首期 (港幣)
$12,000,000
每月還款 (港幣)
$77,615
總貸款額 (港幣)
$18,000,000
+
總利息 (港幣)
$5,284,525
=
總還款額 (港幣)
$23,284,525
| 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 | $77,615 | $32,250 | $45,365 | $17,954,635 |
| 1 | 2 | $77,615 | $32,169 | $45,446 | $17,909,189 |
| 1 | 3 | $77,615 | $32,087 | $45,528 | $17,863,661 |
| 1 | 4 | $77,615 | $32,006 | $45,609 | $17,818,051 |
| 1 | 5 | $77,615 | $31,924 | $45,691 | $17,772,360 |
| 1 | 6 | $77,615 | $31,842 | $45,773 | $17,726,587 |
| 1 | 7 | $77,615 | $31,760 | $45,855 | $17,680,732 |
| 1 | 8 | $77,615 | $31,678 | $45,937 | $17,634,795 |
| 1 | 9 | $77,615 | $31,596 | $46,019 | $17,588,776 |
| 1 | 10 | $77,615 | $31,513 | $46,102 | $17,542,674 |
| 1 | 11 | $77,615 | $31,431 | $46,184 | $17,496,490 |
| 1 | 12 | $77,615 | $31,348 | $46,267 | $17,450,222 |
| 2 | 13 | $77,615 | $31,265 | $46,350 | $17,403,872 |
| 2 | 14 | $77,615 | $31,182 | $46,433 | $17,357,439 |
| 2 | 15 | $77,615 | $31,099 | $46,516 | $17,310,923 |
| 2 | 16 | $77,615 | $31,015 | $46,600 | $17,264,323 |
| 2 | 17 | $77,615 | $30,932 | $46,683 | $17,217,640 |
| 2 | 18 | $77,615 | $30,848 | $46,767 | $17,170,873 |
| 2 | 19 | $77,615 | $30,764 | $46,851 | $17,124,023 |
| 2 | 20 | $77,615 | $30,681 | $46,935 | $17,077,088 |
| 2 | 21 | $77,615 | $30,596 | $47,019 | $17,030,069 |
| 2 | 22 | $77,615 | $30,512 | $47,103 | $16,982,967 |
| 2 | 23 | $77,615 | $30,428 | $47,187 | $16,935,779 |
| 2 | 24 | $77,615 | $30,343 | $47,272 | $16,888,507 |
| 3 | 25 | $77,615 | $30,259 | $47,357 | $16,841,151 |
| 3 | 26 | $77,615 | $30,174 | $47,441 | $16,793,710 |
| 3 | 27 | $77,615 | $30,089 | $47,526 | $16,746,183 |
| 3 | 28 | $77,615 | $30,004 | $47,612 | $16,698,572 |
| 3 | 29 | $77,615 | $29,918 | $47,697 | $16,650,875 |
| 3 | 30 | $77,615 | $29,833 | $47,782 | $16,603,093 |
| 3 | 31 | $77,615 | $29,747 | $47,868 | $16,555,225 |
| 3 | 32 | $77,615 | $29,661 | $47,954 | $16,507,271 |
| 3 | 33 | $77,615 | $29,576 | $48,040 | $16,459,232 |
| 3 | 34 | $77,615 | $29,489 | $48,126 | $16,411,106 |
| 3 | 35 | $77,615 | $29,403 | $48,212 | $16,362,894 |
| 3 | 36 | $77,615 | $29,317 | $48,298 | $16,314,596 |
| 4 | 37 | $77,615 | $29,230 | $48,385 | $16,266,211 |
| 4 | 38 | $77,615 | $29,144 | $48,471 | $16,217,740 |
| 4 | 39 | $77,615 | $29,057 | $48,558 | $16,169,181 |
| 4 | 40 | $77,615 | $28,970 | $48,645 | $16,120,536 |
| 4 | 41 | $77,615 | $28,883 | $48,732 | $16,071,804 |
