首期 (港幣)
$14,000,000
每月還款 (港幣)
$90,551
總貸款額 (港幣)
$21,000,000
+
總利息 (港幣)
$6,165,279
=
總還款額 (港幣)
$27,165,279
| 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 | $90,551 | $37,625 | $52,926 | $20,947,074 |
| 1 | 2 | $90,551 | $37,530 | $53,021 | $20,894,053 |
| 1 | 3 | $90,551 | $37,435 | $53,116 | $20,840,938 |
| 1 | 4 | $90,551 | $37,340 | $53,211 | $20,787,727 |
| 1 | 5 | $90,551 | $37,245 | $53,306 | $20,734,420 |
| 1 | 6 | $90,551 | $37,149 | $53,402 | $20,681,019 |
| 1 | 7 | $90,551 | $37,053 | $53,497 | $20,627,521 |
| 1 | 8 | $90,551 | $36,958 | $53,593 | $20,573,928 |
| 1 | 9 | $90,551 | $36,862 | $53,689 | $20,520,239 |
| 1 | 10 | $90,551 | $36,765 | $53,786 | $20,466,453 |
| 1 | 11 | $90,551 | $36,669 | $53,882 | $20,412,571 |
| 1 | 12 | $90,551 | $36,573 | $53,978 | $20,358,593 |
| 2 | 13 | $90,551 | $36,476 | $54,075 | $20,304,518 |
| 2 | 14 | $90,551 | $36,379 | $54,172 | $20,250,346 |
| 2 | 15 | $90,551 | $36,282 | $54,269 | $20,196,077 |
| 2 | 16 | $90,551 | $36,185 | $54,366 | $20,141,710 |
| 2 | 17 | $90,551 | $36,087 | $54,464 | $20,087,247 |
| 2 | 18 | $90,551 | $35,990 | $54,561 | $20,032,685 |
| 2 | 19 | $90,551 | $35,892 | $54,659 | $19,978,026 |
| 2 | 20 | $90,551 | $35,794 | $54,757 | $19,923,269 |
| 2 | 21 | $90,551 | $35,696 | $54,855 | $19,868,414 |
| 2 | 22 | $90,551 | $35,598 | $54,953 | $19,813,461 |
| 2 | 23 | $90,551 | $35,499 | $55,052 | $19,758,409 |
| 2 | 24 | $90,551 | $35,400 | $55,150 | $19,703,259 |
| 3 | 25 | $90,551 | $35,302 | $55,249 | $19,648,009 |
| 3 | 26 | $90,551 | $35,203 | $55,348 | $19,592,661 |
| 3 | 27 | $90,551 | $35,104 | $55,447 | $19,537,214 |
| 3 | 28 | $90,551 | $35,004 | $55,547 | $19,481,667 |
| 3 | 29 | $90,551 | $34,905 | $55,646 | $19,426,021 |
| 3 | 30 | $90,551 | $34,805 | $55,746 | $19,370,275 |
| 3 | 31 | $90,551 | $34,705 | $55,846 | $19,314,429 |
| 3 | 32 | $90,551 | $34,605 | $55,946 | $19,258,483 |
| 3 | 33 | $90,551 | $34,505 | $56,046 | $19,202,437 |
| 3 | 34 | $90,551 | $34,404 | $56,147 | $19,146,290 |
| 3 | 35 | $90,551 | $34,304 | $56,247 | $19,090,043 |
| 3 | 36 | $90,551 | $34,203 | $56,348 | $19,033,695 |
| 4 | 37 | $90,551 | $34,102 | $56,449 | $18,977,246 |
| 4 | 38 | $90,551 | $34,001 | $56,550 | $18,920,696 |
| 4 | 39 | $90,551 | $33,900 | $56,651 | $18,864,045 |
| 4 | 40 | $90,551 | $33,798 | $56,753 | $18,807,292 |
| 4 | 41 | $90,551 | $33,696 | $56,855 | $18,750,438 |
