首期 (港幣)
$11,800,000
每月還款 (港幣)
$76,321
總貸款額 (港幣)
$17,700,000
+
總利息 (港幣)
$5,196,450
=
總還款額 (港幣)
$22,896,450
| 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 | $76,321 | $31,713 | $44,609 | $17,655,391 |
| 1 | 2 | $76,321 | $31,633 | $44,689 | $17,610,702 |
| 1 | 3 | $76,321 | $31,553 | $44,769 | $17,565,933 |
| 1 | 4 | $76,321 | $31,472 | $44,849 | $17,521,084 |
| 1 | 5 | $76,321 | $31,392 | $44,930 | $17,476,154 |
| 1 | 6 | $76,321 | $31,311 | $45,010 | $17,431,144 |
| 1 | 7 | $76,321 | $31,231 | $45,091 | $17,386,054 |
| 1 | 8 | $76,321 | $31,150 | $45,171 | $17,340,882 |
| 1 | 9 | $76,321 | $31,069 | $45,252 | $17,295,630 |
| 1 | 10 | $76,321 | $30,988 | $45,333 | $17,250,296 |
| 1 | 11 | $76,321 | $30,907 | $45,415 | $17,204,881 |
| 1 | 12 | $76,321 | $30,825 | $45,496 | $17,159,385 |
| 2 | 13 | $76,321 | $30,744 | $45,578 | $17,113,808 |
| 2 | 14 | $76,321 | $30,662 | $45,659 | $17,068,149 |
| 2 | 15 | $76,321 | $30,580 | $45,741 | $17,022,407 |
| 2 | 16 | $76,321 | $30,498 | $45,823 | $16,976,584 |
| 2 | 17 | $76,321 | $30,416 | $45,905 | $16,930,679 |
| 2 | 18 | $76,321 | $30,334 | $45,987 | $16,884,692 |
| 2 | 19 | $76,321 | $30,252 | $46,070 | $16,838,622 |
| 2 | 20 | $76,321 | $30,169 | $46,152 | $16,792,470 |
| 2 | 21 | $76,321 | $30,087 | $46,235 | $16,746,235 |
| 2 | 22 | $76,321 | $30,004 | $46,318 | $16,699,917 |
| 2 | 23 | $76,321 | $29,921 | $46,401 | $16,653,516 |
| 2 | 24 | $76,321 | $29,838 | $46,484 | $16,607,032 |
| 3 | 25 | $76,321 | $29,754 | $46,567 | $16,560,465 |
| 3 | 26 | $76,321 | $29,671 | $46,651 | $16,513,814 |
| 3 | 27 | $76,321 | $29,587 | $46,734 | $16,467,080 |
| 3 | 28 | $76,321 | $29,504 | $46,818 | $16,420,262 |
| 3 | 29 | $76,321 | $29,420 | $46,902 | $16,373,360 |
| 3 | 30 | $76,321 | $29,336 | $46,986 | $16,326,374 |
| 3 | 31 | $76,321 | $29,251 | $47,070 | $16,279,304 |
| 3 | 32 | $76,321 | $29,167 | $47,154 | $16,232,150 |
| 3 | 33 | $76,321 | $29,083 | $47,239 | $16,184,911 |
| 3 | 34 | $76,321 | $28,998 | $47,324 | $16,137,588 |
| 3 | 35 | $76,321 | $28,913 | $47,408 | $16,090,179 |
| 3 | 36 | $76,321 | $28,828 | $47,493 | $16,042,686 |
| 4 | 37 | $76,321 | $28,743 | $47,578 | $15,995,108 |
| 4 | 38 | $76,321 | $28,658 | $47,664 | $15,947,444 |
| 4 | 39 | $76,321 | $28,573 | $47,749 | $15,899,695 |
| 4 | 40 | $76,321 | $28,487 | $47,835 | $15,851,860 |
| 4 | 41 | $76,321 | $28,401 | $47,920 | $15,803,940 |