| 4 | 42 | $77,615 | $28,795 | $48,820 | $16,022,984 |
| 4 | 43 | $77,615 | $28,708 | $48,907 | $15,974,077 |
| 4 | 44 | $77,615 | $28,620 | $48,995 | $15,925,082 |
| 4 | 45 | $77,615 | $28,532 | $49,083 | $15,875,999 |
| 4 | 46 | $77,615 | $28,444 | $49,171 | $15,826,828 |
| 4 | 47 | $77,615 | $28,356 | $49,259 | $15,777,570 |
| 4 | 48 | $77,615 | $28,268 | $49,347 | $15,728,223 |
| 5 | 49 | $77,615 | $28,180 | $49,435 | $15,678,788 |
| 5 | 50 | $77,615 | $28,091 | $49,524 | $15,629,264 |
| 5 | 51 | $77,615 | $28,002 | $49,613 | $15,579,651 |
| 5 | 52 | $77,615 | $27,914 | $49,702 | $15,529,949 |
| 5 | 53 | $77,615 | $27,824 | $49,791 | $15,480,159 |
| 5 | 54 | $77,615 | $27,735 | $49,880 | $15,430,279 |
| 5 | 55 | $77,615 | $27,646 | $49,969 | $15,380,310 |
| 5 | 56 | $77,615 | $27,556 | $50,059 | $15,330,251 |
| 5 | 57 | $77,615 | $27,467 | $50,148 | $15,280,103 |
| 5 | 58 | $77,615 | $27,377 | $50,238 | $15,229,865 |
| 5 | 59 | $77,615 | $27,287 | $50,328 | $15,179,536 |
| 5 | 60 | $77,615 | $27,197 | $50,418 | $15,129,118 |
| 6 | 61 | $77,615 | $27,106 | $50,509 | $15,078,609 |
| 6 | 62 | $77,615 | $27,016 | $50,599 | $15,028,010 |
| 6 | 63 | $77,615 | $26,925 | $50,690 | $14,977,320 |
| 6 | 64 | $77,615 | $26,834 | $50,781 | $14,926,539 |
| 6 | 65 | $77,615 | $26,743 | $50,872 | $14,875,668 |
| 6 | 66 | $77,615 | $26,652 | $50,963 | $14,824,705 |
| 6 | 67 | $77,615 | $26,561 | $51,054 | $14,773,651 |
| 6 | 68 | $77,615 | $26,469 | $51,146 | $14,722,505 |
| 6 | 69 | $77,615 | $26,378 | $51,237 | $14,671,268 |
| 6 | 70 | $77,615 | $26,286 | $51,329 | $14,619,939 |
| 6 | 71 | $77,615 | $26,194 | $51,421 | $14,568,518 |
| 6 | 72 | $77,615 | $26,102 | $51,513 | $14,517,004 |
| 7 | 73 | $77,615 | $26,010 | $51,605 | $14,465,399 |
| 7 | 74 | $77,615 | $25,917 | $51,698 | $14,413,701 |
| 7 | 75 | $77,615 | $25,825 | $51,791 | $14,361,911 |
| 7 | 76 | $77,615 | $25,732 | $51,883 | $14,310,027 |
| 7 | 77 | $77,615 | $25,639 | $51,976 | $14,258,051 |
| 7 | 78 | $77,615 | $25,546 | $52,069 | $14,205,982 |
| 7 | 79 | $77,615 | $25,452 | $52,163 | $14,153,819 |
| 7 | 80 | $77,615 | $25,359 | $52,256 | $14,101,563 |
| 7 | 81 | $77,615 | $25,265 | $52,350 | $14,049,213 |
| 7 | 82 | $77,615 | $25,172 | $52,444 | $13,996,769 |
| 7 | 83 | $77,615 | $25,078 | $52,538 | $13,944,232 |
| 7 | 84 | $77,615 | $24,983 | $52,632 | $13,891,600 |
