首期 (港幣)
$11,920,000
每月還款 (港幣)
$77,098
總貸款額 (港幣)
$17,880,000
+
總利息 (港幣)
$5,249,295
=
總還款額 (港幣)
$23,129,295
| 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 | $77,098 | $32,035 | $45,063 | $17,834,937 |
| 1 | 2 | $77,098 | $31,954 | $45,143 | $17,789,794 |
| 1 | 3 | $77,098 | $31,873 | $45,224 | $17,744,570 |
| 1 | 4 | $77,098 | $31,792 | $45,305 | $17,699,264 |
| 1 | 5 | $77,098 | $31,711 | $45,386 | $17,653,878 |
| 1 | 6 | $77,098 | $31,630 | $45,468 | $17,608,410 |
| 1 | 7 | $77,098 | $31,548 | $45,549 | $17,562,861 |
| 1 | 8 | $77,098 | $31,467 | $45,631 | $17,517,230 |
| 1 | 9 | $77,098 | $31,385 | $45,713 | $17,471,517 |
| 1 | 10 | $77,098 | $31,303 | $45,795 | $17,425,723 |
| 1 | 11 | $77,098 | $31,221 | $45,877 | $17,379,846 |
| 1 | 12 | $77,098 | $31,139 | $45,959 | $17,333,888 |
| 2 | 13 | $77,098 | $31,057 | $46,041 | $17,287,846 |
| 2 | 14 | $77,098 | $30,974 | $46,124 | $17,241,723 |
| 2 | 15 | $77,098 | $30,891 | $46,206 | $17,195,517 |
| 2 | 16 | $77,098 | $30,809 | $46,289 | $17,149,228 |
| 2 | 17 | $77,098 | $30,726 | $46,372 | $17,102,856 |
| 2 | 18 | $77,098 | $30,643 | $46,455 | $17,056,401 |
| 2 | 19 | $77,098 | $30,559 | $46,538 | $17,009,862 |
| 2 | 20 | $77,098 | $30,476 | $46,622 | $16,963,241 |
| 2 | 21 | $77,098 | $30,392 | $46,705 | $16,916,536 |
| 2 | 22 | $77,098 | $30,309 | $46,789 | $16,869,747 |
| 2 | 23 | $77,098 | $30,225 | $46,873 | $16,822,874 |
| 2 | 24 | $77,098 | $30,141 | $46,957 | $16,775,917 |
| 3 | 25 | $77,098 | $30,057 | $47,041 | $16,728,877 |
| 3 | 26 | $77,098 | $29,973 | $47,125 | $16,681,752 |
| 3 | 27 | $77,098 | $29,888 | $47,210 | $16,634,542 |
| 3 | 28 | $77,098 | $29,804 | $47,294 | $16,587,248 |
| 3 | 29 | $77,098 | $29,719 | $47,379 | $16,539,869 |
| 3 | 30 | $77,098 | $29,634 | $47,464 | $16,492,405 |
| 3 | 31 | $77,098 | $29,549 | $47,549 | $16,444,857 |
| 3 | 32 | $77,098 | $29,464 | $47,634 | $16,397,223 |
| 3 | 33 | $77,098 | $29,378 | $47,719 | $16,349,503 |
| 3 | 34 | $77,098 | $29,293 | $47,805 | $16,301,699 |
| 3 | 35 | $77,098 | $29,207 | $47,890 | $16,253,808 |
| 3 | 36 | $77,098 | $29,121 | $47,976 | $16,205,832 |
| 4 | 37 | $77,098 | $29,035 | $48,062 | $16,157,770 |
| 4 | 38 | $77,098 | $28,949 | $48,148 | $16,109,621 |
| 4 | 39 | $77,098 | $28,863 | $48,235 | $16,061,387 |
| 4 | 40 | $77,098 | $28,777 | $48,321 | $16,013,066 |
| 4 | 41 | $77,098 | $28,690 | $48,408 | $15,964,658 |
