首期 (港幣)
$11,784,000
每月還款 (港幣)
$76,218
總貸款額 (港幣)
$17,676,000
+
總利息 (港幣)
$5,189,403
=
總還款額 (港幣)
$22,865,403
| 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 | $76,218 | $31,670 | $44,549 | $17,631,451 |
| 1 | 2 | $76,218 | $31,590 | $44,628 | $17,586,823 |
| 1 | 3 | $76,218 | $31,510 | $44,708 | $17,542,115 |
| 1 | 4 | $76,218 | $31,430 | $44,788 | $17,497,326 |
| 1 | 5 | $76,218 | $31,349 | $44,869 | $17,452,458 |
| 1 | 6 | $76,218 | $31,269 | $44,949 | $17,407,509 |
| 1 | 7 | $76,218 | $31,188 | $45,030 | $17,362,479 |
| 1 | 8 | $76,218 | $31,108 | $45,110 | $17,317,369 |
| 1 | 9 | $76,218 | $31,027 | $45,191 | $17,272,178 |
| 1 | 10 | $76,218 | $30,946 | $45,272 | $17,226,906 |
| 1 | 11 | $76,218 | $30,865 | $45,353 | $17,181,553 |
| 1 | 12 | $76,218 | $30,784 | $45,434 | $17,136,118 |
| 2 | 13 | $76,218 | $30,702 | $45,516 | $17,090,603 |
| 2 | 14 | $76,218 | $30,621 | $45,597 | $17,045,005 |
| 2 | 15 | $76,218 | $30,539 | $45,679 | $16,999,326 |
| 2 | 16 | $76,218 | $30,457 | $45,761 | $16,953,565 |
| 2 | 17 | $76,218 | $30,375 | $45,843 | $16,907,722 |
| 2 | 18 | $76,218 | $30,293 | $45,925 | $16,861,797 |
| 2 | 19 | $76,218 | $30,211 | $46,007 | $16,815,790 |
| 2 | 20 | $76,218 | $30,128 | $46,090 | $16,769,700 |
| 2 | 21 | $76,218 | $30,046 | $46,172 | $16,723,528 |
| 2 | 22 | $76,218 | $29,963 | $46,255 | $16,677,273 |
| 2 | 23 | $76,218 | $29,880 | $46,338 | $16,630,935 |
| 2 | 24 | $76,218 | $29,797 | $46,421 | $16,584,514 |
| 3 | 25 | $76,218 | $29,714 | $46,504 | $16,538,010 |
| 3 | 26 | $76,218 | $29,631 | $46,587 | $16,491,423 |
| 3 | 27 | $76,218 | $29,547 | $46,671 | $16,444,752 |
| 3 | 28 | $76,218 | $29,464 | $46,754 | $16,397,997 |
| 3 | 29 | $76,218 | $29,380 | $46,838 | $16,351,159 |
| 3 | 30 | $76,218 | $29,296 | $46,922 | $16,304,237 |
| 3 | 31 | $76,218 | $29,212 | $47,006 | $16,257,231 |
| 3 | 32 | $76,218 | $29,128 | $47,090 | $16,210,140 |
| 3 | 33 | $76,218 | $29,043 | $47,175 | $16,162,965 |
| 3 | 34 | $76,218 | $28,959 | $47,259 | $16,115,706 |
| 3 | 35 | $76,218 | $28,874 | $47,344 | $16,068,362 |
| 3 | 36 | $76,218 | $28,789 | $47,429 | $16,020,933 |
| 4 | 37 | $76,218 | $28,704 | $47,514 | $15,973,419 |
| 4 | 38 | $76,218 | $28,619 | $47,599 | $15,925,820 |
| 4 | 39 | $76,218 | $28,534 | $47,684 | $15,878,136 |
| 4 | 40 | $76,218 | $28,448 | $47,770 | $15,830,366 |
| 4 | 41 | $76,218 | $28,363 | $47,855 | $15,782,511 |
