首期 (港幣)
$14,800,000
每月還款 (港幣)
$95,725
總貸款額 (港幣)
$22,200,000
+
總利息 (港幣)
$6,517,581
=
總還款額 (港幣)
$28,717,581
| 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 | $95,725 | $39,775 | $55,950 | $22,144,050 |
| 1 | 2 | $95,725 | $39,675 | $56,051 | $22,087,999 |
| 1 | 3 | $95,725 | $39,574 | $56,151 | $22,031,848 |
| 1 | 4 | $95,725 | $39,474 | $56,252 | $21,975,597 |
| 1 | 5 | $95,725 | $39,373 | $56,352 | $21,919,244 |
| 1 | 6 | $95,725 | $39,272 | $56,453 | $21,862,791 |
| 1 | 7 | $95,725 | $39,171 | $56,554 | $21,806,237 |
| 1 | 8 | $95,725 | $39,070 | $56,656 | $21,749,581 |
| 1 | 9 | $95,725 | $38,968 | $56,757 | $21,692,824 |
| 1 | 10 | $95,725 | $38,866 | $56,859 | $21,635,965 |
| 1 | 11 | $95,725 | $38,764 | $56,961 | $21,579,004 |
| 1 | 12 | $95,725 | $38,662 | $57,063 | $21,521,941 |
| 2 | 13 | $95,725 | $38,560 | $57,165 | $21,464,776 |
| 2 | 14 | $95,725 | $38,458 | $57,268 | $21,407,508 |
| 2 | 15 | $95,725 | $38,355 | $57,370 | $21,350,138 |
| 2 | 16 | $95,725 | $38,252 | $57,473 | $21,292,665 |
| 2 | 17 | $95,725 | $38,149 | $57,576 | $21,235,089 |
| 2 | 18 | $95,725 | $38,046 | $57,679 | $21,177,410 |
| 2 | 19 | $95,725 | $37,943 | $57,782 | $21,119,628 |
| 2 | 20 | $95,725 | $37,839 | $57,886 | $21,061,742 |
| 2 | 21 | $95,725 | $37,736 | $57,990 | $21,003,752 |
| 2 | 22 | $95,725 | $37,632 | $58,094 | $20,945,659 |
| 2 | 23 | $95,725 | $37,528 | $58,198 | $20,887,461 |
| 2 | 24 | $95,725 | $37,423 | $58,302 | $20,829,159 |
| 3 | 25 | $95,725 | $37,319 | $58,406 | $20,770,753 |
| 3 | 26 | $95,725 | $37,214 | $58,511 | $20,712,242 |
| 3 | 27 | $95,725 | $37,109 | $58,616 | $20,653,626 |
| 3 | 28 | $95,725 | $37,004 | $58,721 | $20,594,905 |
| 3 | 29 | $95,725 | $36,899 | $58,826 | $20,536,079 |
| 3 | 30 | $95,725 | $36,794 | $58,931 | $20,477,148 |
| 3 | 31 | $95,725 | $36,688 | $59,037 | $20,418,111 |
| 3 | 32 | $95,725 | $36,582 | $59,143 | $20,358,968 |
| 3 | 33 | $95,725 | $36,476 | $59,249 | $20,299,719 |
| 3 | 34 | $95,725 | $36,370 | $59,355 | $20,240,364 |
| 3 | 35 | $95,725 | $36,264 | $59,461 | $20,180,903 |
| 3 | 36 | $95,725 | $36,157 | $59,568 | $20,121,335 |
| 4 | 37 | $95,725 | $36,051 | $59,675 | $20,061,660 |
| 4 | 38 | $95,725 | $35,944 | $59,781 | $20,001,879 |
| 4 | 39 | $95,725 | $35,837 | $59,889 | $19,941,990 |
| 4 | 40 | $95,725 | $35,729 | $59,996 | $19,881,994 |
| 4 | 41 | $95,725 | $35,622 | $60,103 | $19,821,891 |
