | $68,757 | $2,853,689 |
| 22 | 261 | $73,993 | $5,113 | $68,880 | $2,784,809 |
| 22 | 262 | $73,993 | $4,989 | $69,004 | $2,715,805 |
| 22 | 263 | $73,993 | $4,866 | $69,127 | $2,646,678 |
| 22 | 264 | $73,993 | $4,742 | $69,251 | $2,577,427 |
| 23 | 265 | $73,993 | $4,618 | $69,375 | $2,508,052 |
| 23 | 266 | $73,993 | $4,494 | $69,499 | $2,438,552 |
| 23 | 267 | $73,993 | $4,369 | $69,624 | $2,368,928 |
| 23 | 268 | $73,993 | $4,244 | $69,749 | $2,299,179 |
| 23 | 269 | $73,993 | $4,119 | $69,874 | $2,229,306 |
| 23 | 270 | $73,993 | $3,994 | $69,999 | $2,159,307 |
| 23 | 271 | $73,993 | $3,869 | $70,124 | $2,089,183 |
| 23 | 272 | $73,993 | $3,743 | $70,250 | $2,018,933 |
| 23 | 273 | $73,993 | $3,617 | $70,376 | $1,948,557 |
| 23 | 274 | $73,993 | $3,491 | $70,502 | $1,878,055 |
| 23 | 275 | $73,993 | $3,365 | $70,628 | $1,807,427 |
| 23 | 276 | $73,993 | $3,238 | $70,755 | $1,736,672 |
| 24 | 277 | $73,993 | $3,112 | $70,882 | $1,665,790 |
| 24 | 278 | $73,993 | $2,985 | $71,009 | $1,594,782 |
| 24 | 279 | $73,993 | $2,857 | $71,136 | $1,523,646 |
| 24 | 280 | $73,993 | $2,730 | $71,263 | $1,452,383 |
| 24 | 281 | $73,993 | $2,602 | $71,391 | $1,380,992 |
| 24 | 282 | $73,993 | $2,474 | $71,519 | $1,309,473 |
| 24 | 283 | $73,993 | $2,346 | $71,647 | $1,237,827 |
| 24 | 284 | $73,993 | $2,218 | $71,775 | $1,166,051 |
| 24 | 285 | $73,993 | $2,089 | $71,904 | $1,094,147 |
| 24 | 286 | $73,993 | $1,960 | $72,033 | $1,022,115 |
| 24 | 287 | $73,993 | $1,831 | $72,162 | $949,953 |
| 24 | 288 | $73,993 | $1,702 | $72,291 | $877,662 |
| 25 | 289 | $73,993 | $1,572 | $72,421 | $805,241 |
| 25 | 290 | $73,993 | $1,443 | $72,550 | $732,691 |
| 25 | 291 | $73,993 | $1,313 | $72,680 | $660,011 |
| 25 | 292 | $73,993 | $1,183 | $72,811 | $587,200 |
| 25 | 293 | $73,993 | $1,052 | $72,941 | $514,259 |
| 25 | 294 | $73,993 | $921 | $73,072 | $441,188 |
| 25 | 295 | $73,993 | $790 | $73,203 | $367,985 |
| 25 | 296 | $73,993 | $659 | $73,334 | $294,651 |
| 25 | 297 | $73,993 | $528 | $73,465 | $221,186 |
| 25 | 298 | $73,993 | $396 | $73,597 | $147,589 |
| 25 | 299 | $73,993 | $264 | $73,729 | $73,861 |
| 25 | 300 | $73,993 | $132 | $73,861 | $0 |