| 8 | 85 | $77,615 | $24,889 | $52,726 | $13,838,874 |
| 8 | 86 | $77,615 | $24,795 | $52,820 | $13,786,054 |
| 8 | 87 | $77,615 | $24,700 | $52,915 | $13,733,139 |
| 8 | 88 | $77,615 | $24,605 | $53,010 | $13,680,129 |
| 8 | 89 | $77,615 | $24,510 | $53,105 | $13,627,024 |
| 8 | 90 | $77,615 | $24,415 | $53,200 | $13,573,824 |
| 8 | 91 | $77,615 | $24,320 | $53,295 | $13,520,529 |
| 8 | 92 | $77,615 | $24,224 | $53,391 | $13,467,138 |
| 8 | 93 | $77,615 | $24,129 | $53,486 | $13,413,651 |
| 8 | 94 | $77,615 | $24,033 | $53,582 | $13,360,069 |
| 8 | 95 | $77,615 | $23,937 | $53,678 | $13,306,391 |
| 8 | 96 | $77,615 | $23,841 | $53,774 | $13,252,616 |
| 9 | 97 | $77,615 | $23,744 | $53,871 | $13,198,745 |
| 9 | 98 | $77,615 | $23,648 | $53,967 | $13,144,778 |
| 9 | 99 | $77,615 | $23,551 | $54,064 | $13,090,714 |
| 9 | 100 | $77,615 | $23,454 | $54,161 | $13,036,553 |
| 9 | 101 | $77,615 | $23,357 | $54,258 | $12,982,295 |
| 9 | 102 | $77,615 | $23,260 | $54,355 | $12,927,940 |
| 9 | 103 | $77,615 | $23,163 | $54,453 | $12,873,488 |
| 9 | 104 | $77,615 | $23,065 | $54,550 | $12,818,938 |
| 9 | 105 | $77,615 | $22,967 | $54,648 | $12,764,290 |
| 9 | 106 | $77,615 | $22,869 | $54,746 | $12,709,544 |
| 9 | 107 | $77,615 | $22,771 | $54,844 | $12,654,700 |
| 9 | 108 | $77,615 | $22,673 | $54,942 | $12,599,758 |
| 10 | 109 | $77,615 | $22,575 | $55,041 | $12,544,718 |
| 10 | 110 | $77,615 | $22,476 | $55,139 | $12,489,578 |
| 10 | 111 | $77,615 | $22,377 | $55,238 | $12,434,341 |
| 10 | 112 | $77,615 | $22,278 | $55,337 | $12,379,004 |
| 10 | 113 | $77,615 | $22,179 | $55,436 | $12,323,568 |
| 10 | 114 | $77,615 | $22,080 | $55,535 | $12,268,032 |
| 10 | 115 | $77,615 | $21,980 | $55,635 | $12,212,397 |
| 10 | 116 | $77,615 | $21,881 | $55,735 | $12,156,663 |
| 10 | 117 | $77,615 | $21,781 | $55,834 | $12,100,828 |
| 10 | 118 | $77,615 | $21,681 | $55,934 | $12,044,894 |
| 10 | 119 | $77,615 | $21,580 | $56,035 | $11,988,859 |
| 10 | 120 | $77,615 | $21,480 | $56,135 | $11,932,724 |
| 11 | 121 | $77,615 | $21,379 | $56,236 | $11,876,489 |
| 11 | 122 | $77,615 | $21,279 | $56,336 | $11,820,152 |
| 11 | 123 | $77,615 | $21,178 | $56,437 | $11,763,715 |
| 11 | 124 | $77,615 | $21,077 | $56,538 | $11,707,177 |
| 11 | 125 | $77,615 | $20,975 | $56,640 | $11,650,537 |
| 11 | 126 | $77,615 | $20,874 | $56,741 | $11,593,796 |
| 11 | 127 | $77,615 | $20,772 | $56,843 | $11,536,953 |
