首期 (港幣)
$11,952,000
每月還款 (港幣)
$77,305
總貸款額 (港幣)
$17,928,000
+
總利息 (港幣)
$5,263,387
=
總還款額 (港幣)
$23,191,387
| 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 | $77,305 | $32,121 | $45,184 | $17,882,816 |
| 1 | 2 | $77,305 | $32,040 | $45,265 | $17,837,552 |
| 1 | 3 | $77,305 | $31,959 | $45,346 | $17,792,206 |
| 1 | 4 | $77,305 | $31,878 | $45,427 | $17,746,779 |
| 1 | 5 | $77,305 | $31,796 | $45,508 | $17,701,271 |
| 1 | 6 | $77,305 | $31,715 | $45,590 | $17,655,681 |
| 1 | 7 | $77,305 | $31,633 | $45,672 | $17,610,010 |
| 1 | 8 | $77,305 | $31,551 | $45,753 | $17,564,256 |
| 1 | 9 | $77,305 | $31,469 | $45,835 | $17,518,421 |
| 1 | 10 | $77,305 | $31,387 | $45,917 | $17,472,503 |
| 1 | 11 | $77,305 | $31,305 | $46,000 | $17,426,504 |
| 1 | 12 | $77,305 | $31,222 | $46,082 | $17,380,422 |
| 2 | 13 | $77,305 | $31,140 | $46,165 | $17,334,257 |
| 2 | 14 | $77,305 | $31,057 | $46,247 | $17,288,009 |
| 2 | 15 | $77,305 | $30,974 | $46,330 | $17,241,679 |
| 2 | 16 | $77,305 | $30,891 | $46,413 | $17,195,266 |
| 2 | 17 | $77,305 | $30,808 | $46,496 | $17,148,769 |
| 2 | 18 | $77,305 | $30,725 | $46,580 | $17,102,190 |
| 2 | 19 | $77,305 | $30,641 | $46,663 | $17,055,526 |
| 2 | 20 | $77,305 | $30,558 | $46,747 | $17,008,780 |
| 2 | 21 | $77,305 | $30,474 | $46,831 | $16,961,949 |
| 2 | 22 | $77,305 | $30,390 | $46,914 | $16,915,035 |
| 2 | 23 | $77,305 | $30,306 | $46,999 | $16,868,036 |
| 2 | 24 | $77,305 | $30,222 | $47,083 | $16,820,953 |
| 3 | 25 | $77,305 | $30,138 | $47,167 | $16,773,786 |
| 3 | 26 | $77,305 | $30,053 | $47,252 | $16,726,535 |
| 3 | 27 | $77,305 | $29,968 | $47,336 | $16,679,198 |
| 3 | 28 | $77,305 | $29,884 | $47,421 | $16,631,777 |
| 3 | 29 | $77,305 | $29,799 | $47,506 | $16,584,271 |
| 3 | 30 | $77,305 | $29,713 | $47,591 | $16,536,680 |
| 3 | 31 | $77,305 | $29,628 | $47,676 | $16,489,004 |
| 3 | 32 | $77,305 | $29,543 | $47,762 | $16,441,242 |
| 3 | 33 | $77,305 | $29,457 | $47,847 | $16,393,395 |
| 3 | 34 | $77,305 | $29,371 | $47,933 | $16,345,462 |
| 3 | 35 | $77,305 | $29,286 | $48,019 | $16,297,443 |
| 3 | 36 | $77,305 | $29,200 | $48,105 | $16,249,337 |
| 4 | 37 | $77,305 | $29,113 | $48,191 | $16,201,146 |
| 4 | 38 | $77,305 | $29,027 | $48,278 | $16,152,869 |
| 4 | 39 | $77,305 | $28,941 | $48,364 | $16,104,505 |
| 4 | 40 | $77,305 | $28,854 | $48,451 | $16,056,054 |
| 4 | 41 | $77,305 | $28,767 | $48,538 | $16,007,516 |