| 4 | 42 | $77,098 | $28,603 | $48,494 | $15,916,164 |
| 4 | 43 | $77,098 | $28,516 | $48,581 | $15,867,583 |
| 4 | 44 | $77,098 | $28,429 | $48,668 | $15,818,915 |
| 4 | 45 | $77,098 | $28,342 | $48,755 | $15,770,159 |
| 4 | 46 | $77,098 | $28,255 | $48,843 | $15,721,316 |
| 4 | 47 | $77,098 | $28,167 | $48,930 | $15,672,386 |
| 4 | 48 | $77,098 | $28,080 | $49,018 | $15,623,368 |
| 5 | 49 | $77,098 | $27,992 | $49,106 | $15,574,262 |
| 5 | 50 | $77,098 | $27,904 | $49,194 | $15,525,069 |
| 5 | 51 | $77,098 | $27,816 | $49,282 | $15,475,787 |
| 5 | 52 | $77,098 | $27,727 | $49,370 | $15,426,416 |
| 5 | 53 | $77,098 | $27,639 | $49,459 | $15,376,958 |
| 5 | 54 | $77,098 | $27,550 | $49,547 | $15,327,410 |
| 5 | 55 | $77,098 | $27,462 | $49,636 | $15,277,774 |
| 5 | 56 | $77,098 | $27,373 | $49,725 | $15,228,049 |
| 5 | 57 | $77,098 | $27,284 | $49,814 | $15,178,235 |
| 5 | 58 | $77,098 | $27,194 | $49,903 | $15,128,332 |
| 5 | 59 | $77,098 | $27,105 | $49,993 | $15,078,339 |
| 5 | 60 | $77,098 | $27,015 | $50,082 | $15,028,257 |
| 6 | 61 | $77,098 | $26,926 | $50,172 | $14,978,085 |
| 6 | 62 | $77,098 | $26,836 | $50,262 | $14,927,823 |
| 6 | 63 | $77,098 | $26,746 | $50,352 | $14,877,471 |
| 6 | 64 | $77,098 | $26,655 | $50,442 | $14,827,029 |
| 6 | 65 | $77,098 | $26,565 | $50,533 | $14,776,496 |
| 6 | 66 | $77,098 | $26,475 | $50,623 | $14,725,873 |
| 6 | 67 | $77,098 | $26,384 | $50,714 | $14,675,160 |
| 6 | 68 | $77,098 | $26,293 | $50,805 | $14,624,355 |
| 6 | 69 | $77,098 | $26,202 | $50,896 | $14,573,459 |
| 6 | 70 | $77,098 | $26,111 | $50,987 | $14,522,472 |
| 6 | 71 | $77,098 | $26,019 | $51,078 | $14,471,394 |
| 6 | 72 | $77,098 | $25,928 | $51,170 | $14,420,224 |
| 7 | 73 | $77,098 | $25,836 | $51,261 | $14,368,963 |
| 7 | 74 | $77,098 | $25,744 | $51,353 | $14,317,610 |
| 7 | 75 | $77,098 | $25,652 | $51,445 | $14,266,164 |
| 7 | 76 | $77,098 | $25,560 | $51,537 | $14,214,627 |
| 7 | 77 | $77,098 | $25,468 | $51,630 | $14,162,997 |
| 7 | 78 | $77,098 | $25,375 | $51,722 | $14,111,275 |
| 7 | 79 | $77,098 | $25,283 | $51,815 | $14,059,460 |
| 7 | 80 | $77,098 | $25,190 | $51,908 | $14,007,552 |
| 7 | 81 | $77,098 | $25,097 | $52,001 | $13,955,551 |
| 7 | 82 | $77,098 | $25,004 | $52,094 | $13,903,458 |
| 7 | 83 | $77,098 | $24,910 | $52,187 | $13,851,270 |
| 7 | 84 | $77,098 | $24,817 | $52,281 | $13,798,989 |