| 4 | 42 | $76,218 | $28,277 | $47,941 | $15,734,570 |
| 4 | 43 | $76,218 | $28,191 | $48,027 | $15,686,543 |
| 4 | 44 | $76,218 | $28,105 | $48,113 | $15,638,430 |
| 4 | 45 | $76,218 | $28,019 | $48,199 | $15,590,231 |
| 4 | 46 | $76,218 | $27,932 | $48,286 | $15,541,946 |
| 4 | 47 | $76,218 | $27,846 | $48,372 | $15,493,574 |
| 4 | 48 | $76,218 | $27,759 | $48,459 | $15,445,115 |
| 5 | 49 | $76,218 | $27,672 | $48,546 | $15,396,569 |
| 5 | 50 | $76,218 | $27,586 | $48,632 | $15,347,937 |
| 5 | 51 | $76,218 | $27,498 | $48,720 | $15,299,217 |
| 5 | 52 | $76,218 | $27,411 | $48,807 | $15,250,410 |
| 5 | 53 | $76,218 | $27,324 | $48,894 | $15,201,516 |
| 5 | 54 | $76,218 | $27,236 | $48,982 | $15,152,534 |
| 5 | 55 | $76,218 | $27,148 | $49,070 | $15,103,464 |
| 5 | 56 | $76,218 | $27,060 | $49,158 | $15,054,307 |
| 5 | 57 | $76,218 | $26,972 | $49,246 | $15,005,061 |
| 5 | 58 | $76,218 | $26,884 | $49,334 | $14,955,727 |
| 5 | 59 | $76,218 | $26,796 | $49,422 | $14,906,305 |
| 5 | 60 | $76,218 | $26,707 | $49,511 | $14,856,794 |
| 6 | 61 | $76,218 | $26,618 | $49,600 | $14,807,194 |
| 6 | 62 | $76,218 | $26,530 | $49,688 | $14,757,506 |
| 6 | 63 | $76,218 | $26,441 | $49,777 | $14,707,728 |
| 6 | 64 | $76,218 | $26,351 | $49,867 | $14,657,862 |
| 6 | 65 | $76,218 | $26,262 | $49,956 | $14,607,906 |
| 6 | 66 | $76,218 | $26,172 | $50,046 | $14,557,860 |
| 6 | 67 | $76,218 | $26,083 | $50,135 | $14,507,725 |
| 6 | 68 | $76,218 | $25,993 | $50,225 | $14,457,500 |
| 6 | 69 | $76,218 | $25,903 | $50,315 | $14,407,185 |
| 6 | 70 | $76,218 | $25,813 | $50,405 | $14,356,780 |
| 6 | 71 | $76,218 | $25,723 | $50,495 | $14,306,284 |
| 6 | 72 | $76,218 | $25,632 | $50,586 | $14,255,698 |
| 7 | 73 | $76,218 | $25,541 | $50,677 | $14,205,022 |
| 7 | 74 | $76,218 | $25,451 | $50,767 | $14,154,254 |
| 7 | 75 | $76,218 | $25,360 | $50,858 | $14,103,396 |
| 7 | 76 | $76,218 | $25,269 | $50,949 | $14,052,447 |
| 7 | 77 | $76,218 | $25,177 | $51,041 | $14,001,406 |
| 7 | 78 | $76,218 | $25,086 | $51,132 | $13,950,274 |
| 7 | 79 | $76,218 | $24,994 | $51,224 | $13,899,050 |
| 7 | 80 | $76,218 | $24,902 | $51,316 | $13,847,735 |
| 7 | 81 | $76,218 | $24,811 | $51,407 | $13,796,327 |
| 7 | 82 | $76,218 | $24,718 | $51,500 | $13,744,827 |
| 7 | 83 | $76,218 | $24,626 | $51,592 | $13,693,236 |
| 7 | 84 | $76,218 | $24,534 | $51,684 | $13,641,551 |
