首期 (港幣)
$15,440,000
每月還款 (港幣)
$99,865
總貸款額 (港幣)
$23,160,000
+
總利息 (港幣)
$6,799,422
=
總還款額 (港幣)
$29,959,422
| 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 | $99,865 | $41,495 | $58,370 | $23,101,630 |
| 1 | 2 | $99,865 | $41,390 | $58,474 | $23,043,156 |
| 1 | 3 | $99,865 | $41,286 | $58,579 | $22,984,577 |
| 1 | 4 | $99,865 | $41,181 | $58,684 | $22,925,893 |
| 1 | 5 | $99,865 | $41,076 | $58,789 | $22,867,104 |
| 1 | 6 | $99,865 | $40,970 | $58,895 | $22,808,209 |
| 1 | 7 | $99,865 | $40,865 | $59,000 | $22,749,209 |
| 1 | 8 | $99,865 | $40,759 | $59,106 | $22,690,103 |
| 1 | 9 | $99,865 | $40,653 | $59,212 | $22,630,892 |
| 1 | 10 | $99,865 | $40,547 | $59,318 | $22,571,574 |
| 1 | 11 | $99,865 | $40,441 | $59,424 | $22,512,150 |
| 1 | 12 | $99,865 | $40,334 | $59,530 | $22,452,620 |
| 2 | 13 | $99,865 | $40,228 | $59,637 | $22,392,982 |
| 2 | 14 | $99,865 | $40,121 | $59,744 | $22,333,238 |
| 2 | 15 | $99,865 | $40,014 | $59,851 | $22,273,387 |
| 2 | 16 | $99,865 | $39,906 | $59,958 | $22,213,429 |
| 2 | 17 | $99,865 | $39,799 | $60,066 | $22,153,363 |
| 2 | 18 | $99,865 | $39,691 | $60,173 | $22,093,190 |
| 2 | 19 | $99,865 | $39,584 | $60,281 | $22,032,909 |
| 2 | 20 | $99,865 | $39,476 | $60,389 | $21,972,520 |
| 2 | 21 | $99,865 | $39,367 | $60,497 | $21,912,023 |
| 2 | 22 | $99,865 | $39,259 | $60,606 | $21,851,417 |
| 2 | 23 | $99,865 | $39,150 | $60,714 | $21,790,703 |
| 2 | 24 | $99,865 | $39,042 | $60,823 | $21,729,880 |
| 3 | 25 | $99,865 | $38,933 | $60,932 | $21,668,948 |
| 3 | 26 | $99,865 | $38,824 | $61,041 | $21,607,906 |
| 3 | 27 | $99,865 | $38,714 | $61,151 | $21,546,756 |
| 3 | 28 | $99,865 | $38,605 | $61,260 | $21,485,496 |
| 3 | 29 | $99,865 | $38,495 | $61,370 | $21,424,126 |
| 3 | 30 | $99,865 | $38,385 | $61,480 | $21,362,646 |
| 3 | 31 | $99,865 | $38,275 | $61,590 | $21,301,056 |
| 3 | 32 | $99,865 | $38,164 | $61,700 | $21,239,356 |
| 3 | 33 | $99,865 | $38,054 | $61,811 | $21,177,545 |
| 3 | 34 | $99,865 | $37,943 | $61,922 | $21,115,623 |
| 3 | 35 | $99,865 | $37,832 | $62,033 | $21,053,590 |
| 3 | 36 | $99,865 | $37,721 | $62,144 | $20,991,447 |
| 4 | 37 | $99,865 | $37,610 | $62,255 | $20,929,192 |
| 4 | 38 | $99,865 | $37,498 | $62,367 | $20,866,825 |
| 4 | 39 | $99,865 | $37,386 | $62,478 | $20,804,347 |
| 4 | 40 | $99,865 | $37,274 | $62,590 | $20,741,756 |
| 4 | 41 | $99,865 | $37,162 | $62,702 | $20,679,054 |