| 4 | 42 | $90,551 | $33,595 | $56,956 | $18,693,481 |
| 4 | 43 | $90,551 | $33,492 | $57,058 | $18,636,423 |
| 4 | 44 | $90,551 | $33,390 | $57,161 | $18,579,262 |
| 4 | 45 | $90,551 | $33,288 | $57,263 | $18,521,999 |
| 4 | 46 | $90,551 | $33,185 | $57,366 | $18,464,633 |
| 4 | 47 | $90,551 | $33,082 | $57,468 | $18,407,165 |
| 4 | 48 | $90,551 | $32,980 | $57,571 | $18,349,593 |
| 5 | 49 | $90,551 | $32,876 | $57,675 | $18,291,919 |
| 5 | 50 | $90,551 | $32,773 | $57,778 | $18,234,141 |
| 5 | 51 | $90,551 | $32,670 | $57,881 | $18,176,259 |
| 5 | 52 | $90,551 | $32,566 | $57,985 | $18,118,274 |
| 5 | 53 | $90,551 | $32,462 | $58,089 | $18,060,185 |
| 5 | 54 | $90,551 | $32,358 | $58,193 | $18,001,992 |
| 5 | 55 | $90,551 | $32,254 | $58,297 | $17,943,695 |
| 5 | 56 | $90,551 | $32,149 | $58,402 | $17,885,293 |
| 5 | 57 | $90,551 | $32,044 | $58,506 | $17,826,787 |
| 5 | 58 | $90,551 | $31,940 | $58,611 | $17,768,175 |
| 5 | 59 | $90,551 | $31,835 | $58,716 | $17,709,459 |
| 5 | 60 | $90,551 | $31,729 | $58,821 | $17,650,638 |
| 6 | 61 | $90,551 | $31,624 | $58,927 | $17,591,711 |
| 6 | 62 | $90,551 | $31,518 | $59,032 | $17,532,678 |
| 6 | 63 | $90,551 | $31,413 | $59,138 | $17,473,540 |
| 6 | 64 | $90,551 | $31,307 | $59,244 | $17,414,296 |
| 6 | 65 | $90,551 | $31,201 | $59,350 | $17,354,946 |
| 6 | 66 | $90,551 | $31,094 | $59,457 | $17,295,489 |
| 6 | 67 | $90,551 | $30,988 | $59,563 | $17,235,926 |
| 6 | 68 | $90,551 | $30,881 | $59,670 | $17,176,256 |
| 6 | 69 | $90,551 | $30,774 | $59,777 | $17,116,479 |
| 6 | 70 | $90,551 | $30,667 | $59,884 | $17,056,595 |
| 6 | 71 | $90,551 | $30,560 | $59,991 | $16,996,604 |
| 6 | 72 | $90,551 | $30,452 | $60,099 | $16,936,505 |
| 7 | 73 | $90,551 | $30,345 | $60,206 | $16,876,299 |
| 7 | 74 | $90,551 | $30,237 | $60,314 | $16,815,985 |
| 7 | 75 | $90,551 | $30,129 | $60,422 | $16,755,562 |
| 7 | 76 | $90,551 | $30,020 | $60,531 | $16,695,032 |
| 7 | 77 | $90,551 | $29,912 | $60,639 | $16,634,393 |
| 7 | 78 | $90,551 | $29,803 | $60,748 | $16,573,645 |
| 7 | 79 | $90,551 | $29,694 | $60,856 | $16,512,789 |
| 7 | 80 | $90,551 | $29,585 | $60,966 | $16,451,823 |
| 7 | 81 | $90,551 | $29,476 | $61,075 | $16,390,748 |
| 7 | 82 | $90,551 | $29,367 | $61,184 | $16,329,564 |
| 7 | 83 | $90,551 | $29,257 | $61,294 | $16,268,270 |
| 7 | 84 | $90,551 | $29,147 | $61,404 | $16,206,867 |
| 8 | 85 | $90,551 | $29,037 | $61,514 | $16,145,353 |