| 4 | 42 | $95,725 | $35,514 | $60,211 | $19,761,680 |
| 4 | 43 | $95,725 | $35,406 | $60,319 | $19,701,361 |
| 4 | 44 | $95,725 | $35,298 | $60,427 | $19,640,934 |
| 4 | 45 | $95,725 | $35,190 | $60,535 | $19,580,399 |
| 4 | 46 | $95,725 | $35,082 | $60,644 | $19,519,755 |
| 4 | 47 | $95,725 | $34,973 | $60,752 | $19,459,003 |
| 4 | 48 | $95,725 | $34,864 | $60,861 | $19,398,142 |
| 5 | 49 | $95,725 | $34,755 | $60,970 | $19,337,171 |
| 5 | 50 | $95,725 | $34,646 | $61,080 | $19,276,092 |
| 5 | 51 | $95,725 | $34,536 | $61,189 | $19,214,903 |
| 5 | 52 | $95,725 | $34,427 | $61,299 | $19,153,604 |
| 5 | 53 | $95,725 | $34,317 | $61,408 | $19,092,196 |
| 5 | 54 | $95,725 | $34,207 | $61,518 | $19,030,677 |
| 5 | 55 | $95,725 | $34,097 | $61,629 | $18,969,049 |
| 5 | 56 | $95,725 | $33,986 | $61,739 | $18,907,310 |
| 5 | 57 | $95,725 | $33,876 | $61,850 | $18,845,460 |
| 5 | 58 | $95,725 | $33,765 | $61,960 | $18,783,500 |
| 5 | 59 | $95,725 | $33,654 | $62,071 | $18,721,428 |
| 5 | 60 | $95,725 | $33,543 | $62,183 | $18,659,245 |
| 6 | 61 | $95,725 | $33,431 | $62,294 | $18,596,951 |
| 6 | 62 | $95,725 | $33,320 | $62,406 | $18,534,546 |
| 6 | 63 | $95,725 | $33,208 | $62,518 | $18,472,028 |
| 6 | 64 | $95,725 | $33,096 | $62,630 | $18,409,398 |
| 6 | 65 | $95,725 | $32,984 | $62,742 | $18,346,657 |
| 6 | 66 | $95,725 | $32,871 | $62,854 | $18,283,803 |
| 6 | 67 | $95,725 | $32,758 | $62,967 | $18,220,836 |
| 6 | 68 | $95,725 | $32,646 | $63,080 | $18,157,756 |
| 6 | 69 | $95,725 | $32,533 | $63,193 | $18,094,563 |
| 6 | 70 | $95,725 | $32,419 | $63,306 | $18,031,258 |
| 6 | 71 | $95,725 | $32,306 | $63,419 | $17,967,838 |
| 6 | 72 | $95,725 | $32,192 | $63,533 | $17,904,305 |
| 7 | 73 | $95,725 | $32,079 | $63,647 | $17,840,659 |
| 7 | 74 | $95,725 | $31,965 | $63,761 | $17,776,898 |
| 7 | 75 | $95,725 | $31,850 | $63,875 | $17,713,023 |
| 7 | 76 | $95,725 | $31,736 | $63,989 | $17,649,034 |
| 7 | 77 | $95,725 | $31,621 | $64,104 | $17,584,929 |
| 7 | 78 | $95,725 | $31,506 | $64,219 | $17,520,711 |
| 7 | 79 | $95,725 | $31,391 | $64,334 | $17,456,377 |
| 7 | 80 | $95,725 | $31,276 | $64,449 | $17,391,927 |
| 7 | 81 | $95,725 | $31,161 | $64,565 | $17,327,363 |
| 7 | 82 | $95,725 | $31,045 | $64,680 | $17,262,682 |
| 7 | 83 | $95,725 | $30,929 | $64,796 | $17,197,886 |
| 7 | 84 | $95,725 | $30,813 | $64,912 | $17,132,973 |
| 8 | 85 | $95,725 | $30,697 | $65,029 | $17,067,945 |
