首期 (港幣)
$13,600,000
每月還款 (港幣)
$87,964
總貸款額 (港幣)
$20,400,000
+
總利息 (港幣)
$5,989,128
=
總還款額 (港幣)
$26,389,128
| 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 | $87,964 | $36,550 | $51,414 | $20,348,586 |
| 1 | 2 | $87,964 | $36,458 | $51,506 | $20,297,080 |
| 1 | 3 | $87,964 | $36,366 | $51,598 | $20,245,482 |
| 1 | 4 | $87,964 | $36,273 | $51,691 | $20,193,792 |
| 1 | 5 | $87,964 | $36,181 | $51,783 | $20,142,008 |
| 1 | 6 | $87,964 | $36,088 | $51,876 | $20,090,132 |
| 1 | 7 | $87,964 | $35,995 | $51,969 | $20,038,163 |
| 1 | 8 | $87,964 | $35,902 | $52,062 | $19,986,101 |
| 1 | 9 | $87,964 | $35,808 | $52,155 | $19,933,946 |
| 1 | 10 | $87,964 | $35,715 | $52,249 | $19,881,697 |
| 1 | 11 | $87,964 | $35,621 | $52,342 | $19,829,355 |
| 1 | 12 | $87,964 | $35,528 | $52,436 | $19,776,919 |
| 2 | 13 | $87,964 | $35,434 | $52,530 | $19,724,389 |
| 2 | 14 | $87,964 | $35,340 | $52,624 | $19,671,764 |
| 2 | 15 | $87,964 | $35,245 | $52,719 | $19,619,046 |
| 2 | 16 | $87,964 | $35,151 | $52,813 | $19,566,233 |
| 2 | 17 | $87,964 | $35,056 | $52,908 | $19,513,325 |
| 2 | 18 | $87,964 | $34,961 | $53,002 | $19,460,323 |
| 2 | 19 | $87,964 | $34,866 | $53,097 | $19,407,226 |
| 2 | 20 | $87,964 | $34,771 | $53,192 | $19,354,033 |
| 2 | 21 | $87,964 | $34,676 | $53,288 | $19,300,745 |
| 2 | 22 | $87,964 | $34,581 | $53,383 | $19,247,362 |
| 2 | 23 | $87,964 | $34,485 | $53,479 | $19,193,883 |
| 2 | 24 | $87,964 | $34,389 | $53,575 | $19,140,308 |
| 3 | 25 | $87,964 | $34,293 | $53,671 | $19,086,638 |
| 3 | 26 | $87,964 | $34,197 | $53,767 | $19,032,871 |
| 3 | 27 | $87,964 | $34,101 | $53,863 | $18,979,008 |
| 3 | 28 | $87,964 | $34,004 | $53,960 | $18,925,048 |
| 3 | 29 | $87,964 | $33,907 | $54,056 | $18,870,992 |
| 3 | 30 | $87,964 | $33,811 | $54,153 | $18,816,838 |
| 3 | 31 | $87,964 | $33,714 | $54,250 | $18,762,588 |
| 3 | 32 | $87,964 | $33,616 | $54,347 | $18,708,241 |
| 3 | 33 | $87,964 | $33,519 | $54,445 | $18,653,796 |
| 3 | 34 | $87,964 | $33,421 | $54,542 | $18,599,253 |
| 3 | 35 | $87,964 | $33,324 | $54,640 | $18,544,613 |
| 3 | 36 | $87,964 | $33,226 | $54,738 | $18,489,875 |
| 4 | 37 | $87,964 | $33,128 | $54,836 | $18,435,039 |
| 4 | 38 | $87,964 | $33,029 | $54,934 | $18,380,105 |
| 4 | 39 | $87,964 | $32,931 | $55,033 | $18,325,072 |
| 4 | 40 | $87,964 | $32,832 | $55,131 | $18,269,941 |
| 4 | 41 | $87,964 | $32,734 | $55,230 | $18,214,711 |
| 4 | 42 | $87,964 | $32,635 | $55,329 | $18,159,382 |
| 4 | 43 | $87,964 | $32,536 | $55,428 | $18,103,953 |
| 4 | 44 | $87,964 | $32,436 | $55,528 | $18,048,426 |
| 4 | 45 | $87,964 | $32,337 | $55,627 | $17,992,799 |
| 4 | 46 | $87,964 | $32,237 | $55,727 | $17,937,072 |
| 4 | 47 | $87,964 | $32,137 | $55,827 | $17,881,246 |
| 4 | 48 | $87,964 | $32,037 | $55,927 | $17,825,319 |