| 4 | 42 | $99,865 | $37,050 | $62,815 | $20,616,239 |
| 4 | 43 | $99,865 | $36,937 | $62,927 | $20,553,312 |
| 4 | 44 | $99,865 | $36,825 | $63,040 | $20,490,272 |
| 4 | 45 | $99,865 | $36,712 | $63,153 | $20,427,119 |
| 4 | 46 | $99,865 | $36,599 | $63,266 | $20,363,853 |
| 4 | 47 | $99,865 | $36,485 | $63,380 | $20,300,473 |
| 4 | 48 | $99,865 | $36,372 | $63,493 | $20,236,980 |
| 5 | 49 | $99,865 | $36,258 | $63,607 | $20,173,373 |
| 5 | 50 | $99,865 | $36,144 | $63,721 | $20,109,652 |
| 5 | 51 | $99,865 | $36,030 | $63,835 | $20,045,818 |
| 5 | 52 | $99,865 | $35,915 | $63,949 | $19,981,868 |
| 5 | 53 | $99,865 | $35,801 | $64,064 | $19,917,804 |
| 5 | 54 | $99,865 | $35,686 | $64,179 | $19,853,626 |
| 5 | 55 | $99,865 | $35,571 | $64,294 | $19,789,332 |
| 5 | 56 | $99,865 | $35,456 | $64,409 | $19,724,923 |
| 5 | 57 | $99,865 | $35,340 | $64,524 | $19,660,399 |
| 5 | 58 | $99,865 | $35,225 | $64,640 | $19,595,759 |
| 5 | 59 | $99,865 | $35,109 | $64,756 | $19,531,003 |
| 5 | 60 | $99,865 | $34,993 | $64,872 | $19,466,132 |
| 6 | 61 | $99,865 | $34,877 | $64,988 | $19,401,144 |
| 6 | 62 | $99,865 | $34,760 | $65,104 | $19,336,039 |
| 6 | 63 | $99,865 | $34,644 | $65,221 | $19,270,818 |
| 6 | 64 | $99,865 | $34,527 | $65,338 | $19,205,481 |
| 6 | 65 | $99,865 | $34,410 | $65,455 | $19,140,026 |
| 6 | 66 | $99,865 | $34,293 | $65,572 | $19,074,453 |
| 6 | 67 | $99,865 | $34,175 | $65,690 | $19,008,764 |
| 6 | 68 | $99,865 | $34,057 | $65,807 | $18,942,956 |
| 6 | 69 | $99,865 | $33,939 | $65,925 | $18,877,031 |
| 6 | 70 | $99,865 | $33,821 | $66,043 | $18,810,988 |
| 6 | 71 | $99,865 | $33,703 | $66,162 | $18,744,826 |
| 6 | 72 | $99,865 | $33,584 | $66,280 | $18,678,546 |
| 7 | 73 | $99,865 | $33,466 | $66,399 | $18,612,147 |
| 7 | 74 | $99,865 | $33,347 | $66,518 | $18,545,629 |
| 7 | 75 | $99,865 | $33,228 | $66,637 | $18,478,992 |
| 7 | 76 | $99,865 | $33,108 | $66,757 | $18,412,235 |
| 7 | 77 | $99,865 | $32,989 | $66,876 | $18,345,359 |
| 7 | 78 | $99,865 | $32,869 | $66,996 | $18,278,363 |
| 7 | 79 | $99,865 | $32,749 | $67,116 | $18,211,247 |
| 7 | 80 | $99,865 | $32,628 | $67,236 | $18,144,011 |
| 7 | 81 | $99,865 | $32,508 | $67,357 | $18,076,654 |
| 7 | 82 | $99,865 | $32,387 | $67,477 | $18,009,177 |
| 7 | 83 | $99,865 | $32,266 | $67,598 | $17,941,578 |
| 7 | 84 | $99,865 | $32,145 | $67,719 | $17,873,859 |
| 8 | 85 | $99,865 | $32,024 | $67,841 | $17,806,018 |