| 8 | 86 | $95,725 | $30,580 | $65,145 | $17,002,800 |
| 8 | 87 | $95,725 | $30,463 | $65,262 | $16,937,538 |
| 8 | 88 | $95,725 | $30,346 | $65,379 | $16,872,159 |
| 8 | 89 | $95,725 | $30,229 | $65,496 | $16,806,663 |
| 8 | 90 | $95,725 | $30,112 | $65,613 | $16,741,049 |
| 8 | 91 | $95,725 | $29,994 | $65,731 | $16,675,319 |
| 8 | 92 | $95,725 | $29,877 | $65,849 | $16,609,470 |
| 8 | 93 | $95,725 | $29,759 | $65,967 | $16,543,503 |
| 8 | 94 | $95,725 | $29,640 | $66,085 | $16,477,418 |
| 8 | 95 | $95,725 | $29,522 | $66,203 | $16,411,215 |
| 8 | 96 | $95,725 | $29,403 | $66,322 | $16,344,893 |
| 9 | 97 | $95,725 | $29,285 | $66,441 | $16,278,453 |
| 9 | 98 | $95,725 | $29,166 | $66,560 | $16,211,893 |
| 9 | 99 | $95,725 | $29,046 | $66,679 | $16,145,214 |
| 9 | 100 | $95,725 | $28,927 | $66,798 | $16,078,416 |
| 9 | 101 | $95,725 | $28,807 | $66,918 | $16,011,498 |
| 9 | 102 | $95,725 | $28,687 | $67,038 | $15,944,460 |
| 9 | 103 | $95,725 | $28,567 | $67,158 | $15,877,301 |
| 9 | 104 | $95,725 | $28,447 | $67,278 | $15,810,023 |
| 9 | 105 | $95,725 | $28,326 | $67,399 | $15,742,624 |
| 9 | 106 | $95,725 | $28,206 | $67,520 | $15,675,104 |
| 9 | 107 | $95,725 | $28,085 | $67,641 | $15,607,464 |
| 9 | 108 | $95,725 | $27,963 | $67,762 | $15,539,702 |
| 10 | 109 | $95,725 | $27,842 | $67,883 | $15,471,818 |
| 10 | 110 | $95,725 | $27,720 | $68,005 | $15,403,813 |
| 10 | 111 | $95,725 | $27,598 | $68,127 | $15,335,687 |
| 10 | 112 | $95,725 | $27,476 | $68,249 | $15,267,438 |
| 10 | 113 | $95,725 | $27,354 | $68,371 | $15,199,067 |
| 10 | 114 | $95,725 | $27,232 | $68,494 | $15,130,573 |
| 10 | 115 | $95,725 | $27,109 | $68,616 | $15,061,957 |
| 10 | 116 | $95,725 | $26,986 | $68,739 | $14,993,218 |
| 10 | 117 | $95,725 | $26,863 | $68,862 | $14,924,355 |
| 10 | 118 | $95,725 | $26,739 | $68,986 | $14,855,369 |
| 10 | 119 | $95,725 | $26,616 | $69,109 | $14,786,260 |
| 10 | 120 | $95,725 | $26,492 | $69,233 | $14,717,027 |
| 11 | 121 | $95,725 | $26,368 | $69,357 | $14,647,669 |
| 11 | 122 | $95,725 | $26,244 | $69,482 | $14,578,188 |
| 11 | 123 | $95,725 | $26,119 | $69,606 | $14,508,582 |
| 11 | 124 | $95,725 | $25,995 | $69,731 | $14,438,851 |
| 11 | 125 | $95,725 | $25,870 | $69,856 | $14,368,995 |
| 11 | 126 | $95,725 | $25,744 | $69,981 | $14,299,015 |
| 11 | 127 | $95,725 | $25,619 | $70,106 | $14,228,908 |
| 11 | 128 | $95,725 | $25,493 | $70,232 | $14,158,677 |