| 8 | 85 | $77,098 | $24,723 | $52,374 | $13,746,615 |
| 8 | 86 | $77,098 | $24,629 | $52,468 | $13,694,147 |
| 8 | 87 | $77,098 | $24,535 | $52,562 | $13,641,584 |
| 8 | 88 | $77,098 | $24,441 | $52,656 | $13,588,928 |
| 8 | 89 | $77,098 | $24,347 | $52,751 | $13,536,177 |
| 8 | 90 | $77,098 | $24,252 | $52,845 | $13,483,332 |
| 8 | 91 | $77,098 | $24,158 | $52,940 | $13,430,392 |
| 8 | 92 | $77,098 | $24,063 | $53,035 | $13,377,357 |
| 8 | 93 | $77,098 | $23,968 | $53,130 | $13,324,227 |
| 8 | 94 | $77,098 | $23,873 | $53,225 | $13,271,002 |
| 8 | 95 | $77,098 | $23,777 | $53,320 | $13,217,681 |
| 8 | 96 | $77,098 | $23,682 | $53,416 | $13,164,266 |
| 9 | 97 | $77,098 | $23,586 | $53,512 | $13,110,754 |
| 9 | 98 | $77,098 | $23,490 | $53,608 | $13,057,146 |
| 9 | 99 | $77,098 | $23,394 | $53,704 | $13,003,443 |
| 9 | 100 | $77,098 | $23,298 | $53,800 | $12,949,643 |
| 9 | 101 | $77,098 | $23,201 | $53,896 | $12,895,747 |
| 9 | 102 | $77,098 | $23,105 | $53,993 | $12,841,754 |
| 9 | 103 | $77,098 | $23,008 | $54,090 | $12,787,664 |
| 9 | 104 | $77,098 | $22,911 | $54,186 | $12,733,478 |
| 9 | 105 | $77,098 | $22,814 | $54,284 | $12,679,194 |
| 9 | 106 | $77,098 | $22,717 | $54,381 | $12,624,814 |
| 9 | 107 | $77,098 | $22,619 | $54,478 | $12,570,336 |
| 9 | 108 | $77,098 | $22,522 | $54,576 | $12,515,760 |
| 10 | 109 | $77,098 | $22,424 | $54,674 | $12,461,086 |
| 10 | 110 | $77,098 | $22,326 | $54,772 | $12,406,315 |
| 10 | 111 | $77,098 | $22,228 | $54,870 | $12,351,445 |
| 10 | 112 | $77,098 | $22,130 | $54,968 | $12,296,477 |
| 10 | 113 | $77,098 | $22,031 | $55,066 | $12,241,411 |
| 10 | 114 | $77,098 | $21,933 | $55,165 | $12,186,245 |
| 10 | 115 | $77,098 | $21,834 | $55,264 | $12,130,981 |
| 10 | 116 | $77,098 | $21,735 | $55,363 | $12,075,618 |
| 10 | 117 | $77,098 | $21,635 | $55,462 | $12,020,156 |
| 10 | 118 | $77,098 | $21,536 | $55,562 | $11,964,595 |
| 10 | 119 | $77,098 | $21,437 | $55,661 | $11,908,934 |
| 10 | 120 | $77,098 | $21,337 | $55,761 | $11,853,173 |
| 11 | 121 | $77,098 | $21,237 | $55,861 | $11,797,312 |
| 11 | 122 | $77,098 | $21,137 | $55,961 | $11,741,351 |
| 11 | 123 | $77,098 | $21,037 | $56,061 | $11,685,290 |
| 11 | 124 | $77,098 | $20,936 | $56,162 | $11,629,129 |
| 11 | 125 | $77,098 | $20,836 | $56,262 | $11,572,867 |
| 11 | 126 | $77,098 | $20,735 | $56,363 | $11,516,504 |
| 11 | 127 | $77,098 | $20,634 | $56,464 | $11,460,040 |