| 8 | 86 | $99,865 | $31,902 | $67,962 | $17,738,056 |
| 8 | 87 | $99,865 | $31,781 | $68,084 | $17,669,972 |
| 8 | 88 | $99,865 | $31,659 | $68,206 | $17,601,766 |
| 8 | 89 | $99,865 | $31,536 | $68,328 | $17,533,437 |
| 8 | 90 | $99,865 | $31,414 | $68,451 | $17,464,987 |
| 8 | 91 | $99,865 | $31,291 | $68,573 | $17,396,413 |
| 8 | 92 | $99,865 | $31,169 | $68,696 | $17,327,717 |
| 8 | 93 | $99,865 | $31,045 | $68,819 | $17,258,898 |
| 8 | 94 | $99,865 | $30,922 | $68,943 | $17,189,955 |
| 8 | 95 | $99,865 | $30,799 | $69,066 | $17,120,889 |
| 8 | 96 | $99,865 | $30,675 | $69,190 | $17,051,700 |
| 9 | 97 | $99,865 | $30,551 | $69,314 | $16,982,386 |
| 9 | 98 | $99,865 | $30,427 | $69,438 | $16,912,948 |
| 9 | 99 | $99,865 | $30,302 | $69,562 | $16,843,385 |
| 9 | 100 | $99,865 | $30,178 | $69,687 | $16,773,698 |
| 9 | 101 | $99,865 | $30,053 | $69,812 | $16,703,887 |
| 9 | 102 | $99,865 | $29,928 | $69,937 | $16,633,950 |
| 9 | 103 | $99,865 | $29,802 | $70,062 | $16,563,887 |
| 9 | 104 | $99,865 | $29,677 | $70,188 | $16,493,700 |
| 9 | 105 | $99,865 | $29,551 | $70,314 | $16,423,386 |
| 9 | 106 | $99,865 | $29,425 | $70,440 | $16,352,947 |
| 9 | 107 | $99,865 | $29,299 | $70,566 | $16,282,381 |
| 9 | 108 | $99,865 | $29,173 | $70,692 | $16,211,689 |
| 10 | 109 | $99,865 | $29,046 | $70,819 | $16,140,870 |
| 10 | 110 | $99,865 | $28,919 | $70,946 | $16,069,924 |
| 10 | 111 | $99,865 | $28,792 | $71,073 | $15,998,851 |
| 10 | 112 | $99,865 | $28,665 | $71,200 | $15,927,651 |
| 10 | 113 | $99,865 | $28,537 | $71,328 | $15,856,324 |
| 10 | 114 | $99,865 | $28,409 | $71,455 | $15,784,868 |
| 10 | 115 | $99,865 | $28,281 | $71,584 | $15,713,285 |
| 10 | 116 | $99,865 | $28,153 | $71,712 | $15,641,573 |
| 10 | 117 | $99,865 | $28,024 | $71,840 | $15,569,733 |
| 10 | 118 | $99,865 | $27,896 | $71,969 | $15,497,764 |
| 10 | 119 | $99,865 | $27,767 | $72,098 | $15,425,666 |
| 10 | 120 | $99,865 | $27,638 | $72,227 | $15,353,439 |
| 11 | 121 | $99,865 | $27,508 | $72,356 | $15,281,082 |
| 11 | 122 | $99,865 | $27,379 | $72,486 | $15,208,596 |
| 11 | 123 | $99,865 | $27,249 | $72,616 | $15,135,980 |
| 11 | 124 | $99,865 | $27,119 | $72,746 | $15,063,234 |
| 11 | 125 | $99,865 | $26,988 | $72,876 | $14,990,357 |
| 11 | 126 | $99,865 | $26,858 | $73,007 | $14,917,350 |
| 11 | 127 | $99,865 | $26,727 | $73,138 | $14,844,213 |
| 11 | 128 | $99,865 | $26,596 | $73,269 | $14,770,944 |