| 4 | 42 | $77,305 | $28,680 | $48,624 | $15,958,892 |
| 4 | 43 | $77,305 | $28,593 | $48,712 | $15,910,180 |
| 4 | 44 | $77,305 | $28,506 | $48,799 | $15,861,381 |
| 4 | 45 | $77,305 | $28,418 | $48,886 | $15,812,495 |
| 4 | 46 | $77,305 | $28,331 | $48,974 | $15,763,521 |
| 4 | 47 | $77,305 | $28,243 | $49,062 | $15,714,460 |
| 4 | 48 | $77,305 | $28,155 | $49,150 | $15,665,310 |
| 5 | 49 | $77,305 | $28,067 | $49,238 | $15,616,072 |
| 5 | 50 | $77,305 | $27,979 | $49,326 | $15,566,747 |
| 5 | 51 | $77,305 | $27,890 | $49,414 | $15,517,332 |
| 5 | 52 | $77,305 | $27,802 | $49,503 | $15,467,830 |
| 5 | 53 | $77,305 | $27,713 | $49,591 | $15,418,238 |
| 5 | 54 | $77,305 | $27,624 | $49,680 | $15,368,558 |
| 5 | 55 | $77,305 | $27,535 | $49,769 | $15,318,789 |
| 5 | 56 | $77,305 | $27,446 | $49,858 | $15,268,930 |
| 5 | 57 | $77,305 | $27,357 | $49,948 | $15,218,982 |
| 5 | 58 | $77,305 | $27,267 | $50,037 | $15,168,945 |
| 5 | 59 | $77,305 | $27,178 | $50,127 | $15,118,818 |
| 5 | 60 | $77,305 | $27,088 | $50,217 | $15,068,601 |
| 6 | 61 | $77,305 | $26,998 | $50,307 | $15,018,295 |
| 6 | 62 | $77,305 | $26,908 | $50,397 | $14,967,898 |
| 6 | 63 | $77,305 | $26,817 | $50,487 | $14,917,411 |
| 6 | 64 | $77,305 | $26,727 | $50,578 | $14,866,833 |
| 6 | 65 | $77,305 | $26,636 | $50,668 | $14,816,165 |
| 6 | 66 | $77,305 | $26,546 | $50,759 | $14,765,406 |
| 6 | 67 | $77,305 | $26,455 | $50,850 | $14,714,556 |
| 6 | 68 | $77,305 | $26,364 | $50,941 | $14,663,615 |
| 6 | 69 | $77,305 | $26,272 | $51,032 | $14,612,583 |
| 6 | 70 | $77,305 | $26,181 | $51,124 | $14,561,459 |
| 6 | 71 | $77,305 | $26,089 | $51,215 | $14,510,244 |
| 6 | 72 | $77,305 | $25,998 | $51,307 | $14,458,936 |
| 7 | 73 | $77,305 | $25,906 | $51,399 | $14,407,537 |
| 7 | 74 | $77,305 | $25,814 | $51,491 | $14,356,046 |
| 7 | 75 | $77,305 | $25,721 | $51,583 | $14,304,463 |
| 7 | 76 | $77,305 | $25,629 | $51,676 | $14,252,787 |
| 7 | 77 | $77,305 | $25,536 | $51,768 | $14,201,019 |
| 7 | 78 | $77,305 | $25,443 | $51,861 | $14,149,158 |
| 7 | 79 | $77,305 | $25,351 | $51,954 | $14,097,204 |
| 7 | 80 | $77,305 | $25,257 | $52,047 | $14,045,156 |
| 7 | 81 | $77,305 | $25,164 | $52,140 | $13,993,016 |
| 7 | 82 | $77,305 | $25,071 | $52,234 | $13,940,782 |
| 7 | 83 | $77,305 | $24,977 | $52,327 | $13,888,455 |
| 7 | 84 | $77,305 | $24,883 | $52,421 | $13,836,034 |