| 5 | 49 | $87,964 | $31,937 | $56,027 | $17,769,293 |
| 5 | 50 | $87,964 | $31,837 | $56,127 | $17,713,165 |
| 5 | 51 | $87,964 | $31,736 | $56,228 | $17,656,938 |
| 5 | 52 | $87,964 | $31,635 | $56,328 | $17,600,609 |
| 5 | 53 | $87,964 | $31,534 | $56,429 | $17,544,180 |
| 5 | 54 | $87,964 | $31,433 | $56,530 | $17,487,650 |
| 5 | 55 | $87,964 | $31,332 | $56,632 | $17,431,018 |
| 5 | 56 | $87,964 | $31,231 | $56,733 | $17,374,285 |
| 5 | 57 | $87,964 | $31,129 | $56,835 | $17,317,450 |
| 5 | 58 | $87,964 | $31,027 | $56,937 | $17,260,513 |
| 5 | 59 | $87,964 | $30,925 | $57,039 | $17,203,474 |
| 5 | 60 | $87,964 | $30,823 | $57,141 | $17,146,334 |
| 6 | 61 | $87,964 | $30,721 | $57,243 | $17,089,090 |
| 6 | 62 | $87,964 | $30,618 | $57,346 | $17,031,745 |
| 6 | 63 | $87,964 | $30,515 | $57,449 | $16,974,296 |
| 6 | 64 | $87,964 | $30,412 | $57,551 | $16,916,745 |
| 6 | 65 | $87,964 | $30,309 | $57,655 | $16,859,090 |
| 6 | 66 | $87,964 | $30,206 | $57,758 | $16,801,332 |
| 6 | 67 | $87,964 | $30,102 | $57,861 | $16,743,471 |
| 6 | 68 | $87,964 | $29,999 | $57,965 | $16,685,506 |
| 6 | 69 | $87,964 | $29,895 | $58,069 | $16,627,437 |
| 6 | 70 | $87,964 | $29,791 | $58,173 | $16,569,264 |
| 6 | 71 | $87,964 | $29,687 | $58,277 | $16,510,987 |
| 6 | 72 | $87,964 | $29,582 | $58,382 | $16,452,605 |
| 7 | 73 | $87,964 | $29,478 | $58,486 | $16,394,119 |
| 7 | 74 | $87,964 | $29,373 | $58,591 | $16,335,528 |
| 7 | 75 | $87,964 | $29,268 | $58,696 | $16,276,832 |
| 7 | 76 | $87,964 | $29,163 | $58,801 | $16,218,031 |
| 7 | 77 | $87,964 | $29,057 | $58,906 | $16,159,124 |
| 7 | 78 | $87,964 | $28,952 | $59,012 | $16,100,112 |
| 7 | 79 | $87,964 | $28,846 | $59,118 | $16,040,995 |
| 7 | 80 | $87,964 | $28,740 | $59,224 | $15,981,771 |
| 7 | 81 | $87,964 | $28,634 | $59,330 | $15,922,441 |
| 7 | 82 | $87,964 | $28,528 | $59,436 | $15,863,005 |
| 7 | 83 | $87,964 | $28,421 | $59,543 | $15,803,463 |
| 7 | 84 | $87,964 | $28,315 | $59,649 | $15,743,813 |
| 8 | 85 | $87,964 | $28,208 | $59,756 | $15,684,057 |
| 8 | 86 | $87,964 | $28,101 | $59,863 | $15,624,194 |
| 8 | 87 | $87,964 | $27,993 | $59,970 | $15,564,224 |
| 8 | 88 | $87,964 | $27,886 | $60,078 | $15,504,146 |
| 8 | 89 | $87,964 | $27,778 | $60,185 | $15,443,960 |
| 8 | 90 | $87,964 | $27,670 | $60,293 | $15,383,667 |
| 8 | 91 | $87,964 | $27,562 | $60,401 | $15,323,266 |
| 8 | 92 | $87,964 | $27,454 | $60,510 | $15,262,756 |
| 8 | 93 | $87,964 | $27,346 | $60,618 | $15,202,138 |
| 8 | 94 | $87,964 | $27,237 | $60,727 | $15,141,412 |
| 8 | 95 | $87,964 | $27,128 | $60,835 | $15,080,576 |
| 8 | 96 | $87,964 | $27,019 | $60,944 | $15,019,632 |
| 9 | 97 | $87,964 | $26,910 | $61,054 | $14,958,578 |
| 9 | 98 | $87,964 | $26,801 | $61,163 | $14,897,415 |
| 9 | 99 | $87,964 | $26,691 | $61,273 | $14,836,143 |