| 11 | 128 | $77,615 | $20,670 | $56,945 | $11,480,008 |
| 11 | 129 | $77,615 | $20,568 | $57,047 | $11,422,961 |
| 11 | 130 | $77,615 | $20,466 | $57,149 | $11,365,812 |
| 11 | 131 | $77,615 | $20,364 | $57,251 | $11,308,561 |
| 11 | 132 | $77,615 | $20,261 | $57,354 | $11,251,207 |
| 12 | 133 | $77,615 | $20,158 | $57,457 | $11,193,751 |
| 12 | 134 | $77,615 | $20,055 | $57,560 | $11,136,191 |
| 12 | 135 | $77,615 | $19,952 | $57,663 | $11,078,528 |
| 12 | 136 | $77,615 | $19,849 | $57,766 | $11,020,762 |
| 12 | 137 | $77,615 | $19,746 | $57,870 | $10,962,893 |
| 12 | 138 | $77,615 | $19,642 | $57,973 | $10,904,919 |
| 12 | 139 | $77,615 | $19,538 | $58,077 | $10,846,842 |
| 12 | 140 | $77,615 | $19,434 | $58,181 | $10,788,661 |
| 12 | 141 | $77,615 | $19,330 | $58,285 | $10,730,376 |
| 12 | 142 | $77,615 | $19,225 | $58,390 | $10,671,986 |
| 12 | 143 | $77,615 | $19,121 | $58,494 | $10,613,491 |
| 12 | 144 | $77,615 | $19,016 | $58,599 | $10,554,892 |
| 13 | 145 | $77,615 | $18,911 | $58,704 | $10,496,188 |
| 13 | 146 | $77,615 | $18,806 | $58,809 | $10,437,379 |
| 13 | 147 | $77,615 | $18,700 | $58,915 | $10,378,464 |
| 13 | 148 | $77,615 | $18,595 | $59,020 | $10,319,443 |
| 13 | 149 | $77,615 | $18,489 | $59,126 | $10,260,317 |
| 13 | 150 | $77,615 | $18,383 | $59,232 | $10,201,085 |
| 13 | 151 | $77,615 | $18,277 | $59,338 | $10,141,747 |
| 13 | 152 | $77,615 | $18,171 | $59,444 | $10,082,303 |
| 13 | 153 | $77,615 | $18,064 | $59,551 | $10,022,752 |
| 13 | 154 | $77,615 | $17,957 | $59,658 | $9,963,094 |
| 13 | 155 | $77,615 | $17,851 | $59,765 | $9,903,330 |
| 13 | 156 | $77,615 | $17,743 | $59,872 | $9,843,458 |
| 14 | 157 | $77,615 | $17,636 | $59,979 | $9,783,479 |
| 14 | 158 | $77,615 | $17,529 | $60,086 | $9,723,393 |
| 14 | 159 | $77,615 | $17,421 | $60,194 | $9,663,199 |
| 14 | 160 | $77,615 | $17,313 | $60,302 | $9,602,897 |
| 14 | 161 | $77,615 | $17,205 | $60,410 | $9,542,487 |
| 14 | 162 | $77,615 | $17,097 | $60,518 | $9,481,969 |
| 14 | 163 | $77,615 | $16,989 | $60,627 | $9,421,342 |
| 14 | 164 | $77,615 | $16,880 | $60,735 | $9,360,607 |
| 14 | 165 | $77,615 | $16,771 | $60,844 | $9,299,763 |
| 14 | 166 | $77,615 | $16,662 | $60,953 | $9,238,810 |
| 14 | 167 | $77,615 | $16,553 | $61,062 | $9,177,748 |
| 14 | 168 | $77,615 | $16,443 | $61,172 | $9,116,576 |
| 15 | 169 | $77,615 | $16,334 | $61,281 | $9,055,295 |