| 4 | 42 | $76,321 | $28,315 | $48,006 | $15,755,934 |
| 4 | 43 | $76,321 | $28,229 | $48,092 | $15,707,842 |
| 4 | 44 | $76,321 | $28,143 | $48,178 | $15,659,664 |
| 4 | 45 | $76,321 | $28,057 | $48,265 | $15,611,399 |
| 4 | 46 | $76,321 | $27,970 | $48,351 | $15,563,048 |
| 4 | 47 | $76,321 | $27,884 | $48,438 | $15,514,610 |
| 4 | 48 | $76,321 | $27,797 | $48,524 | $15,466,086 |
| 5 | 49 | $76,321 | $27,710 | $48,611 | $15,417,474 |
| 5 | 50 | $76,321 | $27,623 | $48,699 | $15,368,776 |
| 5 | 51 | $76,321 | $27,536 | $48,786 | $15,319,990 |
| 5 | 52 | $76,321 | $27,448 | $48,873 | $15,271,117 |
| 5 | 53 | $76,321 | $27,361 | $48,961 | $15,222,156 |
| 5 | 54 | $76,321 | $27,273 | $49,048 | $15,173,108 |
| 5 | 55 | $76,321 | $27,185 | $49,136 | $15,123,971 |
| 5 | 56 | $76,321 | $27,097 | $49,224 | $15,074,747 |
| 5 | 57 | $76,321 | $27,009 | $49,313 | $15,025,434 |
| 5 | 58 | $76,321 | $26,921 | $49,401 | $14,976,033 |
| 5 | 59 | $76,321 | $26,832 | $49,489 | $14,926,544 |
| 5 | 60 | $76,321 | $26,743 | $49,578 | $14,876,966 |
| 6 | 61 | $76,321 | $26,655 | $49,667 | $14,827,299 |
| 6 | 62 | $76,321 | $26,566 | $49,756 | $14,777,543 |
| 6 | 63 | $76,321 | $26,476 | $49,845 | $14,727,698 |
| 6 | 64 | $76,321 | $26,387 | $49,934 | $14,677,764 |
| 6 | 65 | $76,321 | $26,298 | $50,024 | $14,627,740 |
| 6 | 66 | $76,321 | $26,208 | $50,113 | $14,577,626 |
| 6 | 67 | $76,321 | $26,118 | $50,203 | $14,527,423 |
| 6 | 68 | $76,321 | $26,028 | $50,293 | $14,477,130 |
| 6 | 69 | $76,321 | $25,938 | $50,383 | $14,426,747 |
| 6 | 70 | $76,321 | $25,848 | $50,474 | $14,376,273 |
| 6 | 71 | $76,321 | $25,757 | $50,564 | $14,325,709 |
| 6 | 72 | $76,321 | $25,667 | $50,655 | $14,275,054 |
| 7 | 73 | $76,321 | $25,576 | $50,745 | $14,224,309 |
| 7 | 74 | $76,321 | $25,485 | $50,836 | $14,173,473 |
| 7 | 75 | $76,321 | $25,394 | $50,927 | $14,122,545 |
| 7 | 76 | $76,321 | $25,303 | $51,019 | $14,071,527 |
| 7 | 77 | $76,321 | $25,211 | $51,110 | $14,020,417 |
| 7 | 78 | $76,321 | $25,120 | $51,202 | $13,969,215 |
| 7 | 79 | $76,321 | $25,028 | $51,293 | $13,917,922 |
| 7 | 80 | $76,321 | $24,936 | $51,385 | $13,866,537 |
| 7 | 81 | $76,321 | $24,844 | $51,477 | $13,815,059 |
| 7 | 82 | $76,321 | $24,752 | $51,570 | $13,763,490 |
| 7 | 83 | $76,321 | $24,660 | $51,662 | $13,711,828 |
| 7 | 84 | $76,321 | $24,567 | $51,754 | $13,660,073 |