| 11 | 129 | $95,725 | $25,368 | $70,358 | $14,088,319 |
| 11 | 130 | $95,725 | $25,242 | $70,484 | $14,017,835 |
| 11 | 131 | $95,725 | $25,115 | $70,610 | $13,947,225 |
| 11 | 132 | $95,725 | $24,989 | $70,736 | $13,876,489 |
| 12 | 133 | $95,725 | $24,862 | $70,863 | $13,805,626 |
| 12 | 134 | $95,725 | $24,735 | $70,990 | $13,734,635 |
| 12 | 135 | $95,725 | $24,608 | $71,117 | $13,663,518 |
| 12 | 136 | $95,725 | $24,480 | $71,245 | $13,592,273 |
| 12 | 137 | $95,725 | $24,353 | $71,372 | $13,520,901 |
| 12 | 138 | $95,725 | $24,225 | $71,500 | $13,449,400 |
| 12 | 139 | $95,725 | $24,097 | $71,628 | $13,377,772 |
| 12 | 140 | $95,725 | $23,969 | $71,757 | $13,306,015 |
| 12 | 141 | $95,725 | $23,840 | $71,885 | $13,234,130 |
| 12 | 142 | $95,725 | $23,711 | $72,014 | $13,162,116 |
| 12 | 143 | $95,725 | $23,582 | $72,143 | $13,089,973 |
| 12 | 144 | $95,725 | $23,453 | $72,272 | $13,017,700 |
| 13 | 145 | $95,725 | $23,323 | $72,402 | $12,945,298 |
| 13 | 146 | $95,725 | $23,194 | $72,532 | $12,872,767 |
| 13 | 147 | $95,725 | $23,064 | $72,662 | $12,800,105 |
| 13 | 148 | $95,725 | $22,934 | $72,792 | $12,727,314 |
| 13 | 149 | $95,725 | $22,803 | $72,922 | $12,654,391 |
| 13 | 150 | $95,725 | $22,672 | $73,053 | $12,581,339 |
| 13 | 151 | $95,725 | $22,542 | $73,184 | $12,508,155 |
| 13 | 152 | $95,725 | $22,410 | $73,315 | $12,434,840 |
| 13 | 153 | $95,725 | $22,279 | $73,446 | $12,361,394 |
| 13 | 154 | $95,725 | $22,147 | $73,578 | $12,287,816 |
| 13 | 155 | $95,725 | $22,016 | $73,710 | $12,214,106 |
| 13 | 156 | $95,725 | $21,884 | $73,842 | $12,140,265 |
| 14 | 157 | $95,725 | $21,751 | $73,974 | $12,066,291 |
| 14 | 158 | $95,725 | $21,619 | $74,106 | $11,992,184 |
| 14 | 159 | $95,725 | $21,486 | $74,239 | $11,917,945 |
| 14 | 160 | $95,725 | $21,353 | $74,372 | $11,843,573 |
| 14 | 161 | $95,725 | $21,220 | $74,506 | $11,769,067 |
| 14 | 162 | $95,725 | $21,086 | $74,639 | $11,694,428 |
| 14 | 163 | $95,725 | $20,953 | $74,773 | $11,619,655 |
| 14 | 164 | $95,725 | $20,819 | $74,907 | $11,544,749 |
| 14 | 165 | $95,725 | $20,684 | $75,041 | $11,469,708 |
| 14 | 166 | $95,725 | $20,550 | $75,175 | $11,394,532 |
| 14 | 167 | $95,725 | $20,415 | $75,310 | $11,319,222 |
| 14 | 168 | $95,725 | $20,280 | $75,445 | $11,243,777 |
| 15 | 169 | $95,725 | $20,145 | $75,580 | $11,168,197 |
| 15 | 170 | $95,725 | $20,010 | $75,716 | $11,092,482 |