| 11 | 129 | $99,865 | $26,465 | $73,400 | $14,697,544 |
| 11 | 130 | $99,865 | $26,333 | $73,532 | $14,624,012 |
| 11 | 131 | $99,865 | $26,201 | $73,663 | $14,550,349 |
| 11 | 132 | $99,865 | $26,069 | $73,795 | $14,476,553 |
| 12 | 133 | $99,865 | $25,937 | $73,928 | $14,402,626 |
| 12 | 134 | $99,865 | $25,805 | $74,060 | $14,328,566 |
| 12 | 135 | $99,865 | $25,672 | $74,193 | $14,254,373 |
| 12 | 136 | $99,865 | $25,539 | $74,326 | $14,180,047 |
| 12 | 137 | $99,865 | $25,406 | $74,459 | $14,105,588 |
| 12 | 138 | $99,865 | $25,273 | $74,592 | $14,030,996 |
| 12 | 139 | $99,865 | $25,139 | $74,726 | $13,956,270 |
| 12 | 140 | $99,865 | $25,005 | $74,860 | $13,881,411 |
| 12 | 141 | $99,865 | $24,871 | $74,994 | $13,806,417 |
| 12 | 142 | $99,865 | $24,736 | $75,128 | $13,731,288 |
| 12 | 143 | $99,865 | $24,602 | $75,263 | $13,656,026 |
| 12 | 144 | $99,865 | $24,467 | $75,398 | $13,580,628 |
| 13 | 145 | $99,865 | $24,332 | $75,533 | $13,505,095 |
| 13 | 146 | $99,865 | $24,197 | $75,668 | $13,429,427 |
| 13 | 147 | $99,865 | $24,061 | $75,804 | $13,353,623 |
| 13 | 148 | $99,865 | $23,925 | $75,939 | $13,277,684 |
| 13 | 149 | $99,865 | $23,789 | $76,076 | $13,201,608 |
| 13 | 150 | $99,865 | $23,653 | $76,212 | $13,125,396 |
| 13 | 151 | $99,865 | $23,516 | $76,348 | $13,049,048 |
| 13 | 152 | $99,865 | $23,380 | $76,485 | $12,972,563 |
| 13 | 153 | $99,865 | $23,243 | $76,622 | $12,895,941 |
| 13 | 154 | $99,865 | $23,105 | $76,760 | $12,819,181 |
| 13 | 155 | $99,865 | $22,968 | $76,897 | $12,742,284 |
| 13 | 156 | $99,865 | $22,830 | $77,035 | $12,665,249 |
| 14 | 157 | $99,865 | $22,692 | $77,173 | $12,588,076 |
| 14 | 158 | $99,865 | $22,554 | $77,311 | $12,510,765 |
| 14 | 159 | $99,865 | $22,415 | $77,450 | $12,433,316 |
| 14 | 160 | $99,865 | $22,276 | $77,588 | $12,355,727 |
| 14 | 161 | $99,865 | $22,137 | $77,727 | $12,278,000 |
| 14 | 162 | $99,865 | $21,998 | $77,867 | $12,200,133 |
| 14 | 163 | $99,865 | $21,859 | $78,006 | $12,122,127 |
| 14 | 164 | $99,865 | $21,719 | $78,146 | $12,043,981 |
| 14 | 165 | $99,865 | $21,579 | $78,286 | $11,965,695 |
| 14 | 166 | $99,865 | $21,439 | $78,426 | $11,887,269 |
| 14 | 167 | $99,865 | $21,298 | $78,567 | $11,808,702 |
| 14 | 168 | $99,865 | $21,157 | $78,707 | $11,729,995 |
| 15 | 169 | $99,865 | $21,016 | $78,848 | $11,651,146 |
| 15 | 170 | $99,865 | $20,875 | $78,990 | $11,572,157 |