| 8 | 85 | $77,305 | $24,790 | $52,515 | $13,783,519 |
| 8 | 86 | $77,305 | $24,695 | $52,609 | $13,730,909 |
| 8 | 87 | $77,305 | $24,601 | $52,703 | $13,678,206 |
| 8 | 88 | $77,305 | $24,507 | $52,798 | $13,625,408 |
| 8 | 89 | $77,305 | $24,412 | $52,892 | $13,572,516 |
| 8 | 90 | $77,305 | $24,317 | $52,987 | $13,519,529 |
| 8 | 91 | $77,305 | $24,222 | $53,082 | $13,466,446 |
| 8 | 92 | $77,305 | $24,127 | $53,177 | $13,413,269 |
| 8 | 93 | $77,305 | $24,032 | $53,273 | $13,359,997 |
| 8 | 94 | $77,305 | $23,937 | $53,368 | $13,306,629 |
| 8 | 95 | $77,305 | $23,841 | $53,464 | $13,253,165 |
| 8 | 96 | $77,305 | $23,745 | $53,559 | $13,199,606 |
| 9 | 97 | $77,305 | $23,649 | $53,655 | $13,145,950 |
| 9 | 98 | $77,305 | $23,553 | $53,751 | $13,092,199 |
| 9 | 99 | $77,305 | $23,457 | $53,848 | $13,038,351 |
| 9 | 100 | $77,305 | $23,360 | $53,944 | $12,984,407 |
| 9 | 101 | $77,305 | $23,264 | $54,041 | $12,930,366 |
| 9 | 102 | $77,305 | $23,167 | $54,138 | $12,876,228 |
| 9 | 103 | $77,305 | $23,070 | $54,235 | $12,821,994 |
| 9 | 104 | $77,305 | $22,973 | $54,332 | $12,767,662 |
| 9 | 105 | $77,305 | $22,875 | $54,429 | $12,713,233 |
| 9 | 106 | $77,305 | $22,778 | $54,527 | $12,658,706 |
| 9 | 107 | $77,305 | $22,680 | $54,624 | $12,604,081 |
| 9 | 108 | $77,305 | $22,582 | $54,722 | $12,549,359 |
| 10 | 109 | $77,305 | $22,484 | $54,820 | $12,494,539 |
| 10 | 110 | $77,305 | $22,386 | $54,919 | $12,439,620 |
| 10 | 111 | $77,305 | $22,288 | $55,017 | $12,384,603 |
| 10 | 112 | $77,305 | $22,189 | $55,116 | $12,329,488 |
| 10 | 113 | $77,305 | $22,090 | $55,214 | $12,274,273 |
| 10 | 114 | $77,305 | $21,991 | $55,313 | $12,218,960 |
| 10 | 115 | $77,305 | $21,892 | $55,412 | $12,163,548 |
| 10 | 116 | $77,305 | $21,793 | $55,512 | $12,108,036 |
| 10 | 117 | $77,305 | $21,694 | $55,611 | $12,052,425 |
| 10 | 118 | $77,305 | $21,594 | $55,711 | $11,996,714 |
| 10 | 119 | $77,305 | $21,494 | $55,811 | $11,940,904 |
| 10 | 120 | $77,305 | $21,394 | $55,911 | $11,884,993 |
| 11 | 121 | $77,305 | $21,294 | $56,011 | $11,828,983 |
| 11 | 122 | $77,305 | $21,194 | $56,111 | $11,772,872 |
| 11 | 123 | $77,305 | $21,093 | $56,212 | $11,716,660 |
| 11 | 124 | $77,305 | $20,992 | $56,312 | $11,660,348 |
| 11 | 125 | $77,305 | $20,891 | $56,413 | $11,603,935 |
| 11 | 126 | $77,305 | $20,790 | $56,514 | $11,547,421 |
| 11 | 127 | $77,305 | $20,689 | $56,615 | $11,490,805 |