| 8 | 85 | $76,218 | $24,441 | $51,777 | $13,589,774 |
| 8 | 86 | $76,218 | $24,348 | $51,870 | $13,537,905 |
| 8 | 87 | $76,218 | $24,255 | $51,963 | $13,485,942 |
| 8 | 88 | $76,218 | $24,162 | $52,056 | $13,433,886 |
| 8 | 89 | $76,218 | $24,069 | $52,149 | $13,381,737 |
| 8 | 90 | $76,218 | $23,976 | $52,242 | $13,329,495 |
| 8 | 91 | $76,218 | $23,882 | $52,336 | $13,277,159 |
| 8 | 92 | $76,218 | $23,788 | $52,430 | $13,224,729 |
| 8 | 93 | $76,218 | $23,694 | $52,524 | $13,172,206 |
| 8 | 94 | $76,218 | $23,600 | $52,618 | $13,119,588 |
| 8 | 95 | $76,218 | $23,506 | $52,712 | $13,066,876 |
| 8 | 96 | $76,218 | $23,411 | $52,807 | $13,014,069 |
| 9 | 97 | $76,218 | $23,317 | $52,901 | $12,961,168 |
| 9 | 98 | $76,218 | $23,222 | $52,996 | $12,908,172 |
| 9 | 99 | $76,218 | $23,127 | $53,091 | $12,855,081 |
| 9 | 100 | $76,218 | $23,032 | $53,186 | $12,801,895 |
| 9 | 101 | $76,218 | $22,937 | $53,281 | $12,748,614 |
| 9 | 102 | $76,218 | $22,841 | $53,377 | $12,695,237 |
| 9 | 103 | $76,218 | $22,746 | $53,472 | $12,641,765 |
| 9 | 104 | $76,218 | $22,650 | $53,568 | $12,588,197 |
| 9 | 105 | $76,218 | $22,554 | $53,664 | $12,534,533 |
| 9 | 106 | $76,218 | $22,458 | $53,760 | $12,480,772 |
| 9 | 107 | $76,218 | $22,361 | $53,857 | $12,426,916 |
| 9 | 108 | $76,218 | $22,265 | $53,953 | $12,372,962 |
| 10 | 109 | $76,218 | $22,168 | $54,050 | $12,318,913 |
| 10 | 110 | $76,218 | $22,071 | $54,147 | $12,264,766 |
| 10 | 111 | $76,218 | $21,974 | $54,244 | $12,210,522 |
| 10 | 112 | $76,218 | $21,877 | $54,341 | $12,156,182 |
| 10 | 113 | $76,218 | $21,780 | $54,438 | $12,101,743 |
| 10 | 114 | $76,218 | $21,682 | $54,536 | $12,047,208 |
| 10 | 115 | $76,218 | $21,585 | $54,633 | $11,992,574 |
| 10 | 116 | $76,218 | $21,487 | $54,731 | $11,937,843 |
| 10 | 117 | $76,218 | $21,389 | $54,829 | $11,883,014 |
| 10 | 118 | $76,218 | $21,290 | $54,928 | $11,828,086 |
| 10 | 119 | $76,218 | $21,192 | $55,026 | $11,773,060 |
| 10 | 120 | $76,218 | $21,093 | $55,125 | $11,717,935 |
| 11 | 121 | $76,218 | $20,995 | $55,223 | $11,662,712 |
| 11 | 122 | $76,218 | $20,896 | $55,322 | $11,607,390 |
| 11 | 123 | $76,218 | $20,797 | $55,421 | $11,551,968 |
| 11 | 124 | $76,218 | $20,697 | $55,521 | $11,496,447 |
| 11 | 125 | $76,218 | $20,598 | $55,620 | $11,440,827 |
| 11 | 126 | $76,218 | $20,498 | $55,720 | $11,385,107 |
| 11 | 127 | $76,218 | $20,398 | $55,820 | $11,329,288 |