| 8 | 86 | $90,551 | $28,927 | $61,624 | $16,083,729 |
| 8 | 87 | $90,551 | $28,817 | $61,734 | $16,021,995 |
| 8 | 88 | $90,551 | $28,706 | $61,845 | $15,960,150 |
| 8 | 89 | $90,551 | $28,595 | $61,956 | $15,898,195 |
| 8 | 90 | $90,551 | $28,484 | $62,067 | $15,836,128 |
| 8 | 91 | $90,551 | $28,373 | $62,178 | $15,773,950 |
| 8 | 92 | $90,551 | $28,262 | $62,289 | $15,711,661 |
| 8 | 93 | $90,551 | $28,150 | $62,401 | $15,649,260 |
| 8 | 94 | $90,551 | $28,038 | $62,513 | $15,586,747 |
| 8 | 95 | $90,551 | $27,926 | $62,625 | $15,524,123 |
| 8 | 96 | $90,551 | $27,814 | $62,737 | $15,461,386 |
| 9 | 97 | $90,551 | $27,702 | $62,849 | $15,398,536 |
| 9 | 98 | $90,551 | $27,589 | $62,962 | $15,335,574 |
| 9 | 99 | $90,551 | $27,476 | $63,075 | $15,272,500 |
| 9 | 100 | $90,551 | $27,363 | $63,188 | $15,209,312 |
| 9 | 101 | $90,551 | $27,250 | $63,301 | $15,146,011 |
| 9 | 102 | $90,551 | $27,137 | $63,414 | $15,082,597 |
| 9 | 103 | $90,551 | $27,023 | $63,528 | $15,019,069 |
| 9 | 104 | $90,551 | $26,909 | $63,642 | $14,955,427 |
| 9 | 105 | $90,551 | $26,795 | $63,756 | $14,891,671 |
| 9 | 106 | $90,551 | $26,681 | $63,870 | $14,827,801 |
| 9 | 107 | $90,551 | $26,566 | $63,984 | $14,763,817 |
| 9 | 108 | $90,551 | $26,452 | $64,099 | $14,699,718 |
| 10 | 109 | $90,551 | $26,337 | $64,214 | $14,635,504 |
| 10 | 110 | $90,551 | $26,222 | $64,329 | $14,571,175 |
| 10 | 111 | $90,551 | $26,107 | $64,444 | $14,506,731 |
| 10 | 112 | $90,551 | $25,991 | $64,560 | $14,442,171 |
| 10 | 113 | $90,551 | $25,876 | $64,675 | $14,377,496 |
| 10 | 114 | $90,551 | $25,760 | $64,791 | $14,312,704 |
| 10 | 115 | $90,551 | $25,644 | $64,907 | $14,247,797 |
| 10 | 116 | $90,551 | $25,527 | $65,024 | $14,182,773 |
| 10 | 117 | $90,551 | $25,411 | $65,140 | $14,117,633 |
| 10 | 118 | $90,551 | $25,294 | $65,257 | $14,052,376 |
| 10 | 119 | $90,551 | $25,177 | $65,374 | $13,987,003 |
| 10 | 120 | $90,551 | $25,060 | $65,491 | $13,921,512 |
| 11 | 121 | $90,551 | $24,943 | $65,608 | $13,855,904 |
| 11 | 122 | $90,551 | $24,825 | $65,726 | $13,790,178 |
| 11 | 123 | $90,551 | $24,707 | $65,844 | $13,724,334 |
| 11 | 124 | $90,551 | $24,589 | $65,961 | $13,658,373 |
| 11 | 125 | $90,551 | $24,471 | $66,080 | $13,592,293 |
| 11 | 126 | $90,551 | $24,353 | $66,198 | $13,526,095 |
| 11 | 127 | $90,551 | $24,234 | $66,317 | $13,459,778 |