| 8 | 85 | $76,321 | $24,474 | $51,847 | $13,608,226 |
| 8 | 86 | $76,321 | $24,381 | $51,940 | $13,556,286 |
| 8 | 87 | $76,321 | $24,288 | $52,033 | $13,504,253 |
| 8 | 88 | $76,321 | $24,195 | $52,126 | $13,452,127 |
| 8 | 89 | $76,321 | $24,102 | $52,220 | $13,399,907 |
| 8 | 90 | $76,321 | $24,008 | $52,313 | $13,347,594 |
| 8 | 91 | $76,321 | $23,914 | $52,407 | $13,295,186 |
| 8 | 92 | $76,321 | $23,821 | $52,501 | $13,242,685 |
| 8 | 93 | $76,321 | $23,726 | $52,595 | $13,190,090 |
| 8 | 94 | $76,321 | $23,632 | $52,689 | $13,137,401 |
| 8 | 95 | $76,321 | $23,538 | $52,784 | $13,084,618 |
| 8 | 96 | $76,321 | $23,443 | $52,878 | $13,031,739 |
| 9 | 97 | $76,321 | $23,349 | $52,973 | $12,978,766 |
| 9 | 98 | $76,321 | $23,254 | $53,068 | $12,925,699 |
| 9 | 99 | $76,321 | $23,159 | $53,163 | $12,872,536 |
| 9 | 100 | $76,321 | $23,063 | $53,258 | $12,819,277 |
| 9 | 101 | $76,321 | $22,968 | $53,354 | $12,765,924 |
| 9 | 102 | $76,321 | $22,872 | $53,449 | $12,712,474 |
| 9 | 103 | $76,321 | $22,777 | $53,545 | $12,658,930 |
| 9 | 104 | $76,321 | $22,681 | $53,641 | $12,605,289 |
| 9 | 105 | $76,321 | $22,584 | $53,737 | $12,551,552 |
| 9 | 106 | $76,321 | $22,488 | $53,833 | $12,497,718 |
| 9 | 107 | $76,321 | $22,392 | $53,930 | $12,443,789 |
| 9 | 108 | $76,321 | $22,295 | $54,026 | $12,389,762 |
| 10 | 109 | $76,321 | $22,198 | $54,123 | $12,335,639 |
| 10 | 110 | $76,321 | $22,101 | $54,220 | $12,281,419 |
| 10 | 111 | $76,321 | $22,004 | $54,317 | $12,227,102 |
| 10 | 112 | $76,321 | $21,907 | $54,415 | $12,172,687 |
| 10 | 113 | $76,321 | $21,809 | $54,512 | $12,118,175 |
| 10 | 114 | $76,321 | $21,712 | $54,610 | $12,063,565 |
| 10 | 115 | $76,321 | $21,614 | $54,708 | $12,008,857 |
| 10 | 116 | $76,321 | $21,516 | $54,806 | $11,954,052 |
| 10 | 117 | $76,321 | $21,418 | $54,904 | $11,899,148 |
| 10 | 118 | $76,321 | $21,319 | $55,002 | $11,844,146 |
| 10 | 119 | $76,321 | $21,221 | $55,101 | $11,789,045 |
| 10 | 120 | $76,321 | $21,122 | $55,199 | $11,733,846 |
| 11 | 121 | $76,321 | $21,023 | $55,298 | $11,678,547 |
| 11 | 122 | $76,321 | $20,924 | $55,397 | $11,623,150 |
| 11 | 123 | $76,321 | $20,825 | $55,497 | $11,567,653 |
| 11 | 124 | $76,321 | $20,725 | $55,596 | $11,512,057 |
| 11 | 125 | $76,321 | $20,626 | $55,696 | $11,456,361 |
| 11 | 126 | $76,321 | $20,526 | $55,796 | $11,400,566 |
| 11 | 127 | $76,321 | $20,426 | $55,895 | $11,344,670 |