| 11 | 128 | $76,218 | $20,298 | $55,920 | $11,273,368 |
| 11 | 129 | $76,218 | $20,198 | $56,020 | $11,217,348 |
| 11 | 130 | $76,218 | $20,098 | $56,120 | $11,161,228 |
| 11 | 131 | $76,218 | $19,997 | $56,221 | $11,105,007 |
| 11 | 132 | $76,218 | $19,896 | $56,322 | $11,048,685 |
| 12 | 133 | $76,218 | $19,796 | $56,422 | $10,992,263 |
| 12 | 134 | $76,218 | $19,694 | $56,524 | $10,935,739 |
| 12 | 135 | $76,218 | $19,593 | $56,625 | $10,879,115 |
| 12 | 136 | $76,218 | $19,492 | $56,726 | $10,822,388 |
| 12 | 137 | $76,218 | $19,390 | $56,828 | $10,765,560 |
| 12 | 138 | $76,218 | $19,288 | $56,930 | $10,708,631 |
| 12 | 139 | $76,218 | $19,186 | $57,032 | $10,651,599 |
| 12 | 140 | $76,218 | $19,084 | $57,134 | $10,594,465 |
| 12 | 141 | $76,218 | $18,982 | $57,236 | $10,537,229 |
| 12 | 142 | $76,218 | $18,879 | $57,339 | $10,479,890 |
| 12 | 143 | $76,218 | $18,776 | $57,442 | $10,422,449 |
| 12 | 144 | $76,218 | $18,674 | $57,544 | $10,364,904 |
| 13 | 145 | $76,218 | $18,570 | $57,648 | $10,307,257 |
| 13 | 146 | $76,218 | $18,467 | $57,751 | $10,249,506 |
| 13 | 147 | $76,218 | $18,364 | $57,854 | $10,191,651 |
| 13 | 148 | $76,218 | $18,260 | $57,958 | $10,133,693 |
| 13 | 149 | $76,218 | $18,156 | $58,062 | $10,075,632 |
| 13 | 150 | $76,218 | $18,052 | $58,166 | $10,017,466 |
| 13 | 151 | $76,218 | $17,948 | $58,270 | $9,959,196 |
| 13 | 152 | $76,218 | $17,844 | $58,374 | $9,900,821 |
| 13 | 153 | $76,218 | $17,739 | $58,479 | $9,842,342 |
| 13 | 154 | $76,218 | $17,634 | $58,584 | $9,783,758 |
| 13 | 155 | $76,218 | $17,529 | $58,689 | $9,725,070 |
| 13 | 156 | $76,218 | $17,424 | $58,794 | $9,666,276 |
| 14 | 157 | $76,218 | $17,319 | $58,899 | $9,607,376 |
| 14 | 158 | $76,218 | $17,213 | $59,005 | $9,548,372 |
| 14 | 159 | $76,218 | $17,107 | $59,111 | $9,489,261 |
| 14 | 160 | $76,218 | $17,002 | $59,216 | $9,430,045 |
| 14 | 161 | $76,218 | $16,895 | $59,323 | $9,370,722 |
| 14 | 162 | $76,218 | $16,789 | $59,429 | $9,311,293 |
| 14 | 163 | $76,218 | $16,683 | $59,535 | $9,251,758 |
| 14 | 164 | $76,218 | $16,576 | $59,642 | $9,192,116 |
| 14 | 165 | $76,218 | $16,469 | $59,749 | $9,132,367 |
| 14 | 166 | $76,218 | $16,362 | $59,856 | $9,072,512 |
| 14 | 167 | $76,218 | $16,255 | $59,963 | $9,012,548 |
| 14 | 168 | $76,218 | $16,147 | $60,071 | $8,952,478 |
| 15 | 169 | $76,218 | $16,040 | $60,178 | $8,892,300 |