| 11 | 128 | $90,551 | $24,115 | $66,435 | $13,393,343 |
| 11 | 129 | $90,551 | $23,996 | $66,555 | $13,326,788 |
| 11 | 130 | $90,551 | $23,877 | $66,674 | $13,260,115 |
| 11 | 131 | $90,551 | $23,758 | $66,793 | $13,193,321 |
| 11 | 132 | $90,551 | $23,638 | $66,913 | $13,126,408 |
| 12 | 133 | $90,551 | $23,518 | $67,033 | $13,059,376 |
| 12 | 134 | $90,551 | $23,398 | $67,153 | $12,992,223 |
| 12 | 135 | $90,551 | $23,278 | $67,273 | $12,924,950 |
| 12 | 136 | $90,551 | $23,157 | $67,394 | $12,857,556 |
| 12 | 137 | $90,551 | $23,036 | $67,514 | $12,790,041 |
| 12 | 138 | $90,551 | $22,915 | $67,635 | $12,722,406 |
| 12 | 139 | $90,551 | $22,794 | $67,757 | $12,654,649 |
| 12 | 140 | $90,551 | $22,673 | $67,878 | $12,586,771 |
| 12 | 141 | $90,551 | $22,551 | $68,000 | $12,518,772 |
| 12 | 142 | $90,551 | $22,429 | $68,121 | $12,450,650 |
| 12 | 143 | $90,551 | $22,307 | $68,244 | $12,382,407 |
| 12 | 144 | $90,551 | $22,185 | $68,366 | $12,314,041 |
| 13 | 145 | $90,551 | $22,063 | $68,488 | $12,245,553 |
| 13 | 146 | $90,551 | $21,940 | $68,611 | $12,176,942 |
| 13 | 147 | $90,551 | $21,817 | $68,734 | $12,108,208 |
| 13 | 148 | $90,551 | $21,694 | $68,857 | $12,039,351 |
| 13 | 149 | $90,551 | $21,571 | $68,980 | $11,970,370 |
| 13 | 150 | $90,551 | $21,447 | $69,104 | $11,901,266 |
| 13 | 151 | $90,551 | $21,323 | $69,228 | $11,832,038 |
| 13 | 152 | $90,551 | $21,199 | $69,352 | $11,762,686 |
| 13 | 153 | $90,551 | $21,075 | $69,476 | $11,693,210 |
| 13 | 154 | $90,551 | $20,950 | $69,601 | $11,623,610 |
| 13 | 155 | $90,551 | $20,826 | $69,725 | $11,553,884 |
| 13 | 156 | $90,551 | $20,701 | $69,850 | $11,484,034 |
| 14 | 157 | $90,551 | $20,576 | $69,975 | $11,414,059 |
| 14 | 158 | $90,551 | $20,450 | $70,101 | $11,343,958 |
| 14 | 159 | $90,551 | $20,325 | $70,226 | $11,273,732 |
| 14 | 160 | $90,551 | $20,199 | $70,352 | $11,203,380 |
| 14 | 161 | $90,551 | $20,073 | $70,478 | $11,132,901 |
| 14 | 162 | $90,551 | $19,946 | $70,604 | $11,062,297 |
| 14 | 163 | $90,551 | $19,820 | $70,731 | $10,991,566 |
| 14 | 164 | $90,551 | $19,693 | $70,858 | $10,920,708 |
| 14 | 165 | $90,551 | $19,566 | $70,985 | $10,849,724 |
| 14 | 166 | $90,551 | $19,439 | $71,112 | $10,778,612 |
| 14 | 167 | $90,551 | $19,312 | $71,239 | $10,707,373 |
| 14 | 168 | $90,551 | $19,184 | $71,367 | $10,636,006 |
| 15 | 169 | $90,551 | $19,056 | $71,495 | $10,564,511 |
| 15 | 170 | $90,551 | $18,928 | $71,623 | $10,492,888 |