| 15 | 171 | $99,865 | $20,733 | $79,131 | $11,493,025 |
| 15 | 172 | $99,865 | $20,592 | $79,273 | $11,413,752 |
| 15 | 173 | $99,865 | $20,450 | $79,415 | $11,334,337 |
| 15 | 174 | $99,865 | $20,307 | $79,557 | $11,254,780 |
| 15 | 175 | $99,865 | $20,165 | $79,700 | $11,175,080 |
| 15 | 176 | $99,865 | $20,022 | $79,843 | $11,095,237 |
| 15 | 177 | $99,865 | $19,879 | $79,986 | $11,015,251 |
| 15 | 178 | $99,865 | $19,736 | $80,129 | $10,935,122 |
| 15 | 179 | $99,865 | $19,592 | $80,273 | $10,854,850 |
| 15 | 180 | $99,865 | $19,448 | $80,416 | $10,774,433 |
| 16 | 181 | $99,865 | $19,304 | $80,561 | $10,693,872 |
| 16 | 182 | $99,865 | $19,160 | $80,705 | $10,613,168 |
| 16 | 183 | $99,865 | $19,015 | $80,849 | $10,532,318 |
| 16 | 184 | $99,865 | $18,870 | $80,994 | $10,451,324 |
| 16 | 185 | $99,865 | $18,725 | $81,139 | $10,370,184 |
| 16 | 186 | $99,865 | $18,580 | $81,285 | $10,288,900 |
| 16 | 187 | $99,865 | $18,434 | $81,430 | $10,207,469 |
| 16 | 188 | $99,865 | $18,288 | $81,576 | $10,125,893 |
| 16 | 189 | $99,865 | $18,142 | $81,723 | $10,044,170 |
| 16 | 190 | $99,865 | $17,996 | $81,869 | $9,962,301 |
| 16 | 191 | $99,865 | $17,849 | $82,016 | $9,880,286 |
| 16 | 192 | $99,865 | $17,702 | $82,163 | $9,798,123 |
| 17 | 193 | $99,865 | $17,555 | $82,310 | $9,715,813 |
| 17 | 194 | $99,865 | $17,407 | $82,457 | $9,633,356 |
| 17 | 195 | $99,865 | $17,260 | $82,605 | $9,550,751 |
| 17 | 196 | $99,865 | $17,112 | $82,753 | $9,467,998 |
| 17 | 197 | $99,865 | $16,963 | $82,901 | $9,385,097 |
| 17 | 198 | $99,865 | $16,815 | $83,050 | $9,302,047 |
| 17 | 199 | $99,865 | $16,666 | $83,199 | $9,218,848 |
| 17 | 200 | $99,865 | $16,517 | $83,348 | $9,135,501 |
| 17 | 201 | $99,865 | $16,368 | $83,497 | $9,052,004 |
| 17 | 202 | $99,865 | $16,218 | $83,647 | $8,968,357 |
| 17 | 203 | $99,865 | $16,068 | $83,796 | $8,884,561 |
| 17 | 204 | $99,865 | $15,918 | $83,947 | $8,800,614 |
| 18 | 205 | $99,865 | $15,768 | $84,097 | $8,716,517 |
| 18 | 206 | $99,865 | $15,617 | $84,248 | $8,632,270 |
| 18 | 207 | $99,865 | $15,466 | $84,399 | $8,547,871 |
| 18 | 208 | $99,865 | $15,315 | $84,550 | $8,463,321 |
| 18 | 209 | $99,865 | $15,163 | $84,701 | $8,378,620 |
| 18 | 210 | $99,865 | $15,012 | $84,853 | $8,293,767 |
| 18 | 211 | $99,865 | $14,860 | $85,005 | $8,208,762 |
| 18 | 212 | $99,865 | $14,707 | $85,157 | $8,123,605 |