| 15 | 170 | $76,218 | $15,932 | $60,286 | $8,832,014 |
| 15 | 171 | $76,218 | $15,824 | $60,394 | $8,771,620 |
| 15 | 172 | $76,218 | $15,716 | $60,502 | $8,711,118 |
| 15 | 173 | $76,218 | $15,607 | $60,611 | $8,650,507 |
| 15 | 174 | $76,218 | $15,499 | $60,719 | $8,589,788 |
| 15 | 175 | $76,218 | $15,390 | $60,828 | $8,528,960 |
| 15 | 176 | $76,218 | $15,281 | $60,937 | $8,468,023 |
| 15 | 177 | $76,218 | $15,172 | $61,046 | $8,406,977 |
| 15 | 178 | $76,218 | $15,062 | $61,156 | $8,345,821 |
| 15 | 179 | $76,218 | $14,953 | $61,265 | $8,284,556 |
| 15 | 180 | $76,218 | $14,843 | $61,375 | $8,223,181 |
| 16 | 181 | $76,218 | $14,733 | $61,485 | $8,161,696 |
| 16 | 182 | $76,218 | $14,623 | $61,595 | $8,100,101 |
| 16 | 183 | $76,218 | $14,513 | $61,705 | $8,038,396 |
| 16 | 184 | $76,218 | $14,402 | $61,816 | $7,976,580 |
| 16 | 185 | $76,218 | $14,291 | $61,927 | $7,914,654 |
| 16 | 186 | $76,218 | $14,180 | $62,038 | $7,852,616 |
| 16 | 187 | $76,218 | $14,069 | $62,149 | $7,790,467 |
| 16 | 188 | $76,218 | $13,958 | $62,260 | $7,728,207 |
| 16 | 189 | $76,218 | $13,846 | $62,372 | $7,665,836 |
| 16 | 190 | $76,218 | $13,735 | $62,483 | $7,603,352 |
| 16 | 191 | $76,218 | $13,623 | $62,595 | $7,540,757 |
| 16 | 192 | $76,218 | $13,511 | $62,707 | $7,478,049 |
| 17 | 193 | $76,218 | $13,398 | $62,820 | $7,415,230 |
| 17 | 194 | $76,218 | $13,286 | $62,932 | $7,352,297 |
| 17 | 195 | $76,218 | $13,173 | $63,045 | $7,289,252 |
| 17 | 196 | $76,218 | $13,060 | $63,158 | $7,226,094 |
| 17 | 197 | $76,218 | $12,947 | $63,271 | $7,162,823 |
| 17 | 198 | $76,218 | $12,833 | $63,385 | $7,099,438 |
| 17 | 199 | $76,218 | $12,720 | $63,498 | $7,035,940 |
| 17 | 200 | $76,218 | $12,606 | $63,612 | $6,972,328 |
| 17 | 201 | $76,218 | $12,492 | $63,726 | $6,908,602 |
| 17 | 202 | $76,218 | $12,378 | $63,840 | $6,844,762 |
| 17 | 203 | $76,218 | $12,264 | $63,954 | $6,780,807 |
| 17 | 204 | $76,218 | $12,149 | $64,069 | $6,716,738 |
| 18 | 205 | $76,218 | $12,034 | $64,184 | $6,652,554 |
| 18 | 206 | $76,218 | $11,919 | $64,299 | $6,588,256 |
| 18 | 207 | $76,218 | $11,804 | $64,414 | $6,523,842 |
| 18 | 208 | $76,218 | $11,689 | $64,529 | $6,459,312 |
| 18 | 209 | $76,218 | $11,573 | $64,645 | $6,394,667 |
| 18 | 210 | $76,218 | $11,457 | $64,761 | $6,329,906 |
| 18 | 211 | $76,218 | $11,341 | $64,877 | $6,265,029 |
| 18 | 212 | $76,218 | $11,225 | $64,993 | $6,200,036 |