| 11 | 128 | $77,098 | $20,533 | $56,565 | $11,403,475 |
| 11 | 129 | $77,098 | $20,431 | $56,666 | $11,346,808 |
| 11 | 130 | $77,098 | $20,330 | $56,768 | $11,290,040 |
| 11 | 131 | $77,098 | $20,228 | $56,870 | $11,233,171 |
| 11 | 132 | $77,098 | $20,126 | $56,972 | $11,176,199 |
| 12 | 133 | $77,098 | $20,024 | $57,074 | $11,119,126 |
| 12 | 134 | $77,098 | $19,922 | $57,176 | $11,061,950 |
| 12 | 135 | $77,098 | $19,819 | $57,278 | $11,004,671 |
| 12 | 136 | $77,098 | $19,717 | $57,381 | $10,947,290 |
| 12 | 137 | $77,098 | $19,614 | $57,484 | $10,889,807 |
| 12 | 138 | $77,098 | $19,511 | $57,587 | $10,832,220 |
| 12 | 139 | $77,098 | $19,408 | $57,690 | $10,774,530 |
| 12 | 140 | $77,098 | $19,304 | $57,793 | $10,716,737 |
| 12 | 141 | $77,098 | $19,201 | $57,897 | $10,658,840 |
| 12 | 142 | $77,098 | $19,097 | $58,001 | $10,600,839 |
| 12 | 143 | $77,098 | $18,993 | $58,104 | $10,542,735 |
| 12 | 144 | $77,098 | $18,889 | $58,209 | $10,484,526 |
| 13 | 145 | $77,098 | $18,785 | $58,313 | $10,426,213 |
| 13 | 146 | $77,098 | $18,680 | $58,417 | $10,367,796 |
| 13 | 147 | $77,098 | $18,576 | $58,522 | $10,309,274 |
| 13 | 148 | $77,098 | $18,471 | $58,627 | $10,250,647 |
| 13 | 149 | $77,098 | $18,366 | $58,732 | $10,191,915 |
| 13 | 150 | $77,098 | $18,261 | $58,837 | $10,133,078 |
| 13 | 151 | $77,098 | $18,155 | $58,943 | $10,074,136 |
| 13 | 152 | $77,098 | $18,049 | $59,048 | $10,015,087 |
| 13 | 153 | $77,098 | $17,944 | $59,154 | $9,955,933 |
| 13 | 154 | $77,098 | $17,838 | $59,260 | $9,896,673 |
| 13 | 155 | $77,098 | $17,732 | $59,366 | $9,837,307 |
| 13 | 156 | $77,098 | $17,625 | $59,472 | $9,777,835 |
| 14 | 157 | $77,098 | $17,519 | $59,579 | $9,718,256 |
| 14 | 158 | $77,098 | $17,412 | $59,686 | $9,658,570 |
| 14 | 159 | $77,098 | $17,305 | $59,793 | $9,598,777 |
| 14 | 160 | $77,098 | $17,198 | $59,900 | $9,538,878 |
| 14 | 161 | $77,098 | $17,090 | $60,007 | $9,478,870 |
| 14 | 162 | $77,098 | $16,983 | $60,115 | $9,418,756 |
| 14 | 163 | $77,098 | $16,875 | $60,222 | $9,358,533 |
| 14 | 164 | $77,098 | $16,767 | $60,330 | $9,298,203 |
| 14 | 165 | $77,098 | $16,659 | $60,438 | $9,237,765 |
| 14 | 166 | $77,098 | $16,551 | $60,547 | $9,177,218 |
| 14 | 167 | $77,098 | $16,443 | $60,655 | $9,116,563 |
| 14 | 168 | $77,098 | $16,334 | $60,764 | $9,055,799 |
| 15 | 169 | $77,098 | $16,225 | $60,873 | $8,994,926 |