| 11 | 128 | $76,321 | $20,326 | $55,996 | $11,288,675 |
| 11 | 129 | $76,321 | $20,226 | $56,096 | $11,232,579 |
| 11 | 130 | $76,321 | $20,125 | $56,196 | $11,176,382 |
| 11 | 131 | $76,321 | $20,024 | $56,297 | $11,120,085 |
| 11 | 132 | $76,321 | $19,923 | $56,398 | $11,063,687 |
| 12 | 133 | $76,321 | $19,822 | $56,499 | $11,007,188 |
| 12 | 134 | $76,321 | $19,721 | $56,600 | $10,950,588 |
| 12 | 135 | $76,321 | $19,620 | $56,702 | $10,893,886 |
| 12 | 136 | $76,321 | $19,518 | $56,803 | $10,837,083 |
| 12 | 137 | $76,321 | $19,416 | $56,905 | $10,780,178 |
| 12 | 138 | $76,321 | $19,314 | $57,007 | $10,723,171 |
| 12 | 139 | $76,321 | $19,212 | $57,109 | $10,666,062 |
| 12 | 140 | $76,321 | $19,110 | $57,211 | $10,608,850 |
| 12 | 141 | $76,321 | $19,008 | $57,314 | $10,551,536 |
| 12 | 142 | $76,321 | $18,905 | $57,417 | $10,494,119 |
| 12 | 143 | $76,321 | $18,802 | $57,520 | $10,436,600 |
| 12 | 144 | $76,321 | $18,699 | $57,623 | $10,378,977 |
| 13 | 145 | $76,321 | $18,596 | $57,726 | $10,321,251 |
| 13 | 146 | $76,321 | $18,492 | $57,829 | $10,263,422 |
| 13 | 147 | $76,321 | $18,389 | $57,933 | $10,205,489 |
| 13 | 148 | $76,321 | $18,285 | $58,037 | $10,147,453 |
| 13 | 149 | $76,321 | $18,181 | $58,141 | $10,089,312 |
| 13 | 150 | $76,321 | $18,077 | $58,245 | $10,031,067 |
| 13 | 151 | $76,321 | $17,972 | $58,349 | $9,972,718 |
| 13 | 152 | $76,321 | $17,868 | $58,454 | $9,914,264 |
| 13 | 153 | $76,321 | $17,763 | $58,558 | $9,855,706 |
| 13 | 154 | $76,321 | $17,658 | $58,663 | $9,797,043 |
| 13 | 155 | $76,321 | $17,553 | $58,768 | $9,738,274 |
| 13 | 156 | $76,321 | $17,448 | $58,874 | $9,679,400 |
| 14 | 157 | $76,321 | $17,342 | $58,979 | $9,620,421 |
| 14 | 158 | $76,321 | $17,237 | $59,085 | $9,561,336 |
| 14 | 159 | $76,321 | $17,131 | $59,191 | $9,502,145 |
| 14 | 160 | $76,321 | $17,025 | $59,297 | $9,442,849 |
| 14 | 161 | $76,321 | $16,918 | $59,403 | $9,383,445 |
| 14 | 162 | $76,321 | $16,812 | $59,509 | $9,323,936 |
| 14 | 163 | $76,321 | $16,705 | $59,616 | $9,264,320 |
| 14 | 164 | $76,321 | $16,599 | $59,723 | $9,204,597 |
| 14 | 165 | $76,321 | $16,492 | $59,830 | $9,144,767 |
| 14 | 166 | $76,321 | $16,384 | $59,937 | $9,084,830 |
| 14 | 167 | $76,321 | $16,277 | $60,045 | $9,024,785 |
| 14 | 168 | $76,321 | $16,169 | $60,152 | $8,964,633 |
| 15 | 169 | $76,321 | $16,062 | $60,260 | $8,904,373 |