| 18 | 213 | $99,865 | $14,555 | $85,310 | $8,038,295 |
| 18 | 214 | $99,865 | $14,402 | $85,463 | $7,952,832 |
| 18 | 215 | $99,865 | $14,249 | $85,616 | $7,867,216 |
| 18 | 216 | $99,865 | $14,095 | $85,769 | $7,781,447 |
| 19 | 217 | $99,865 | $13,942 | $85,923 | $7,695,524 |
| 19 | 218 | $99,865 | $13,788 | $86,077 | $7,609,447 |
| 19 | 219 | $99,865 | $13,634 | $86,231 | $7,523,215 |
| 19 | 220 | $99,865 | $13,479 | $86,386 | $7,436,830 |
| 19 | 221 | $99,865 | $13,324 | $86,540 | $7,350,289 |
| 19 | 222 | $99,865 | $13,169 | $86,695 | $7,263,594 |
| 19 | 223 | $99,865 | $13,014 | $86,851 | $7,176,743 |
| 19 | 224 | $99,865 | $12,858 | $87,006 | $7,089,737 |
| 19 | 225 | $99,865 | $12,702 | $87,162 | $7,002,574 |
| 19 | 226 | $99,865 | $12,546 | $87,318 | $6,915,256 |
| 19 | 227 | $99,865 | $12,390 | $87,475 | $6,827,781 |
| 19 | 228 | $99,865 | $12,233 | $87,632 | $6,740,149 |
| 20 | 229 | $99,865 | $12,076 | $87,789 | $6,652,361 |
| 20 | 230 | $99,865 | $11,919 | $87,946 | $6,564,415 |
| 20 | 231 | $99,865 | $11,761 | $88,103 | $6,476,311 |
| 20 | 232 | $99,865 | $11,603 | $88,261 | $6,388,050 |
| 20 | 233 | $99,865 | $11,445 | $88,419 | $6,299,631 |
| 20 | 234 | $99,865 | $11,287 | $88,578 | $6,211,053 |
| 20 | 235 | $99,865 | $11,128 | $88,737 | $6,122,316 |
| 20 | 236 | $99,865 | $10,969 | $88,896 | $6,033,420 |
| 20 | 237 | $99,865 | $10,810 | $89,055 | $5,944,366 |
| 20 | 238 | $99,865 | $10,650 | $89,214 | $5,855,151 |
| 20 | 239 | $99,865 | $10,490 | $89,374 | $5,765,777 |
| 20 | 240 | $99,865 | $10,330 | $89,534 | $5,676,243 |
| 21 | 241 | $99,865 | $10,170 | $89,695 | $5,586,548 |
| 21 | 242 | $99,865 | $10,009 | $89,856 | $5,496,692 |
| 21 | 243 | $99,865 | $9,848 | $90,017 | $5,406,676 |
| 21 | 244 | $99,865 | $9,687 | $90,178 | $5,316,498 |
| 21 | 245 | $99,865 | $9,525 | $90,339 | $5,226,159 |
| 21 | 246 | $99,865 | $9,364 | $90,501 | $5,135,657 |
| 21 | 247 | $99,865 | $9,201 | $90,663 | $5,044,994 |
| 21 | 248 | $99,865 | $9,039 | $90,826 | $4,954,168 |
| 21 | 249 | $99,865 | $8,876 | $90,989 | $4,863,180 |
| 21 | 250 | $99,865 | $8,713 | $91,152 | $4,772,028 |
| 21 | 251 | $99,865 | $8,550 | $91,315 | $4,680,713 |
| 21 | 252 | $99,865 | $8,386 | $91,478 | $4,589,235 |
| 22 | 253 | $99,865 | $8,222 | $91,642 | $4,497,592 |
| 22 | 254 | $99,865 | $8,058 | $91,807 | $4,405,786 |
| 22 | 255 | $99,865 | $7,894 | $91,971 | $4,313,815 |
| 22 | 256 | $99,865 | $7,729 | $92,136 | $4,221,679 |