| 15 | 171 | $90,551 | $18,800 | $71,751 | $10,421,137 |
| 15 | 172 | $90,551 | $18,671 | $71,880 | $10,349,257 |
| 15 | 173 | $90,551 | $18,542 | $72,009 | $10,277,249 |
| 15 | 174 | $90,551 | $18,413 | $72,138 | $10,205,111 |
| 15 | 175 | $90,551 | $18,284 | $72,267 | $10,132,844 |
| 15 | 176 | $90,551 | $18,155 | $72,396 | $10,060,448 |
| 15 | 177 | $90,551 | $18,025 | $72,526 | $9,987,922 |
| 15 | 178 | $90,551 | $17,895 | $72,656 | $9,915,266 |
| 15 | 179 | $90,551 | $17,765 | $72,786 | $9,842,480 |
| 15 | 180 | $90,551 | $17,634 | $72,916 | $9,769,564 |
| 16 | 181 | $90,551 | $17,504 | $73,047 | $9,696,517 |
| 16 | 182 | $90,551 | $17,373 | $73,178 | $9,623,338 |
| 16 | 183 | $90,551 | $17,242 | $73,309 | $9,550,029 |
| 16 | 184 | $90,551 | $17,110 | $73,440 | $9,476,589 |
| 16 | 185 | $90,551 | $16,979 | $73,572 | $9,403,017 |
| 16 | 186 | $90,551 | $16,847 | $73,704 | $9,329,313 |
| 16 | 187 | $90,551 | $16,715 | $73,836 | $9,255,477 |
| 16 | 188 | $90,551 | $16,583 | $73,968 | $9,181,509 |
| 16 | 189 | $90,551 | $16,450 | $74,101 | $9,107,408 |
| 16 | 190 | $90,551 | $16,317 | $74,233 | $9,033,175 |
| 16 | 191 | $90,551 | $16,184 | $74,366 | $8,958,808 |
| 16 | 192 | $90,551 | $16,051 | $74,500 | $8,884,308 |
| 17 | 193 | $90,551 | $15,918 | $74,633 | $8,809,675 |
| 17 | 194 | $90,551 | $15,784 | $74,767 | $8,734,908 |
| 17 | 195 | $90,551 | $15,650 | $74,901 | $8,660,007 |
| 17 | 196 | $90,551 | $15,516 | $75,035 | $8,584,972 |
| 17 | 197 | $90,551 | $15,381 | $75,170 | $8,509,803 |
| 17 | 198 | $90,551 | $15,247 | $75,304 | $8,434,499 |
| 17 | 199 | $90,551 | $15,112 | $75,439 | $8,359,060 |
| 17 | 200 | $90,551 | $14,977 | $75,574 | $8,283,485 |
| 17 | 201 | $90,551 | $14,841 | $75,710 | $8,207,776 |
| 17 | 202 | $90,551 | $14,706 | $75,845 | $8,131,930 |
| 17 | 203 | $90,551 | $14,570 | $75,981 | $8,055,949 |
| 17 | 204 | $90,551 | $14,434 | $76,117 | $7,979,832 |
| 18 | 205 | $90,551 | $14,297 | $76,254 | $7,903,578 |
| 18 | 206 | $90,551 | $14,161 | $76,390 | $7,827,188 |
| 18 | 207 | $90,551 | $14,024 | $76,527 | $7,750,660 |
| 18 | 208 | $90,551 | $13,887 | $76,664 | $7,673,996 |
| 18 | 209 | $90,551 | $13,749 | $76,802 | $7,597,194 |
| 18 | 210 | $90,551 | $13,612 | $76,939 | $7,520,255 |
| 18 | 211 | $90,551 | $13,474 | $77,077 | $7,443,178 |
| 18 | 212 | $90,551 | $13,336 | $77,215 | $7,365,963 |