| 15 | 171 | $95,725 | $19,874 | $75,851 | $11,016,630 |
| 15 | 172 | $95,725 | $19,738 | $75,987 | $10,940,643 |
| 15 | 173 | $95,725 | $19,602 | $76,123 | $10,864,520 |
| 15 | 174 | $95,725 | $19,466 | $76,260 | $10,788,260 |
| 15 | 175 | $95,725 | $19,329 | $76,396 | $10,711,864 |
| 15 | 176 | $95,725 | $19,192 | $76,533 | $10,635,331 |
| 15 | 177 | $95,725 | $19,055 | $76,670 | $10,558,661 |
| 15 | 178 | $95,725 | $18,918 | $76,808 | $10,481,853 |
| 15 | 179 | $95,725 | $18,780 | $76,945 | $10,404,908 |
| 15 | 180 | $95,725 | $18,642 | $77,083 | $10,327,824 |
| 16 | 181 | $95,725 | $18,504 | $77,221 | $10,250,603 |
| 16 | 182 | $95,725 | $18,366 | $77,360 | $10,173,244 |
| 16 | 183 | $95,725 | $18,227 | $77,498 | $10,095,745 |
| 16 | 184 | $95,725 | $18,088 | $77,637 | $10,018,108 |
| 16 | 185 | $95,725 | $17,949 | $77,776 | $9,940,332 |
| 16 | 186 | $95,725 | $17,810 | $77,916 | $9,862,417 |
| 16 | 187 | $95,725 | $17,670 | $78,055 | $9,784,362 |
| 16 | 188 | $95,725 | $17,530 | $78,195 | $9,706,167 |
| 16 | 189 | $95,725 | $17,390 | $78,335 | $9,627,832 |
| 16 | 190 | $95,725 | $17,250 | $78,475 | $9,549,356 |
| 16 | 191 | $95,725 | $17,109 | $78,616 | $9,470,740 |
| 16 | 192 | $95,725 | $16,968 | $78,757 | $9,391,983 |
| 17 | 193 | $95,725 | $16,827 | $78,898 | $9,313,085 |
| 17 | 194 | $95,725 | $16,686 | $79,039 | $9,234,046 |
| 17 | 195 | $95,725 | $16,544 | $79,181 | $9,154,865 |
| 17 | 196 | $95,725 | $16,402 | $79,323 | $9,075,542 |
| 17 | 197 | $95,725 | $16,260 | $79,465 | $8,996,077 |
| 17 | 198 | $95,725 | $16,118 | $79,607 | $8,916,470 |
| 17 | 199 | $95,725 | $15,975 | $79,750 | $8,836,720 |
| 17 | 200 | $95,725 | $15,832 | $79,893 | $8,756,827 |
| 17 | 201 | $95,725 | $15,689 | $80,036 | $8,676,791 |
| 17 | 202 | $95,725 | $15,546 | $80,179 | $8,596,612 |
| 17 | 203 | $95,725 | $15,402 | $80,323 | $8,516,289 |
| 17 | 204 | $95,725 | $15,258 | $80,467 | $8,435,822 |
| 18 | 205 | $95,725 | $15,114 | $80,611 | $8,355,211 |
| 18 | 206 | $95,725 | $14,970 | $80,756 | $8,274,455 |
| 18 | 207 | $95,725 | $14,825 | $80,900 | $8,193,555 |
| 18 | 208 | $95,725 | $14,680 | $81,045 | $8,112,510 |
| 18 | 209 | $95,725 | $14,535 | $81,190 | $8,031,320 |
| 18 | 210 | $95,725 | $14,389 | $81,336 | $7,949,984 |
| 18 | 211 | $95,725 | $14,244 | $81,482 | $7,868,502 |
| 18 | 212 | $95,725 | $14,098 | $81,628 | $7,786,875 |