| 22 | 257 | $99,865 | $7,564 | $92,301 | $4,129,378 |
| 22 | 258 | $99,865 | $7,398 | $92,466 | $4,036,912 |
| 22 | 259 | $99,865 | $7,233 | $92,632 | $3,944,280 |
| 22 | 260 | $99,865 | $7,067 | $92,798 | $3,851,482 |
| 22 | 261 | $99,865 | $6,901 | $92,964 | $3,758,518 |
| 22 | 262 | $99,865 | $6,734 | $93,131 | $3,665,387 |
| 22 | 263 | $99,865 | $6,567 | $93,298 | $3,572,090 |
| 22 | 264 | $99,865 | $6,400 | $93,465 | $3,478,625 |
| 23 | 265 | $99,865 | $6,233 | $93,632 | $3,384,993 |
| 23 | 266 | $99,865 | $6,065 | $93,800 | $3,291,193 |
| 23 | 267 | $99,865 | $5,897 | $93,968 | $3,197,225 |
| 23 | 268 | $99,865 | $5,728 | $94,136 | $3,103,088 |
| 23 | 269 | $99,865 | $5,560 | $94,305 | $3,008,783 |
| 23 | 270 | $99,865 | $5,391 | $94,474 | $2,914,309 |
| 23 | 271 | $99,865 | $5,221 | $94,643 | $2,819,666 |
| 23 | 272 | $99,865 | $5,052 | $94,813 | $2,724,853 |
| 23 | 273 | $99,865 | $4,882 | $94,983 | $2,629,870 |
| 23 | 274 | $99,865 | $4,712 | $95,153 | $2,534,718 |
| 23 | 275 | $99,865 | $4,541 | $95,323 | $2,439,394 |
| 23 | 276 | $99,865 | $4,371 | $95,494 | $2,343,900 |
| 24 | 277 | $99,865 | $4,199 | $95,665 | $2,248,235 |
| 24 | 278 | $99,865 | $4,028 | $95,837 | $2,152,398 |
| 24 | 279 | $99,865 | $3,856 | $96,008 | $2,056,390 |
| 24 | 280 | $99,865 | $3,684 | $96,180 | $1,960,209 |
| 24 | 281 | $99,865 | $3,512 | $96,353 | $1,863,857 |
| 24 | 282 | $99,865 | $3,339 | $96,525 | $1,767,331 |
| 24 | 283 | $99,865 | $3,166 | $96,698 | $1,670,633 |
| 24 | 284 | $99,865 | $2,993 | $96,872 | $1,573,762 |
| 24 | 285 | $99,865 | $2,820 | $97,045 | $1,476,716 |
| 24 | 286 | $99,865 | $2,646 | $97,219 | $1,379,497 |
| 24 | 287 | $99,865 | $2,472 | $97,393 | $1,282,104 |
| 24 | 288 | $99,865 | $2,297 | $97,568 | $1,184,537 |
| 25 | 289 | $99,865 | $2,122 | $97,742 | $1,086,794 |
| 25 | 290 | $99,865 | $1,947 | $97,918 | $988,877 |
| 25 | 291 | $99,865 | $1,772 | $98,093 | $890,784 |
| 25 | 292 | $99,865 | $1,596 | $98,269 | $792,515 |
| 25 | 293 | $99,865 | $1,420 | $98,445 | $694,070 |
| 25 | 294 | $99,865 | $1,244 | $98,621 | $595,449 |
| 25 | 295 | $99,865 | $1,067 | $98,798 | $496,651 |
| 25 | 296 | $99,865 | $890 | $98,975 | $397,676 |
| 25 | 297 | $99,865 | $713 | $99,152 | $298,524 |
| 25 | 298 | $99,865 | $535 | $99,330 | $199,194 |
| 25 | 299 | $99,865 | $357 | $99,508 | $99,686 |
| 25 | 300 | $99,865 | $179 | $99,686 | $0 |