| 15 | 170 | $76,321 | $15,954 | $60,368 | $8,844,006 |
| 15 | 171 | $76,321 | $15,846 | $60,476 | $8,783,530 |
| 15 | 172 | $76,321 | $15,737 | $60,584 | $8,722,945 |
| 15 | 173 | $76,321 | $15,629 | $60,693 | $8,662,252 |
| 15 | 174 | $76,321 | $15,520 | $60,802 | $8,601,451 |
| 15 | 175 | $76,321 | $15,411 | $60,911 | $8,540,540 |
| 15 | 176 | $76,321 | $15,302 | $61,020 | $8,479,521 |
| 15 | 177 | $76,321 | $15,192 | $61,129 | $8,418,391 |
| 15 | 178 | $76,321 | $15,083 | $61,239 | $8,357,153 |
| 15 | 179 | $76,321 | $14,973 | $61,348 | $8,295,805 |
| 15 | 180 | $76,321 | $14,863 | $61,458 | $8,234,346 |
| 16 | 181 | $76,321 | $14,753 | $61,568 | $8,172,778 |
| 16 | 182 | $76,321 | $14,643 | $61,679 | $8,111,100 |
| 16 | 183 | $76,321 | $14,532 | $61,789 | $8,049,310 |
| 16 | 184 | $76,321 | $14,422 | $61,900 | $7,987,411 |
| 16 | 185 | $76,321 | $14,311 | $62,011 | $7,925,400 |
| 16 | 186 | $76,321 | $14,200 | $62,122 | $7,863,278 |
| 16 | 187 | $76,321 | $14,088 | $62,233 | $7,801,045 |
| 16 | 188 | $76,321 | $13,977 | $62,345 | $7,738,700 |
| 16 | 189 | $76,321 | $13,865 | $62,456 | $7,676,244 |
| 16 | 190 | $76,321 | $13,753 | $62,568 | $7,613,676 |
| 16 | 191 | $76,321 | $13,641 | $62,680 | $7,550,995 |
| 16 | 192 | $76,321 | $13,529 | $62,793 | $7,488,203 |
| 17 | 193 | $76,321 | $13,416 | $62,905 | $7,425,298 |
| 17 | 194 | $76,321 | $13,304 | $63,018 | $7,362,280 |
| 17 | 195 | $76,321 | $13,191 | $63,131 | $7,299,149 |
| 17 | 196 | $76,321 | $13,078 | $63,244 | $7,235,905 |
| 17 | 197 | $76,321 | $12,964 | $63,357 | $7,172,548 |
| 17 | 198 | $76,321 | $12,851 | $63,471 | $7,109,077 |
| 17 | 199 | $76,321 | $12,737 | $63,584 | $7,045,493 |
| 17 | 200 | $76,321 | $12,623 | $63,698 | $6,981,795 |
| 17 | 201 | $76,321 | $12,509 | $63,812 | $6,917,982 |
| 17 | 202 | $76,321 | $12,395 | $63,927 | $6,854,055 |
| 17 | 203 | $76,321 | $12,280 | $64,041 | $6,790,014 |
| 17 | 204 | $76,321 | $12,165 | $64,156 | $6,725,858 |
| 18 | 205 | $76,321 | $12,050 | $64,271 | $6,661,587 |
| 18 | 206 | $76,321 | $11,935 | $64,386 | $6,597,201 |
| 18 | 207 | $76,321 | $11,820 | $64,502 | $6,532,699 |
| 18 | 208 | $76,321 | $11,704 | $64,617 | $6,468,082 |
| 18 | 209 | $76,321 | $11,589 | $64,733 | $6,403,349 |
| 18 | 210 | $76,321 | $11,473 | $64,849 | $6,338,501 |
| 18 | 211 | $76,321 | $11,356 | $64,965 | $6,273,536 |
| 18 | 212 | $76,321 | $11,240 | $65,081 | $6,208,454 |