| 9 | 100 | $87,964 | $26,581 | $61,382 | $14,774,760 |
| 9 | 101 | $87,964 | $26,471 | $61,492 | $14,713,268 |
| 9 | 102 | $87,964 | $26,361 | $61,602 | $14,651,666 |
| 9 | 103 | $87,964 | $26,251 | $61,713 | $14,589,953 |
| 9 | 104 | $87,964 | $26,140 | $61,823 | $14,528,129 |
| 9 | 105 | $87,964 | $26,030 | $61,934 | $14,466,195 |
| 9 | 106 | $87,964 | $25,919 | $62,045 | $14,404,150 |
| 9 | 107 | $87,964 | $25,807 | $62,156 | $14,341,994 |
| 9 | 108 | $87,964 | $25,696 | $62,268 | $14,279,726 |
| 10 | 109 | $87,964 | $25,585 | $62,379 | $14,217,347 |
| 10 | 110 | $87,964 | $25,473 | $62,491 | $14,154,856 |
| 10 | 111 | $87,964 | $25,361 | $62,603 | $14,092,253 |
| 10 | 112 | $87,964 | $25,249 | $62,715 | $14,029,537 |
| 10 | 113 | $87,964 | $25,136 | $62,828 | $13,966,710 |
| 10 | 114 | $87,964 | $25,024 | $62,940 | $13,903,770 |
| 10 | 115 | $87,964 | $24,911 | $63,053 | $13,840,717 |
| 10 | 116 | $87,964 | $24,798 | $63,166 | $13,777,551 |
| 10 | 117 | $87,964 | $24,685 | $63,279 | $13,714,272 |
| 10 | 118 | $87,964 | $24,571 | $63,392 | $13,650,880 |
| 10 | 119 | $87,964 | $24,458 | $63,506 | $13,587,374 |
| 10 | 120 | $87,964 | $24,344 | $63,620 | $13,523,754 |
| 11 | 121 | $87,964 | $24,230 | $63,734 | $13,460,021 |
| 11 | 122 | $87,964 | $24,116 | $63,848 | $13,396,173 |
| 11 | 123 | $87,964 | $24,001 | $63,962 | $13,332,210 |
| 11 | 124 | $87,964 | $23,887 | $64,077 | $13,268,133 |
| 11 | 125 | $87,964 | $23,772 | $64,192 | $13,203,942 |
| 11 | 126 | $87,964 | $23,657 | $64,307 | $13,139,635 |
| 11 | 127 | $87,964 | $23,542 | $64,422 | $13,075,213 |
| 11 | 128 | $87,964 | $23,426 | $64,537 | $13,010,676 |
| 11 | 129 | $87,964 | $23,311 | $64,653 | $12,946,023 |
| 11 | 130 | $87,964 | $23,195 | $64,769 | $12,881,254 |
| 11 | 131 | $87,964 | $23,079 | $64,885 | $12,816,369 |
| 11 | 132 | $87,964 | $22,963 | $65,001 | $12,751,368 |
| 12 | 133 | $87,964 | $22,846 | $65,118 | $12,686,251 |
| 12 | 134 | $87,964 | $22,730 | $65,234 | $12,621,016 |
| 12 | 135 | $87,964 | $22,613 | $65,351 | $12,555,665 |
| 12 | 136 | $87,964 | $22,496 | $65,468 | $12,490,197 |
| 12 | 137 | $87,964 | $22,378 | $65,585 | $12,424,612 |
| 12 | 138 | $87,964 | $22,261 | $65,703 | $12,358,909 |
| 12 | 139 | $87,964 | $22,143 | $65,821 | $12,293,088 |
| 12 | 140 | $87,964 | $22,025 | $65,939 | $12,227,149 |
| 12 | 141 | $87,964 | $21,907 | $66,057 | $12,161,092 |
| 12 | 142 | $87,964 | $21,789 | $66,175 | $12,094,917 |
| 12 | 143 | $87,964 | $21,670 | $66,294 | $12,028,624 |
| 12 | 144 | $87,964 | $21,551 | $66,412 | $11,962,211 |
| 13 | 145 | $87,964 | $21,432 | $66,531 | $11,895,680 |
| 13 | 146 | $87,964 | $21,313 | $66,651 | $11,829,029 |
| 13 | 147 | $87,964 | $21,194 | $66,770 | $11,762,259 |
| 13 | 148 | $87,964 | $21,074 | $66,890 | $11,695,369 |