| 15 | 170 | $77,098 | $16,116 | $60,982 | $8,933,945 |
| 15 | 171 | $77,098 | $16,007 | $61,091 | $8,872,854 |
| 15 | 172 | $77,098 | $15,897 | $61,200 | $8,811,653 |
| 15 | 173 | $77,098 | $15,788 | $61,310 | $8,750,343 |
| 15 | 174 | $77,098 | $15,678 | $61,420 | $8,688,923 |
| 15 | 175 | $77,098 | $15,568 | $61,530 | $8,627,393 |
| 15 | 176 | $77,098 | $15,457 | $61,640 | $8,565,753 |
| 15 | 177 | $77,098 | $15,347 | $61,751 | $8,504,002 |
| 15 | 178 | $77,098 | $15,236 | $61,861 | $8,442,141 |
| 15 | 179 | $77,098 | $15,126 | $61,972 | $8,380,169 |
| 15 | 180 | $77,098 | $15,014 | $62,083 | $8,318,086 |
| 16 | 181 | $77,098 | $14,903 | $62,194 | $8,255,891 |
| 16 | 182 | $77,098 | $14,792 | $62,306 | $8,193,585 |
| 16 | 183 | $77,098 | $14,680 | $62,417 | $8,131,168 |
| 16 | 184 | $77,098 | $14,568 | $62,529 | $8,068,639 |
| 16 | 185 | $77,098 | $14,456 | $62,641 | $8,005,997 |
| 16 | 186 | $77,098 | $14,344 | $62,754 | $7,943,244 |
| 16 | 187 | $77,098 | $14,232 | $62,866 | $7,880,378 |
| 16 | 188 | $77,098 | $14,119 | $62,979 | $7,817,399 |
| 16 | 189 | $77,098 | $14,006 | $63,091 | $7,754,308 |
| 16 | 190 | $77,098 | $13,893 | $63,205 | $7,691,103 |
| 16 | 191 | $77,098 | $13,780 | $63,318 | $7,627,785 |
| 16 | 192 | $77,098 | $13,666 | $63,431 | $7,564,354 |
| 17 | 193 | $77,098 | $13,553 | $63,545 | $7,500,809 |
| 17 | 194 | $77,098 | $13,439 | $63,659 | $7,437,151 |
| 17 | 195 | $77,098 | $13,325 | $63,773 | $7,373,378 |
| 17 | 196 | $77,098 | $13,211 | $63,887 | $7,309,491 |
| 17 | 197 | $77,098 | $13,096 | $64,001 | $7,245,489 |
| 17 | 198 | $77,098 | $12,982 | $64,116 | $7,181,373 |
| 17 | 199 | $77,098 | $12,867 | $64,231 | $7,117,142 |
| 17 | 200 | $77,098 | $12,752 | $64,346 | $7,052,796 |
| 17 | 201 | $77,098 | $12,636 | $64,461 | $6,988,335 |
| 17 | 202 | $77,098 | $12,521 | $64,577 | $6,923,758 |
| 17 | 203 | $77,098 | $12,405 | $64,693 | $6,859,065 |
| 17 | 204 | $77,098 | $12,289 | $64,808 | $6,794,257 |
| 18 | 205 | $77,098 | $12,173 | $64,925 | $6,729,332 |
| 18 | 206 | $77,098 | $12,057 | $65,041 | $6,664,291 |
| 18 | 207 | $77,098 | $11,940 | $65,157 | $6,599,134 |
| 18 | 208 | $77,098 | $11,823 | $65,274 | $6,533,859 |
| 18 | 209 | $77,098 | $11,706 | $65,391 | $6,468,468 |
| 18 | 210 | $77,098 | $11,589 | $65,508 | $6,402,960 |
| 18 | 211 | $77,098 | $11,472 | $65,626 | $6,337,334 |
| 18 | 212 | $77,098 | $11,354 | $65,743 | $6,271,591 |