| 11 | 128 | $77,305 | $20,588 | $56,717 | $11,434,088 |
| 11 | 129 | $77,305 | $20,486 | $56,819 | $11,377,270 |
| 11 | 130 | $77,305 | $20,384 | $56,920 | $11,320,349 |
| 11 | 131 | $77,305 | $20,282 | $57,022 | $11,263,327 |
| 11 | 132 | $77,305 | $20,180 | $57,124 | $11,206,202 |
| 12 | 133 | $77,305 | $20,078 | $57,227 | $11,148,976 |
| 12 | 134 | $77,305 | $19,975 | $57,329 | $11,091,646 |
| 12 | 135 | $77,305 | $19,873 | $57,432 | $11,034,214 |
| 12 | 136 | $77,305 | $19,770 | $57,535 | $10,976,679 |
| 12 | 137 | $77,305 | $19,667 | $57,638 | $10,919,041 |
| 12 | 138 | $77,305 | $19,563 | $57,741 | $10,861,300 |
| 12 | 139 | $77,305 | $19,460 | $57,845 | $10,803,455 |
| 12 | 140 | $77,305 | $19,356 | $57,948 | $10,745,506 |
| 12 | 141 | $77,305 | $19,252 | $58,052 | $10,687,454 |
| 12 | 142 | $77,305 | $19,148 | $58,156 | $10,629,298 |
| 12 | 143 | $77,305 | $19,044 | $58,260 | $10,571,037 |
| 12 | 144 | $77,305 | $18,940 | $58,365 | $10,512,673 |
| 13 | 145 | $77,305 | $18,835 | $58,469 | $10,454,203 |
| 13 | 146 | $77,305 | $18,730 | $58,574 | $10,395,629 |
| 13 | 147 | $77,305 | $18,626 | $58,679 | $10,336,950 |
| 13 | 148 | $77,305 | $18,520 | $58,784 | $10,278,166 |
| 13 | 149 | $77,305 | $18,415 | $58,890 | $10,219,276 |
| 13 | 150 | $77,305 | $18,310 | $58,995 | $10,160,281 |
| 13 | 151 | $77,305 | $18,204 | $59,101 | $10,101,180 |
| 13 | 152 | $77,305 | $18,098 | $59,207 | $10,041,973 |
| 13 | 153 | $77,305 | $17,992 | $59,313 | $9,982,661 |
| 13 | 154 | $77,305 | $17,886 | $59,419 | $9,923,242 |
| 13 | 155 | $77,305 | $17,779 | $59,525 | $9,863,716 |
| 13 | 156 | $77,305 | $17,672 | $59,632 | $9,804,084 |
| 14 | 157 | $77,305 | $17,566 | $59,739 | $9,744,345 |
| 14 | 158 | $77,305 | $17,459 | $59,846 | $9,684,499 |
| 14 | 159 | $77,305 | $17,351 | $59,953 | $9,624,546 |
| 14 | 160 | $77,305 | $17,244 | $60,061 | $9,564,485 |
| 14 | 161 | $77,305 | $17,136 | $60,168 | $9,504,317 |
| 14 | 162 | $77,305 | $17,029 | $60,276 | $9,444,041 |
| 14 | 163 | $77,305 | $16,921 | $60,384 | $9,383,657 |
| 14 | 164 | $77,305 | $16,812 | $60,492 | $9,323,165 |
| 14 | 165 | $77,305 | $16,704 | $60,601 | $9,262,564 |
| 14 | 166 | $77,305 | $16,595 | $60,709 | $9,201,855 |
| 14 | 167 | $77,305 | $16,487 | $60,818 | $9,141,037 |
| 14 | 168 | $77,305 | $16,378 | $60,927 | $9,080,110 |
| 15 | 169 | $77,305 | $16,269 | $61,036 | $9,019,074 |