| 18 | 213 | $76,218 | $11,108 | $65,110 | $6,134,926 |
| 18 | 214 | $76,218 | $10,992 | $65,226 | $6,069,700 |
| 18 | 215 | $76,218 | $10,875 | $65,343 | $6,004,357 |
| 18 | 216 | $76,218 | $10,758 | $65,460 | $5,938,897 |
| 19 | 217 | $76,218 | $10,641 | $65,577 | $5,873,319 |
| 19 | 218 | $76,218 | $10,523 | $65,695 | $5,807,624 |
| 19 | 219 | $76,218 | $10,405 | $65,813 | $5,741,812 |
| 19 | 220 | $76,218 | $10,287 | $65,931 | $5,675,881 |
| 19 | 221 | $76,218 | $10,169 | $66,049 | $5,609,832 |
| 19 | 222 | $76,218 | $10,051 | $66,167 | $5,543,665 |
| 19 | 223 | $76,218 | $9,932 | $66,286 | $5,477,380 |
| 19 | 224 | $76,218 | $9,814 | $66,404 | $5,410,975 |
| 19 | 225 | $76,218 | $9,695 | $66,523 | $5,344,452 |
| 19 | 226 | $76,218 | $9,575 | $66,643 | $5,277,809 |
| 19 | 227 | $76,218 | $9,456 | $66,762 | $5,211,047 |
| 19 | 228 | $76,218 | $9,336 | $66,882 | $5,144,166 |
| 20 | 229 | $76,218 | $9,217 | $67,001 | $5,077,164 |
| 20 | 230 | $76,218 | $9,097 | $67,121 | $5,010,043 |
| 20 | 231 | $76,218 | $8,976 | $67,242 | $4,942,801 |
| 20 | 232 | $76,218 | $8,856 | $67,362 | $4,875,439 |
| 20 | 233 | $76,218 | $8,735 | $67,483 | $4,807,956 |
| 20 | 234 | $76,218 | $8,614 | $67,604 | $4,740,353 |
| 20 | 235 | $76,218 | $8,493 | $67,725 | $4,672,628 |
| 20 | 236 | $76,218 | $8,372 | $67,846 | $4,604,782 |
| 20 | 237 | $76,218 | $8,250 | $67,968 | $4,536,814 |
| 20 | 238 | $76,218 | $8,128 | $68,090 | $4,468,724 |
| 20 | 239 | $76,218 | $8,006 | $68,212 | $4,400,513 |
| 20 | 240 | $76,218 | $7,884 | $68,334 | $4,332,179 |
| 21 | 241 | $76,218 | $7,762 | $68,456 | $4,263,723 |
| 21 | 242 | $76,218 | $7,639 | $68,579 | $4,195,144 |
| 21 | 243 | $76,218 | $7,516 | $68,702 | $4,126,442 |
| 21 | 244 | $76,218 | $7,393 | $68,825 | $4,057,617 |
| 21 | 245 | $76,218 | $7,270 | $68,948 | $3,988,669 |
| 21 | 246 | $76,218 | $7,146 | $69,072 | $3,919,598 |
| 21 | 247 | $76,218 | $7,023 | $69,195 | $3,850,402 |
| 21 | 248 | $76,218 | $6,899 | $69,319 | $3,781,083 |
| 21 | 249 | $76,218 | $6,774 | $69,444 | $3,711,639 |
| 21 | 250 | $76,218 | $6,650 | $69,568 | $3,642,071 |
| 21 | 251 | $76,218 | $6,525 | $69,693 | $3,572,379 |
| 21 | 252 | $76,218 | $6,401 | $69,817 | $3,502,561 |
| 22 | 253 | $76,218 | $6,275 | $69,943 | $3,432,619 |
| 22 | 254 | $76,218 | $6,150 | $70,068 | $3,362,551 |
| 22 | 255 | $76,218 | $6,025 | $70,193 | $3,292,357 |
| 22 | 256 | $76,218 | $5,899 | $70,319 | $3,222,038 |