| 18 | 213 | $77,098 | $11,237 | $65,861 | $6,205,730 |
| 18 | 214 | $77,098 | $11,119 | $65,979 | $6,139,751 |
| 18 | 215 | $77,098 | $11,000 | $66,097 | $6,073,654 |
| 18 | 216 | $77,098 | $10,882 | $66,216 | $6,007,438 |
| 19 | 217 | $77,098 | $10,763 | $66,334 | $5,941,104 |
| 19 | 218 | $77,098 | $10,644 | $66,453 | $5,874,651 |
| 19 | 219 | $77,098 | $10,525 | $66,572 | $5,808,078 |
| 19 | 220 | $77,098 | $10,406 | $66,692 | $5,741,387 |
| 19 | 221 | $77,098 | $10,287 | $66,811 | $5,674,576 |
| 19 | 222 | $77,098 | $10,167 | $66,931 | $5,607,645 |
| 19 | 223 | $77,098 | $10,047 | $67,051 | $5,540,594 |
| 19 | 224 | $77,098 | $9,927 | $67,171 | $5,473,424 |
| 19 | 225 | $77,098 | $9,807 | $67,291 | $5,406,133 |
| 19 | 226 | $77,098 | $9,686 | $67,412 | $5,338,721 |
| 19 | 227 | $77,098 | $9,565 | $67,532 | $5,271,189 |
| 19 | 228 | $77,098 | $9,444 | $67,653 | $5,203,535 |
| 20 | 229 | $77,098 | $9,323 | $67,775 | $5,135,760 |
| 20 | 230 | $77,098 | $9,202 | $67,896 | $5,067,864 |
| 20 | 231 | $77,098 | $9,080 | $68,018 | $4,999,847 |
| 20 | 232 | $77,098 | $8,958 | $68,140 | $4,931,707 |
| 20 | 233 | $77,098 | $8,836 | $68,262 | $4,863,445 |
| 20 | 234 | $77,098 | $8,714 | $68,384 | $4,795,061 |
| 20 | 235 | $77,098 | $8,591 | $68,506 | $4,726,555 |
| 20 | 236 | $77,098 | $8,468 | $68,629 | $4,657,926 |
| 20 | 237 | $77,098 | $8,345 | $68,752 | $4,589,173 |
| 20 | 238 | $77,098 | $8,222 | $68,875 | $4,520,298 |
| 20 | 239 | $77,098 | $8,099 | $68,999 | $4,451,299 |
| 20 | 240 | $77,098 | $7,975 | $69,122 | $4,382,177 |
| 21 | 241 | $77,098 | $7,851 | $69,246 | $4,312,931 |
| 21 | 242 | $77,098 | $7,727 | $69,370 | $4,243,560 |
| 21 | 243 | $77,098 | $7,603 | $69,495 | $4,174,066 |
| 21 | 244 | $77,098 | $7,479 | $69,619 | $4,104,447 |
| 21 | 245 | $77,098 | $7,354 | $69,744 | $4,034,703 |
| 21 | 246 | $77,098 | $7,229 | $69,869 | $3,964,834 |
| 21 | 247 | $77,098 | $7,104 | $69,994 | $3,894,840 |
| 21 | 248 | $77,098 | $6,978 | $70,119 | $3,824,721 |
| 21 | 249 | $77,098 | $6,853 | $70,245 | $3,754,476 |
| 21 | 250 | $77,098 | $6,727 | $70,371 | $3,684,105 |
| 21 | 251 | $77,098 | $6,601 | $70,497 | $3,613,608 |
| 21 | 252 | $77,098 | $6,474 | $70,623 | $3,542,984 |
| 22 | 253 | $77,098 | $6,348 | $70,750 | $3,472,235 |
| 22 | 254 | $77,098 | $6,221 | $70,877 | $3,401,358 |
| 22 | 255 | $77,098 | $6,094 | $71,004 | $3,330,355 |
| 22 | 256 | $77,098 | $5,967 | $71,131 | $3,259,224 |