| 15 | 170 | $77,305 | $16,159 | $61,145 | $8,957,928 |
| 15 | 171 | $77,305 | $16,050 | $61,255 | $8,896,673 |
| 15 | 172 | $77,305 | $15,940 | $61,365 | $8,835,309 |
| 15 | 173 | $77,305 | $15,830 | $61,475 | $8,773,834 |
| 15 | 174 | $77,305 | $15,720 | $61,585 | $8,712,249 |
| 15 | 175 | $77,305 | $15,609 | $61,695 | $8,650,554 |
| 15 | 176 | $77,305 | $15,499 | $61,806 | $8,588,748 |
| 15 | 177 | $77,305 | $15,388 | $61,916 | $8,526,832 |
| 15 | 178 | $77,305 | $15,277 | $62,027 | $8,464,804 |
| 15 | 179 | $77,305 | $15,166 | $62,139 | $8,402,666 |
| 15 | 180 | $77,305 | $15,055 | $62,250 | $8,340,416 |
| 16 | 181 | $77,305 | $14,943 | $62,361 | $8,278,055 |
| 16 | 182 | $77,305 | $14,832 | $62,473 | $8,215,582 |
| 16 | 183 | $77,305 | $14,720 | $62,585 | $8,152,997 |
| 16 | 184 | $77,305 | $14,607 | $62,697 | $8,090,299 |
| 16 | 185 | $77,305 | $14,495 | $62,810 | $8,027,490 |
| 16 | 186 | $77,305 | $14,383 | $62,922 | $7,964,568 |
| 16 | 187 | $77,305 | $14,270 | $63,035 | $7,901,533 |
| 16 | 188 | $77,305 | $14,157 | $63,148 | $7,838,385 |
| 16 | 189 | $77,305 | $14,044 | $63,261 | $7,775,124 |
| 16 | 190 | $77,305 | $13,930 | $63,374 | $7,711,750 |
| 16 | 191 | $77,305 | $13,817 | $63,488 | $7,648,263 |
| 16 | 192 | $77,305 | $13,703 | $63,601 | $7,584,661 |
| 17 | 193 | $77,305 | $13,589 | $63,715 | $7,520,946 |
| 17 | 194 | $77,305 | $13,475 | $63,830 | $7,457,116 |
| 17 | 195 | $77,305 | $13,361 | $63,944 | $7,393,172 |
| 17 | 196 | $77,305 | $13,246 | $64,059 | $7,329,114 |
| 17 | 197 | $77,305 | $13,131 | $64,173 | $7,264,940 |
| 17 | 198 | $77,305 | $13,016 | $64,288 | $7,200,652 |
| 17 | 199 | $77,305 | $12,901 | $64,403 | $7,136,249 |
| 17 | 200 | $77,305 | $12,786 | $64,519 | $7,071,730 |
| 17 | 201 | $77,305 | $12,670 | $64,634 | $7,007,095 |
| 17 | 202 | $77,305 | $12,554 | $64,750 | $6,942,345 |
| 17 | 203 | $77,305 | $12,438 | $64,866 | $6,877,479 |
| 17 | 204 | $77,305 | $12,322 | $64,982 | $6,812,496 |
| 18 | 205 | $77,305 | $12,206 | $65,099 | $6,747,397 |
| 18 | 206 | $77,305 | $12,089 | $65,216 | $6,682,182 |
| 18 | 207 | $77,305 | $11,972 | $65,332 | $6,616,849 |
| 18 | 208 | $77,305 | $11,855 | $65,449 | $6,551,400 |
| 18 | 209 | $77,305 | $11,738 | $65,567 | $6,485,833 |
| 18 | 210 | $77,305 | $11,620 | $65,684 | $6,420,149 |
| 18 | 211 | $77,305 | $11,503 | $65,802 | $6,354,347 |
| 18 | 212 | $77,305 | $11,385 | $65,920 | $6,288,428 |