| 18 | 213 | $95,725 | $13,951 | $81,774 | $7,705,101 |
| 18 | 214 | $95,725 | $13,805 | $81,920 | $7,623,181 |
| 18 | 215 | $95,725 | $13,658 | $82,067 | $7,541,114 |
| 18 | 216 | $95,725 | $13,511 | $82,214 | $7,458,900 |
| 19 | 217 | $95,725 | $13,364 | $82,361 | $7,376,538 |
| 19 | 218 | $95,725 | $13,216 | $82,509 | $7,294,029 |
| 19 | 219 | $95,725 | $13,068 | $82,657 | $7,211,372 |
| 19 | 220 | $95,725 | $12,920 | $82,805 | $7,128,567 |
| 19 | 221 | $95,725 | $12,772 | $82,953 | $7,045,614 |
| 19 | 222 | $95,725 | $12,623 | $83,102 | $6,962,512 |
| 19 | 223 | $95,725 | $12,475 | $83,251 | $6,879,262 |
| 19 | 224 | $95,725 | $12,325 | $83,400 | $6,795,862 |
| 19 | 225 | $95,725 | $12,176 | $83,549 | $6,712,312 |
| 19 | 226 | $95,725 | $12,026 | $83,699 | $6,628,613 |
| 19 | 227 | $95,725 | $11,876 | $83,849 | $6,544,764 |
| 19 | 228 | $95,725 | $11,726 | $83,999 | $6,460,765 |
| 20 | 229 | $95,725 | $11,576 | $84,150 | $6,376,615 |
| 20 | 230 | $95,725 | $11,425 | $84,301 | $6,292,315 |
| 20 | 231 | $95,725 | $11,274 | $84,452 | $6,207,863 |
| 20 | 232 | $95,725 | $11,122 | $84,603 | $6,123,260 |
| 20 | 233 | $95,725 | $10,971 | $84,754 | $6,038,506 |
| 20 | 234 | $95,725 | $10,819 | $84,906 | $5,953,600 |
| 20 | 235 | $95,725 | $10,667 | $85,058 | $5,868,541 |
| 20 | 236 | $95,725 | $10,514 | $85,211 | $5,783,330 |
| 20 | 237 | $95,725 | $10,362 | $85,363 | $5,697,967 |
| 20 | 238 | $95,725 | $10,209 | $85,516 | $5,612,451 |
| 20 | 239 | $95,725 | $10,056 | $85,670 | $5,526,781 |
| 20 | 240 | $95,725 | $9,902 | $85,823 | $5,440,958 |
| 21 | 241 | $95,725 | $9,748 | $85,977 | $5,354,981 |
| 21 | 242 | $95,725 | $9,594 | $86,131 | $5,268,850 |
| 21 | 243 | $95,725 | $9,440 | $86,285 | $5,182,565 |
| 21 | 244 | $95,725 | $9,285 | $86,440 | $5,096,125 |
| 21 | 245 | $95,725 | $9,131 | $86,595 | $5,009,530 |
| 21 | 246 | $95,725 | $8,975 | $86,750 | $4,922,780 |
| 21 | 247 | $95,725 | $8,820 | $86,905 | $4,835,875 |
| 21 | 248 | $95,725 | $8,664 | $87,061 | $4,748,814 |
| 21 | 249 | $95,725 | $8,508 | $87,217 | $4,661,597 |
| 21 | 250 | $95,725 | $8,352 | $87,373 | $4,574,224 |
| 21 | 251 | $95,725 | $8,195 | $87,530 | $4,486,694 |
| 21 | 252 | $95,725 | $8,039 | $87,687 | $4,399,007 |
| 22 | 253 | $95,725 | $7,882 | $87,844 | $4,311,164 |
| 22 | 254 | $95,725 | $7,724 | $88,001 | $4,223,163 |
| 22 | 255 | $95,725 | $7,566 | $88,159 | $4,135,004 |
| 22 | 256 | $95,725 | $7,409 | $88,317 | $4,046,687 |