| 22 | 257 | $77,098 | $5,839 | $71,258 | $3,187,966 |
| 22 | 258 | $77,098 | $5,712 | $71,386 | $3,116,580 |
| 22 | 259 | $77,098 | $5,584 | $71,514 | $3,045,066 |
| 22 | 260 | $77,098 | $5,456 | $71,642 | $2,973,424 |
| 22 | 261 | $77,098 | $5,327 | $71,770 | $2,901,654 |
| 22 | 262 | $77,098 | $5,199 | $71,899 | $2,829,755 |
| 22 | 263 | $77,098 | $5,070 | $72,028 | $2,757,727 |
| 22 | 264 | $77,098 | $4,941 | $72,157 | $2,685,570 |
| 23 | 265 | $77,098 | $4,812 | $72,286 | $2,613,284 |
| 23 | 266 | $77,098 | $4,682 | $72,416 | $2,540,869 |
| 23 | 267 | $77,098 | $4,552 | $72,545 | $2,468,324 |
| 23 | 268 | $77,098 | $4,422 | $72,675 | $2,395,648 |
| 23 | 269 | $77,098 | $4,292 | $72,805 | $2,322,843 |
| 23 | 270 | $77,098 | $4,162 | $72,936 | $2,249,907 |
| 23 | 271 | $77,098 | $4,031 | $73,067 | $2,176,841 |
| 23 | 272 | $77,098 | $3,900 | $73,197 | $2,103,643 |
| 23 | 273 | $77,098 | $3,769 | $73,329 | $2,030,314 |
| 23 | 274 | $77,098 | $3,638 | $73,460 | $1,956,854 |
| 23 | 275 | $77,098 | $3,506 | $73,592 | $1,883,263 |
| 23 | 276 | $77,098 | $3,374 | $73,723 | $1,809,539 |
| 24 | 277 | $77,098 | $3,242 | $73,856 | $1,735,684 |
| 24 | 278 | $77,098 | $3,110 | $73,988 | $1,661,696 |
| 24 | 279 | $77,098 | $2,977 | $74,120 | $1,587,575 |
| 24 | 280 | $77,098 | $2,844 | $74,253 | $1,513,322 |
| 24 | 281 | $77,098 | $2,711 | $74,386 | $1,438,936 |
| 24 | 282 | $77,098 | $2,578 | $74,520 | $1,364,416 |
| 24 | 283 | $77,098 | $2,445 | $74,653 | $1,289,763 |
| 24 | 284 | $77,098 | $2,311 | $74,787 | $1,214,977 |
| 24 | 285 | $77,098 | $2,177 | $74,921 | $1,140,056 |
| 24 | 286 | $77,098 | $2,043 | $75,055 | $1,065,001 |
| 24 | 287 | $77,098 | $1,908 | $75,190 | $989,811 |
| 24 | 288 | $77,098 | $1,773 | $75,324 | $914,487 |
| 25 | 289 | $77,098 | $1,638 | $75,459 | $839,028 |
| 25 | 290 | $77,098 | $1,503 | $75,594 | $763,433 |
| 25 | 291 | $77,098 | $1,368 | $75,730 | $687,703 |
| 25 | 292 | $77,098 | $1,232 | $75,866 | $611,838 |
| 25 | 293 | $77,098 | $1,096 | $76,001 | $535,837 |
| 25 | 294 | $77,098 | $960 | $76,138 | $459,699 |
| 25 | 295 | $77,098 | $824 | $76,274 | $383,425 |
| 25 | 296 | $77,098 | $687 | $76,411 | $307,014 |
| 25 | 297 | $77,098 | $550 | $76,548 | $230,467 |
| 25 | 298 | $77,098 | $413 | $76,685 | $153,782 |
| 25 | 299 | $77,098 | $276 | $76,822 | $76,960 |
| 25 | 300 | $77,098 | $138 | $76,960 | $0 |