| 18 | 213 | $77,305 | $11,267 | $66,038 | $6,222,390 |
| 18 | 214 | $77,305 | $11,148 | $66,156 | $6,156,234 |
| 18 | 215 | $77,305 | $11,030 | $66,275 | $6,089,959 |
| 18 | 216 | $77,305 | $10,911 | $66,393 | $6,023,565 |
| 19 | 217 | $77,305 | $10,792 | $66,512 | $5,957,053 |
| 19 | 218 | $77,305 | $10,673 | $66,632 | $5,890,421 |
| 19 | 219 | $77,305 | $10,554 | $66,751 | $5,823,670 |
| 19 | 220 | $77,305 | $10,434 | $66,871 | $5,756,800 |
| 19 | 221 | $77,305 | $10,314 | $66,990 | $5,689,810 |
| 19 | 222 | $77,305 | $10,194 | $67,110 | $5,622,699 |
| 19 | 223 | $77,305 | $10,074 | $67,231 | $5,555,469 |
| 19 | 224 | $77,305 | $9,954 | $67,351 | $5,488,117 |
| 19 | 225 | $77,305 | $9,833 | $67,472 | $5,420,646 |
| 19 | 226 | $77,305 | $9,712 | $67,593 | $5,353,053 |
| 19 | 227 | $77,305 | $9,591 | $67,714 | $5,285,339 |
| 19 | 228 | $77,305 | $9,470 | $67,835 | $5,217,504 |
| 20 | 229 | $77,305 | $9,348 | $67,957 | $5,149,548 |
| 20 | 230 | $77,305 | $9,226 | $68,078 | $5,081,469 |
| 20 | 231 | $77,305 | $9,104 | $68,200 | $5,013,269 |
| 20 | 232 | $77,305 | $8,982 | $68,323 | $4,944,947 |
| 20 | 233 | $77,305 | $8,860 | $68,445 | $4,876,502 |
| 20 | 234 | $77,305 | $8,737 | $68,568 | $4,807,934 |
| 20 | 235 | $77,305 | $8,614 | $68,690 | $4,739,244 |
| 20 | 236 | $77,305 | $8,491 | $68,813 | $4,670,430 |
| 20 | 237 | $77,305 | $8,368 | $68,937 | $4,601,493 |
| 20 | 238 | $77,305 | $8,244 | $69,060 | $4,532,433 |
| 20 | 239 | $77,305 | $8,121 | $69,184 | $4,463,249 |
| 20 | 240 | $77,305 | $7,997 | $69,308 | $4,393,941 |
| 21 | 241 | $77,305 | $7,872 | $69,432 | $4,324,509 |
| 21 | 242 | $77,305 | $7,748 | $69,557 | $4,254,952 |
| 21 | 243 | $77,305 | $7,623 | $69,681 | $4,185,271 |
| 21 | 244 | $77,305 | $7,499 | $69,806 | $4,115,465 |
| 21 | 245 | $77,305 | $7,374 | $69,931 | $4,045,534 |
| 21 | 246 | $77,305 | $7,248 | $70,056 | $3,975,478 |
| 21 | 247 | $77,305 | $7,123 | $70,182 | $3,905,296 |
| 21 | 248 | $77,305 | $6,997 | $70,308 | $3,834,988 |
| 21 | 249 | $77,305 | $6,871 | $70,434 | $3,764,555 |
| 21 | 250 | $77,305 | $6,745 | $70,560 | $3,693,995 |
| 21 | 251 | $77,305 | $6,618 | $70,686 | $3,623,309 |
| 21 | 252 | $77,305 | $6,492 | $70,813 | $3,552,496 |
| 22 | 253 | $77,305 | $6,365 | $70,940 | $3,481,556 |
| 22 | 254 | $77,305 | $6,238 | $71,067 | $3,410,489 |
| 22 | 255 | $77,305 | $6,110 | $71,194 | $3,339,295 |
| 22 | 256 | $77,305 | $5,983 | $71,322 | $3,267,973 |