| 15 | 170 | $77,615 | $16,224 | $61,391 | $8,993,904 |
| 15 | 171 | $77,615 | $16,114 | $61,501 | $8,932,403 |
| 15 | 172 | $77,615 | $16,004 | $61,611 | $8,870,792 |
| 15 | 173 | $77,615 | $15,894 | $61,722 | $8,809,070 |
| 15 | 174 | $77,615 | $15,783 | $61,832 | $8,747,238 |
| 15 | 175 | $77,615 | $15,672 | $61,943 | $8,685,295 |
| 15 | 176 | $77,615 | $15,561 | $62,054 | $8,623,241 |
| 15 | 177 | $77,615 | $15,450 | $62,165 | $8,561,076 |
| 15 | 178 | $77,615 | $15,339 | $62,276 | $8,498,800 |
| 15 | 179 | $77,615 | $15,227 | $62,388 | $8,436,412 |
| 15 | 180 | $77,615 | $15,115 | $62,500 | $8,373,912 |
| 16 | 181 | $77,615 | $15,003 | $62,612 | $8,311,300 |
| 16 | 182 | $77,615 | $14,891 | $62,724 | $8,248,576 |
| 16 | 183 | $77,615 | $14,779 | $62,836 | $8,185,739 |
| 16 | 184 | $77,615 | $14,666 | $62,949 | $8,122,791 |
| 16 | 185 | $77,615 | $14,553 | $63,062 | $8,059,729 |
| 16 | 186 | $77,615 | $14,440 | $63,175 | $7,996,554 |
| 16 | 187 | $77,615 | $14,327 | $63,288 | $7,933,266 |
| 16 | 188 | $77,615 | $14,214 | $63,401 | $7,869,865 |
| 16 | 189 | $77,615 | $14,100 | $63,515 | $7,806,350 |
| 16 | 190 | $77,615 | $13,986 | $63,629 | $7,742,721 |
| 16 | 191 | $77,615 | $13,872 | $63,743 | $7,678,978 |
| 16 | 192 | $77,615 | $13,758 | $63,857 | $7,615,122 |
| 17 | 193 | $77,615 | $13,644 | $63,971 | $7,551,150 |
| 17 | 194 | $77,615 | $13,529 | $64,086 | $7,487,064 |
| 17 | 195 | $77,615 | $13,414 | $64,201 | $7,422,864 |
| 17 | 196 | $77,615 | $13,299 | $64,316 | $7,358,548 |
| 17 | 197 | $77,615 | $13,184 | $64,431 | $7,294,117 |
| 17 | 198 | $77,615 | $13,069 | $64,546 | $7,229,570 |
| 17 | 199 | $77,615 | $12,953 | $64,662 | $7,164,908 |
| 17 | 200 | $77,615 | $12,837 | $64,778 | $7,100,130 |
| 17 | 201 | $77,615 | $12,721 | $64,894 | $7,035,236 |
| 17 | 202 | $77,615 | $12,605 | $65,010 | $6,970,226 |
| 17 | 203 | $77,615 | $12,488 | $65,127 | $6,905,099 |
| 17 | 204 | $77,615 | $12,372 | $65,243 | $6,839,856 |
| 18 | 205 | $77,615 | $12,255 | $65,360 | $6,774,495 |
| 18 | 206 | $77,615 | $12,138 | $65,477 | $6,709,018 |
| 18 | 207 | $77,615 | $12,020 | $65,595 | $6,643,423 |
| 18 | 208 | $77,615 | $11,903 | $65,712 | $6,577,711 |
| 18 | 209 | $77,615 | $11,785 | $65,830 | $6,511,881 |
| 18 | 210 | $77,615 | $11,667 | $65,948 | $6,445,933 |
| 18 | 211 | $77,615 | $11,549 | $66,066 | $6,379,867 |
| 18 | 212 | $77,615 | $11,431 | $66,184 | $6,313,682 |