| 18 | 213 | $76,321 | $11,123 | $65,198 | $6,143,256 |
| 18 | 214 | $76,321 | $11,007 | $65,315 | $6,077,941 |
| 18 | 215 | $76,321 | $10,890 | $65,432 | $6,012,510 |
| 18 | 216 | $76,321 | $10,772 | $65,549 | $5,946,960 |
| 19 | 217 | $76,321 | $10,655 | $65,667 | $5,881,294 |
| 19 | 218 | $76,321 | $10,537 | $65,784 | $5,815,510 |
| 19 | 219 | $76,321 | $10,419 | $65,902 | $5,749,608 |
| 19 | 220 | $76,321 | $10,301 | $66,020 | $5,683,588 |
| 19 | 221 | $76,321 | $10,183 | $66,138 | $5,617,449 |
| 19 | 222 | $76,321 | $10,065 | $66,257 | $5,551,192 |
| 19 | 223 | $76,321 | $9,946 | $66,376 | $5,484,817 |
| 19 | 224 | $76,321 | $9,827 | $66,495 | $5,418,322 |
| 19 | 225 | $76,321 | $9,708 | $66,614 | $5,351,708 |
| 19 | 226 | $76,321 | $9,588 | $66,733 | $5,284,975 |
| 19 | 227 | $76,321 | $9,469 | $66,853 | $5,218,123 |
| 19 | 228 | $76,321 | $9,349 | $66,972 | $5,151,150 |
| 20 | 229 | $76,321 | $9,229 | $67,092 | $5,084,058 |
| 20 | 230 | $76,321 | $9,109 | $67,213 | $5,016,846 |
| 20 | 231 | $76,321 | $8,989 | $67,333 | $4,949,513 |
| 20 | 232 | $76,321 | $8,868 | $67,454 | $4,882,059 |
| 20 | 233 | $76,321 | $8,747 | $67,574 | $4,814,484 |
| 20 | 234 | $76,321 | $8,626 | $67,696 | $4,746,789 |
| 20 | 235 | $76,321 | $8,505 | $67,817 | $4,678,972 |
| 20 | 236 | $76,321 | $8,383 | $67,938 | $4,611,034 |
| 20 | 237 | $76,321 | $8,261 | $68,060 | $4,542,974 |
| 20 | 238 | $76,321 | $8,139 | $68,182 | $4,474,792 |
| 20 | 239 | $76,321 | $8,017 | $68,304 | $4,406,488 |
| 20 | 240 | $76,321 | $7,895 | $68,427 | $4,338,061 |
| 21 | 241 | $76,321 | $7,772 | $68,549 | $4,269,512 |
| 21 | 242 | $76,321 | $7,650 | $68,672 | $4,200,840 |
| 21 | 243 | $76,321 | $7,527 | $68,795 | $4,132,045 |
| 21 | 244 | $76,321 | $7,403 | $68,918 | $4,063,127 |
| 21 | 245 | $76,321 | $7,280 | $69,042 | $3,994,085 |
| 21 | 246 | $76,321 | $7,156 | $69,165 | $3,924,920 |
| 21 | 247 | $76,321 | $7,032 | $69,289 | $3,855,630 |
| 21 | 248 | $76,321 | $6,908 | $69,413 | $3,786,217 |
| 21 | 249 | $76,321 | $6,784 | $69,538 | $3,716,679 |
| 21 | 250 | $76,321 | $6,659 | $69,662 | $3,647,016 |
| 21 | 251 | $76,321 | $6,534 | $69,787 | $3,577,229 |
| 21 | 252 | $76,321 | $6,409 | $69,912 | $3,507,317 |
| 22 | 253 | $76,321 | $6,284 | $70,038 | $3,437,279 |
| 22 | 254 | $76,321 | $6,158 | $70,163 | $3,367,116 |
| 22 | 255 | $76,321 | $6,033 | $70,289 | $3,296,827 |
| 22 | 256 | $76,321 | $5,907 | $70,415 | $3,226,413 |