| 22 | 257 | $77,305 | $5,855 | $71,450 | $3,196,524 |
| 22 | 258 | $77,305 | $5,727 | $71,578 | $3,124,946 |
| 22 | 259 | $77,305 | $5,599 | $71,706 | $3,053,241 |
| 22 | 260 | $77,305 | $5,470 | $71,834 | $2,981,406 |
| 22 | 261 | $77,305 | $5,342 | $71,963 | $2,909,443 |
| 22 | 262 | $77,305 | $5,213 | $72,092 | $2,837,352 |
| 22 | 263 | $77,305 | $5,084 | $72,221 | $2,765,130 |
| 22 | 264 | $77,305 | $4,954 | $72,350 | $2,692,780 |
| 23 | 265 | $77,305 | $4,825 | $72,480 | $2,620,300 |
| 23 | 266 | $77,305 | $4,695 | $72,610 | $2,547,690 |
| 23 | 267 | $77,305 | $4,565 | $72,740 | $2,474,950 |
| 23 | 268 | $77,305 | $4,434 | $72,870 | $2,402,080 |
| 23 | 269 | $77,305 | $4,304 | $73,001 | $2,329,079 |
| 23 | 270 | $77,305 | $4,173 | $73,132 | $2,255,947 |
| 23 | 271 | $77,305 | $4,042 | $73,263 | $2,182,684 |
| 23 | 272 | $77,305 | $3,911 | $73,394 | $2,109,290 |
| 23 | 273 | $77,305 | $3,779 | $73,525 | $2,035,765 |
| 23 | 274 | $77,305 | $3,647 | $73,657 | $1,962,108 |
| 23 | 275 | $77,305 | $3,515 | $73,789 | $1,888,319 |
| 23 | 276 | $77,305 | $3,383 | $73,921 | $1,814,397 |
| 24 | 277 | $77,305 | $3,251 | $74,054 | $1,740,343 |
| 24 | 278 | $77,305 | $3,118 | $74,187 | $1,666,157 |
| 24 | 279 | $77,305 | $2,985 | $74,319 | $1,591,837 |
| 24 | 280 | $77,305 | $2,852 | $74,453 | $1,517,385 |
| 24 | 281 | $77,305 | $2,719 | $74,586 | $1,442,799 |
| 24 | 282 | $77,305 | $2,585 | $74,720 | $1,368,079 |
| 24 | 283 | $77,305 | $2,451 | $74,853 | $1,293,226 |
| 24 | 284 | $77,305 | $2,317 | $74,988 | $1,218,238 |
| 24 | 285 | $77,305 | $2,183 | $75,122 | $1,143,116 |
| 24 | 286 | $77,305 | $2,048 | $75,257 | $1,067,860 |
| 24 | 287 | $77,305 | $1,913 | $75,391 | $992,468 |
| 24 | 288 | $77,305 | $1,778 | $75,526 | $916,942 |
| 25 | 289 | $77,305 | $1,643 | $75,662 | $841,280 |
| 25 | 290 | $77,305 | $1,507 | $75,797 | $765,483 |
| 25 | 291 | $77,305 | $1,371 | $75,933 | $689,550 |
| 25 | 292 | $77,305 | $1,235 | $76,069 | $613,480 |
| 25 | 293 | $77,305 | $1,099 | $76,205 | $537,275 |
| 25 | 294 | $77,305 | $963 | $76,342 | $460,933 |
| 25 | 295 | $77,305 | $826 | $76,479 | $384,454 |
| 25 | 296 | $77,305 | $689 | $76,616 | $307,838 |
| 25 | 297 | $77,305 | $552 | $76,753 | $231,085 |
| 25 | 298 | $77,305 | $414 | $76,891 | $154,195 |
| 25 | 299 | $77,305 | $276 | $77,028 | $77,166 |
| 25 | 300 | $77,305 | $138 | $77,166 | $0 |