| 22 | 257 | $95,725 | $7,250 | $88,475 | $3,958,212 |
| 22 | 258 | $95,725 | $7,092 | $88,633 | $3,869,579 |
| 22 | 259 | $95,725 | $6,933 | $88,792 | $3,780,786 |
| 22 | 260 | $95,725 | $6,774 | $88,951 | $3,691,835 |
| 22 | 261 | $95,725 | $6,615 | $89,111 | $3,602,724 |
| 22 | 262 | $95,725 | $6,455 | $89,270 | $3,513,454 |
| 22 | 263 | $95,725 | $6,295 | $89,430 | $3,424,024 |
| 22 | 264 | $95,725 | $6,135 | $89,591 | $3,334,433 |
| 23 | 265 | $95,725 | $5,974 | $89,751 | $3,244,682 |
| 23 | 266 | $95,725 | $5,813 | $89,912 | $3,154,770 |
| 23 | 267 | $95,725 | $5,652 | $90,073 | $3,064,697 |
| 23 | 268 | $95,725 | $5,491 | $90,234 | $2,974,463 |
| 23 | 269 | $95,725 | $5,329 | $90,396 | $2,884,067 |
| 23 | 270 | $95,725 | $5,167 | $90,558 | $2,793,509 |
| 23 | 271 | $95,725 | $5,005 | $90,720 | $2,702,789 |
| 23 | 272 | $95,725 | $4,842 | $90,883 | $2,611,906 |
| 23 | 273 | $95,725 | $4,680 | $91,046 | $2,520,860 |
| 23 | 274 | $95,725 | $4,517 | $91,209 | $2,429,651 |
| 23 | 275 | $95,725 | $4,353 | $91,372 | $2,338,279 |
| 23 | 276 | $95,725 | $4,189 | $91,536 | $2,246,744 |
| 24 | 277 | $95,725 | $4,025 | $91,700 | $2,155,044 |
| 24 | 278 | $95,725 | $3,861 | $91,864 | $2,063,179 |
| 24 | 279 | $95,725 | $3,697 | $92,029 | $1,971,151 |
| 24 | 280 | $95,725 | $3,532 | $92,194 | $1,878,957 |
| 24 | 281 | $95,725 | $3,366 | $92,359 | $1,786,598 |
| 24 | 282 | $95,725 | $3,201 | $92,524 | $1,694,074 |
| 24 | 283 | $95,725 | $3,035 | $92,690 | $1,601,384 |
| 24 | 284 | $95,725 | $2,869 | $92,856 | $1,508,528 |
| 24 | 285 | $95,725 | $2,703 | $93,022 | $1,415,505 |
| 24 | 286 | $95,725 | $2,536 | $93,189 | $1,322,316 |
| 24 | 287 | $95,725 | $2,369 | $93,356 | $1,228,960 |
| 24 | 288 | $95,725 | $2,202 | $93,523 | $1,135,437 |
| 25 | 289 | $95,725 | $2,034 | $93,691 | $1,041,746 |
| 25 | 290 | $95,725 | $1,866 | $93,859 | $947,887 |
| 25 | 291 | $95,725 | $1,698 | $94,027 | $853,860 |
| 25 | 292 | $95,725 | $1,530 | $94,195 | $759,665 |
| 25 | 293 | $95,725 | $1,361 | $94,364 | $665,300 |
| 25 | 294 | $95,725 | $1,192 | $94,533 | $570,767 |
| 25 | 295 | $95,725 | $1,023 | $94,703 | $476,064 |
| 25 | 296 | $95,725 | $853 | $94,872 | $381,192 |
| 25 | 297 | $95,725 | $683 | $95,042 | $286,150 |
| 25 | 298 | $95,725 | $513 | $95,213 | $190,937 |
| 25 | 299 | $95,725 | $342 | $95,383 | $95,554 |
| 25 | 300 | $95,725 | $171 | $95,554 | $0 |