| 18 | 213 | $77,615 | $11,312 | $66,303 | $6,247,379 |
| 18 | 214 | $77,615 | $11,193 | $66,422 | $6,180,957 |
| 18 | 215 | $77,615 | $11,074 | $66,541 | $6,114,416 |
| 18 | 216 | $77,615 | $10,955 | $66,660 | $6,047,756 |
| 19 | 217 | $77,615 | $10,836 | $66,780 | $5,980,977 |
| 19 | 218 | $77,615 | $10,716 | $66,899 | $5,914,078 |
| 19 | 219 | $77,615 | $10,596 | $67,019 | $5,847,059 |
| 19 | 220 | $77,615 | $10,476 | $67,139 | $5,779,920 |
| 19 | 221 | $77,615 | $10,356 | $67,259 | $5,712,660 |
| 19 | 222 | $77,615 | $10,235 | $67,380 | $5,645,280 |
| 19 | 223 | $77,615 | $10,114 | $67,501 | $5,577,780 |
| 19 | 224 | $77,615 | $9,994 | $67,622 | $5,510,158 |
| 19 | 225 | $77,615 | $9,872 | $67,743 | $5,442,415 |
| 19 | 226 | $77,615 | $9,751 | $67,864 | $5,374,551 |
| 19 | 227 | $77,615 | $9,629 | $67,986 | $5,306,566 |
| 19 | 228 | $77,615 | $9,508 | $68,107 | $5,238,458 |
| 20 | 229 | $77,615 | $9,386 | $68,230 | $5,170,229 |
| 20 | 230 | $77,615 | $9,263 | $68,352 | $5,101,877 |
| 20 | 231 | $77,615 | $9,141 | $68,474 | $5,033,403 |
| 20 | 232 | $77,615 | $9,018 | $68,597 | $4,964,806 |
| 20 | 233 | $77,615 | $8,895 | $68,720 | $4,896,086 |
| 20 | 234 | $77,615 | $8,772 | $68,843 | $4,827,243 |
| 20 | 235 | $77,615 | $8,649 | $68,966 | $4,758,277 |
| 20 | 236 | $77,615 | $8,525 | $69,090 | $4,689,187 |
| 20 | 237 | $77,615 | $8,401 | $69,214 | $4,619,973 |
| 20 | 238 | $77,615 | $8,277 | $69,338 | $4,550,636 |
| 20 | 239 | $77,615 | $8,153 | $69,462 | $4,481,174 |
| 20 | 240 | $77,615 | $8,029 | $69,586 | $4,411,587 |
| 21 | 241 | $77,615 | $7,904 | $69,711 | $4,341,876 |
| 21 | 242 | $77,615 | $7,779 | $69,836 | $4,272,041 |
| 21 | 243 | $77,615 | $7,654 | $69,961 | $4,202,080 |
| 21 | 244 | $77,615 | $7,529 | $70,086 | $4,131,993 |
| 21 | 245 | $77,615 | $7,403 | $70,212 | $4,061,781 |
| 21 | 246 | $77,615 | $7,277 | $70,338 | $3,991,444 |
| 21 | 247 | $77,615 | $7,151 | $70,464 | $3,920,980 |
| 21 | 248 | $77,615 | $7,025 | $70,590 | $3,850,390 |
| 21 | 249 | $77,615 | $6,899 | $70,716 | $3,779,673 |
| 21 | 250 | $77,615 | $6,772 | $70,843 | $3,708,830 |
| 21 | 251 | $77,615 | $6,645 | $70,970 | $3,637,860 |
| 21 | 252 | $77,615 | $6,518 | $71,097 | $3,566,763 |
| 22 | 253 | $77,615 | $6,390 | $71,225 | $3,495,538 |
| 22 | 254 | $77,615 | $6,263 | $71,352 | $3,424,186 |
| 22 | 255 | $77,615 | $6,135 | $71,480 | $3,352,706 |
| 22 | 256 | $77,615 | $6,007 | $71,608 | $3,281,098 |