| 18 | 213 | $90,551 | $13,197 | $77,354 | $7,288,609 |
| 18 | 214 | $90,551 | $13,059 | $77,492 | $7,211,117 |
| 18 | 215 | $90,551 | $12,920 | $77,631 | $7,133,486 |
| 18 | 216 | $90,551 | $12,781 | $77,770 | $7,055,716 |
| 19 | 217 | $90,551 | $12,641 | $77,909 | $6,977,806 |
| 19 | 218 | $90,551 | $12,502 | $78,049 | $6,899,757 |
| 19 | 219 | $90,551 | $12,362 | $78,189 | $6,821,568 |
| 19 | 220 | $90,551 | $12,222 | $78,329 | $6,743,240 |
| 19 | 221 | $90,551 | $12,082 | $78,469 | $6,664,770 |
| 19 | 222 | $90,551 | $11,941 | $78,610 | $6,586,160 |
| 19 | 223 | $90,551 | $11,800 | $78,751 | $6,507,410 |
| 19 | 224 | $90,551 | $11,659 | $78,892 | $6,428,518 |
| 19 | 225 | $90,551 | $11,518 | $79,033 | $6,349,485 |
| 19 | 226 | $90,551 | $11,376 | $79,175 | $6,270,310 |
| 19 | 227 | $90,551 | $11,234 | $79,317 | $6,190,993 |
| 19 | 228 | $90,551 | $11,092 | $79,459 | $6,111,534 |
| 20 | 229 | $90,551 | $10,950 | $79,601 | $6,031,933 |
| 20 | 230 | $90,551 | $10,807 | $79,744 | $5,952,190 |
| 20 | 231 | $90,551 | $10,664 | $79,887 | $5,872,303 |
| 20 | 232 | $90,551 | $10,521 | $80,030 | $5,792,273 |
| 20 | 233 | $90,551 | $10,378 | $80,173 | $5,712,100 |
| 20 | 234 | $90,551 | $10,234 | $80,317 | $5,631,783 |
| 20 | 235 | $90,551 | $10,090 | $80,461 | $5,551,323 |
| 20 | 236 | $90,551 | $9,946 | $80,605 | $5,470,718 |
| 20 | 237 | $90,551 | $9,802 | $80,749 | $5,389,969 |
| 20 | 238 | $90,551 | $9,657 | $80,894 | $5,309,075 |
| 20 | 239 | $90,551 | $9,512 | $81,039 | $5,228,036 |
| 20 | 240 | $90,551 | $9,367 | $81,184 | $5,146,852 |
| 21 | 241 | $90,551 | $9,221 | $81,329 | $5,065,523 |
| 21 | 242 | $90,551 | $9,076 | $81,475 | $4,984,047 |
| 21 | 243 | $90,551 | $8,930 | $81,621 | $4,902,426 |
| 21 | 244 | $90,551 | $8,784 | $81,767 | $4,820,659 |
| 21 | 245 | $90,551 | $8,637 | $81,914 | $4,738,745 |
| 21 | 246 | $90,551 | $8,490 | $82,061 | $4,656,684 |
| 21 | 247 | $90,551 | $8,343 | $82,208 | $4,574,476 |
| 21 | 248 | $90,551 | $8,196 | $82,355 | $4,492,121 |
| 21 | 249 | $90,551 | $8,048 | $82,503 | $4,409,619 |
| 21 | 250 | $90,551 | $7,901 | $82,650 | $4,326,969 |
| 21 | 251 | $90,551 | $7,752 | $82,798 | $4,244,170 |
| 21 | 252 | $90,551 | $7,604 | $82,947 | $4,161,223 |
| 22 | 253 | $90,551 | $7,456 | $83,095 | $4,078,128 |
| 22 | 254 | $90,551 | $7,307 | $83,244 | $3,994,884 |
| 22 | 255 | $90,551 | $7,157 | $83,393 | $3,911,490 |
| 22 | 256 | $90,551 | $7,008 | $83,543 | $3,827,947 |