| 22 | 257 | $76,321 | $5,781 | $70,541 | $3,155,872 |
| 22 | 258 | $76,321 | $5,654 | $70,667 | $3,085,205 |
| 22 | 259 | $76,321 | $5,528 | $70,794 | $3,014,411 |
| 22 | 260 | $76,321 | $5,401 | $70,921 | $2,943,490 |
| 22 | 261 | $76,321 | $5,274 | $71,048 | $2,872,442 |
| 22 | 262 | $76,321 | $5,146 | $71,175 | $2,801,267 |
| 22 | 263 | $76,321 | $5,019 | $71,303 | $2,729,965 |
| 22 | 264 | $76,321 | $4,891 | $71,430 | $2,658,535 |
| 23 | 265 | $76,321 | $4,763 | $71,558 | $2,586,976 |
| 23 | 266 | $76,321 | $4,635 | $71,686 | $2,515,290 |
| 23 | 267 | $76,321 | $4,507 | $71,815 | $2,443,475 |
| 23 | 268 | $76,321 | $4,378 | $71,944 | $2,371,531 |
| 23 | 269 | $76,321 | $4,249 | $72,073 | $2,299,459 |
| 23 | 270 | $76,321 | $4,120 | $72,202 | $2,227,257 |
| 23 | 271 | $76,321 | $3,991 | $72,331 | $2,154,926 |
| 23 | 272 | $76,321 | $3,861 | $72,461 | $2,082,465 |
| 23 | 273 | $76,321 | $3,731 | $72,590 | $2,009,875 |
| 23 | 274 | $76,321 | $3,601 | $72,720 | $1,937,155 |
| 23 | 275 | $76,321 | $3,471 | $72,851 | $1,864,304 |
| 23 | 276 | $76,321 | $3,340 | $72,981 | $1,791,323 |
| 24 | 277 | $76,321 | $3,209 | $73,112 | $1,718,210 |
| 24 | 278 | $76,321 | $3,078 | $73,243 | $1,644,967 |
| 24 | 279 | $76,321 | $2,947 | $73,374 | $1,571,593 |
| 24 | 280 | $76,321 | $2,816 | $73,506 | $1,498,087 |
| 24 | 281 | $76,321 | $2,684 | $73,637 | $1,424,450 |
| 24 | 282 | $76,321 | $2,552 | $73,769 | $1,350,681 |
| 24 | 283 | $76,321 | $2,420 | $73,902 | $1,276,779 |
| 24 | 284 | $76,321 | $2,288 | $74,034 | $1,202,745 |
| 24 | 285 | $76,321 | $2,155 | $74,167 | $1,128,579 |
| 24 | 286 | $76,321 | $2,022 | $74,299 | $1,054,279 |
| 24 | 287 | $76,321 | $1,889 | $74,433 | $979,847 |
| 24 | 288 | $76,321 | $1,756 | $74,566 | $905,281 |
| 25 | 289 | $76,321 | $1,622 | $74,700 | $830,581 |
| 25 | 290 | $76,321 | $1,488 | $74,833 | $755,748 |
| 25 | 291 | $76,321 | $1,354 | $74,967 | $680,780 |
| 25 | 292 | $76,321 | $1,220 | $75,102 | $605,679 |
| 25 | 293 | $76,321 | $1,085 | $75,236 | $530,442 |
| 25 | 294 | $76,321 | $950 | $75,371 | $455,071 |
| 25 | 295 | $76,321 | $815 | $75,506 | $379,565 |
| 25 | 296 | $76,321 | $680 | $75,641 | $303,923 |
| 25 | 297 | $76,321 | $545 | $75,777 | $228,146 |
| 25 | 298 | $76,321 | $409 | $75,913 | $152,234 |
| 25 | 299 | $76,321 | $273 | $76,049 | $76,185 |
| 25 | 300 | $76,321 | $136 | $76,185 | $0 |