| 22 | 257 | $77,615 | $5,879 | $71,736 | $3,209,361 |
| 22 | 258 | $77,615 | $5,750 | $71,865 | $3,137,496 |
| 22 | 259 | $77,615 | $5,621 | $71,994 | $3,065,503 |
| 22 | 260 | $77,615 | $5,492 | $72,123 | $2,993,380 |
| 22 | 261 | $77,615 | $5,363 | $72,252 | $2,921,128 |
| 22 | 262 | $77,615 | $5,234 | $72,381 | $2,848,746 |
| 22 | 263 | $77,615 | $5,104 | $72,511 | $2,776,235 |
| 22 | 264 | $77,615 | $4,974 | $72,641 | $2,703,594 |
| 23 | 265 | $77,615 | $4,844 | $72,771 | $2,630,823 |
| 23 | 266 | $77,615 | $4,714 | $72,902 | $2,557,922 |
| 23 | 267 | $77,615 | $4,583 | $73,032 | $2,484,890 |
| 23 | 268 | $77,615 | $4,452 | $73,163 | $2,411,727 |
| 23 | 269 | $77,615 | $4,321 | $73,294 | $2,338,433 |
| 23 | 270 | $77,615 | $4,190 | $73,425 | $2,265,007 |
| 23 | 271 | $77,615 | $4,058 | $73,557 | $2,191,450 |
| 23 | 272 | $77,615 | $3,926 | $73,689 | $2,117,761 |
| 23 | 273 | $77,615 | $3,794 | $73,821 | $2,043,941 |
| 23 | 274 | $77,615 | $3,662 | $73,953 | $1,969,988 |
| 23 | 275 | $77,615 | $3,530 | $74,086 | $1,895,902 |
| 23 | 276 | $77,615 | $3,397 | $74,218 | $1,821,684 |
| 24 | 277 | $77,615 | $3,264 | $74,351 | $1,747,333 |
| 24 | 278 | $77,615 | $3,131 | $74,484 | $1,672,848 |
| 24 | 279 | $77,615 | $2,997 | $74,618 | $1,598,230 |
| 24 | 280 | $77,615 | $2,863 | $74,752 | $1,523,479 |
| 24 | 281 | $77,615 | $2,730 | $74,886 | $1,448,593 |
| 24 | 282 | $77,615 | $2,595 | $75,020 | $1,373,574 |
| 24 | 283 | $77,615 | $2,461 | $75,154 | $1,298,419 |
| 24 | 284 | $77,615 | $2,326 | $75,289 | $1,223,131 |
| 24 | 285 | $77,615 | $2,191 | $75,424 | $1,147,707 |
| 24 | 286 | $77,615 | $2,056 | $75,559 | $1,072,148 |
| 24 | 287 | $77,615 | $1,921 | $75,694 | $996,454 |
| 24 | 288 | $77,615 | $1,785 | $75,830 | $920,624 |
| 25 | 289 | $77,615 | $1,649 | $75,966 | $844,659 |
| 25 | 290 | $77,615 | $1,513 | $76,102 | $768,557 |
| 25 | 291 | $77,615 | $1,377 | $76,238 | $692,319 |
| 25 | 292 | $77,615 | $1,240 | $76,375 | $615,944 |
| 25 | 293 | $77,615 | $1,104 | $76,512 | $539,433 |
| 25 | 294 | $77,615 | $966 | $76,649 | $462,784 |
| 25 | 295 | $77,615 | $829 | $76,786 | $385,998 |
| 25 | 296 | $77,615 | $692 | $76,924 | $309,075 |
| 25 | 297 | $77,615 | $554 | $77,061 | $232,013 |
| 25 | 298 | $77,615 | $416 | $77,199 | $154,814 |
| 25 | 299 | $77,615 | $277 | $77,338 | $77,476 |
| 25 | 300 | $77,615 | $139 | $77,476 | $0 |