| 22 | 257 | $90,551 | $6,858 | $83,693 | $3,744,255 |
| 22 | 258 | $90,551 | $6,708 | $83,842 | $3,660,412 |
| 22 | 259 | $90,551 | $6,558 | $83,993 | $3,576,420 |
| 22 | 260 | $90,551 | $6,408 | $84,143 | $3,492,276 |
| 22 | 261 | $90,551 | $6,257 | $84,294 | $3,407,983 |
| 22 | 262 | $90,551 | $6,106 | $84,445 | $3,323,538 |
| 22 | 263 | $90,551 | $5,955 | $84,596 | $3,238,941 |
| 22 | 264 | $90,551 | $5,803 | $84,748 | $3,154,193 |
| 23 | 265 | $90,551 | $5,651 | $84,900 | $3,069,294 |
| 23 | 266 | $90,551 | $5,499 | $85,052 | $2,984,242 |
| 23 | 267 | $90,551 | $5,347 | $85,204 | $2,899,038 |
| 23 | 268 | $90,551 | $5,194 | $85,357 | $2,813,681 |
| 23 | 269 | $90,551 | $5,041 | $85,510 | $2,728,171 |
| 23 | 270 | $90,551 | $4,888 | $85,663 | $2,642,508 |
| 23 | 271 | $90,551 | $4,734 | $85,816 | $2,556,692 |
| 23 | 272 | $90,551 | $4,581 | $85,970 | $2,470,722 |
| 23 | 273 | $90,551 | $4,427 | $86,124 | $2,384,598 |
| 23 | 274 | $90,551 | $4,272 | $86,279 | $2,298,319 |
| 23 | 275 | $90,551 | $4,118 | $86,433 | $2,211,886 |
| 23 | 276 | $90,551 | $3,963 | $86,588 | $2,125,298 |
| 24 | 277 | $90,551 | $3,808 | $86,743 | $2,038,555 |
| 24 | 278 | $90,551 | $3,652 | $86,899 | $1,951,656 |
| 24 | 279 | $90,551 | $3,497 | $87,054 | $1,864,602 |
| 24 | 280 | $90,551 | $3,341 | $87,210 | $1,777,392 |
| 24 | 281 | $90,551 | $3,184 | $87,366 | $1,690,025 |
| 24 | 282 | $90,551 | $3,028 | $87,523 | $1,602,502 |
| 24 | 283 | $90,551 | $2,871 | $87,680 | $1,514,823 |
| 24 | 284 | $90,551 | $2,714 | $87,837 | $1,426,986 |
| 24 | 285 | $90,551 | $2,557 | $87,994 | $1,338,992 |
| 24 | 286 | $90,551 | $2,399 | $88,152 | $1,250,840 |
| 24 | 287 | $90,551 | $2,241 | $88,310 | $1,162,530 |
| 24 | 288 | $90,551 | $2,083 | $88,468 | $1,074,062 |
| 25 | 289 | $90,551 | $1,924 | $88,627 | $985,435 |
| 25 | 290 | $90,551 | $1,766 | $88,785 | $896,650 |
| 25 | 291 | $90,551 | $1,606 | $88,944 | $807,705 |
| 25 | 292 | $90,551 | $1,447 | $89,104 | $718,602 |
| 25 | 293 | $90,551 | $1,287 | $89,263 | $629,338 |
| 25 | 294 | $90,551 | $1,128 | $89,423 | $539,915 |
| 25 | 295 | $90,551 | $967 | $89,584 | $450,331 |
| 25 | 296 | $90,551 | $807 | $89,744 | $360,587 |
| 25 | 297 | $90,551 | $646 | $89,905 | $270,682 |
| 25 | 298 | $90,551 | $485 | $90,066 | $180,616 |
| 25 | 299 | $90,551 | $324 | $90,227 | $90,389 |
| 25 | 300 | $90,551 | $162 | $90,389 | $0 |