| 22 | 257 | $76,218 | $5,773 | $70,445 | $3,151,593 |
| 22 | 258 | $76,218 | $5,647 | $70,571 | $3,081,021 |
| 22 | 259 | $76,218 | $5,520 | $70,698 | $3,010,324 |
| 22 | 260 | $76,218 | $5,393 | $70,825 | $2,939,499 |
| 22 | 261 | $76,218 | $5,267 | $70,951 | $2,868,548 |
| 22 | 262 | $76,218 | $5,139 | $71,079 | $2,797,469 |
| 22 | 263 | $76,218 | $5,012 | $71,206 | $2,726,263 |
| 22 | 264 | $76,218 | $4,885 | $71,333 | $2,654,930 |
| 23 | 265 | $76,218 | $4,757 | $71,461 | $2,583,468 |
| 23 | 266 | $76,218 | $4,629 | $71,589 | $2,511,879 |
| 23 | 267 | $76,218 | $4,500 | $71,718 | $2,440,162 |
| 23 | 268 | $76,218 | $4,372 | $71,846 | $2,368,316 |
| 23 | 269 | $76,218 | $4,243 | $71,975 | $2,296,341 |
| 23 | 270 | $76,218 | $4,114 | $72,104 | $2,224,237 |
| 23 | 271 | $76,218 | $3,985 | $72,233 | $2,152,004 |
| 23 | 272 | $76,218 | $3,856 | $72,362 | $2,079,642 |
| 23 | 273 | $76,218 | $3,726 | $72,492 | $2,007,150 |
| 23 | 274 | $76,218 | $3,596 | $72,622 | $1,934,528 |
| 23 | 275 | $76,218 | $3,466 | $72,752 | $1,861,776 |
| 23 | 276 | $76,218 | $3,336 | $72,882 | $1,788,894 |
| 24 | 277 | $76,218 | $3,205 | $73,013 | $1,715,881 |
| 24 | 278 | $76,218 | $3,074 | $73,144 | $1,642,737 |
| 24 | 279 | $76,218 | $2,943 | $73,275 | $1,569,462 |
| 24 | 280 | $76,218 | $2,812 | $73,406 | $1,496,056 |
| 24 | 281 | $76,218 | $2,680 | $73,538 | $1,422,519 |
| 24 | 282 | $76,218 | $2,549 | $73,669 | $1,348,849 |
| 24 | 283 | $76,218 | $2,417 | $73,801 | $1,275,048 |
| 24 | 284 | $76,218 | $2,284 | $73,934 | $1,201,114 |
| 24 | 285 | $76,218 | $2,152 | $74,066 | $1,127,048 |
| 24 | 286 | $76,218 | $2,019 | $74,199 | $1,052,850 |
| 24 | 287 | $76,218 | $1,886 | $74,332 | $978,518 |
| 24 | 288 | $76,218 | $1,753 | $74,465 | $904,053 |
| 25 | 289 | $76,218 | $1,620 | $74,598 | $829,455 |
| 25 | 290 | $76,218 | $1,486 | $74,732 | $754,723 |
| 25 | 291 | $76,218 | $1,352 | $74,866 | $679,857 |
| 25 | 292 | $76,218 | $1,218 | $75,000 | $604,857 |
| 25 | 293 | $76,218 | $1,084 | $75,134 | $529,723 |
| 25 | 294 | $76,218 | $949 | $75,269 | $454,454 |
| 25 | 295 | $76,218 | $814 | $75,404 | $379,050 |
| 25 | 296 | $76,218 | $679 | $75,539 | $303,511 |
| 25 | 297 | $76,218 | $544 | $75,674 | $227,837 |
| 25 | 298 | $76,218 | $408 | $75,810 | $152,027 |
| 25 | 299 | $76,218 | $272 | $75,946 | $76,082 |
| 25 | 300 | $76,218 | $136 | $76,082 | $0 |