| 13 | 149 | $87,964 | $20,954 | $67,010 | $11,628,360 |
| 13 | 150 | $87,964 | $20,834 | $67,130 | $11,561,230 |
| 13 | 151 | $87,964 | $20,714 | $67,250 | $11,493,980 |
| 13 | 152 | $87,964 | $20,593 | $67,370 | $11,426,610 |
| 13 | 153 | $87,964 | $20,473 | $67,491 | $11,359,119 |
| 13 | 154 | $87,964 | $20,352 | $67,612 | $11,291,507 |
| 13 | 155 | $87,964 | $20,231 | $67,733 | $11,223,773 |
| 13 | 156 | $87,964 | $20,109 | $67,854 | $11,155,919 |
| 14 | 157 | $87,964 | $19,988 | $67,976 | $11,087,943 |
| 14 | 158 | $87,964 | $19,866 | $68,098 | $11,019,845 |
| 14 | 159 | $87,964 | $19,744 | $68,220 | $10,951,625 |
| 14 | 160 | $87,964 | $19,622 | $68,342 | $10,883,283 |
| 14 | 161 | $87,964 | $19,499 | $68,465 | $10,814,819 |
| 14 | 162 | $87,964 | $19,377 | $68,587 | $10,746,231 |
| 14 | 163 | $87,964 | $19,254 | $68,710 | $10,677,521 |
| 14 | 164 | $87,964 | $19,131 | $68,833 | $10,608,688 |
| 14 | 165 | $87,964 | $19,007 | $68,957 | $10,539,732 |
| 14 | 166 | $87,964 | $18,884 | $69,080 | $10,470,651 |
| 14 | 167 | $87,964 | $18,760 | $69,204 | $10,401,448 |
| 14 | 168 | $87,964 | $18,636 | $69,328 | $10,332,120 |
| 15 | 169 | $87,964 | $18,512 | $69,452 | $10,262,668 |
| 15 | 170 | $87,964 | $18,387 | $69,576 | $10,193,091 |
| 15 | 171 | $87,964 | $18,263 | $69,701 | $10,123,390 |
| 15 | 172 | $87,964 | $18,138 | $69,826 | $10,053,564 |
| 15 | 173 | $87,964 | $18,013 | $69,951 | $9,983,613 |
| 15 | 174 | $87,964 | $17,887 | $70,076 | $9,913,536 |
| 15 | 175 | $87,964 | $17,762 | $70,202 | $9,843,334 |
| 15 | 176 | $87,964 | $17,636 | $70,328 | $9,773,007 |
| 15 | 177 | $87,964 | $17,510 | $70,454 | $9,702,553 |
| 15 | 178 | $87,964 | $17,384 | $70,580 | $9,631,973 |
| 15 | 179 | $87,964 | $17,257 | $70,706 | $9,561,266 |
| 15 | 180 | $87,964 | $17,131 | $70,833 | $9,490,433 |
| 16 | 181 | $87,964 | $17,004 | $70,960 | $9,419,473 |
| 16 | 182 | $87,964 | $16,877 | $71,087 | $9,348,386 |
| 16 | 183 | $87,964 | $16,749 | $71,215 | $9,277,171 |
| 16 | 184 | $87,964 | $16,622 | $71,342 | $9,205,829 |
| 16 | 185 | $87,964 | $16,494 | $71,470 | $9,134,359 |
| 16 | 186 | $87,964 | $16,366 | $71,598 | $9,062,761 |
| 16 | 187 | $87,964 | $16,237 | $71,726 | $8,991,035 |
| 16 | 188 | $87,964 | $16,109 | $71,855 | $8,919,180 |
| 16 | 189 | $87,964 | $15,980 | $71,984 | $8,847,197 |
| 16 | 190 | $87,964 | $15,851 | $72,113 | $8,775,084 |
| 16 | 191 | $87,964 | $15,722 | $72,242 | $8,702,842 |
| 16 | 192 | $87,964 | $15,593 | $72,371 | $8,630,471 |
| 17 | 193 | $87,964 | $15,463 | $72,501 | $8,557,970 |
| 17 | 194 | $87,964 | $15,333 | $72,631 | $8,485,340 |
| 17 | 195 | $87,964 | $15,203 | $72,761 | $8,412,579 |
| 17 | 196 | $87,964 | $15,073 | $72,891 | $8,339,687 |
| 17 | 197 | $87,964 | $14,942 | $73,022 | $8,266,666 |
| 17 | 198 | $87,964 | $14,811 | $73,153 | $8,193,513 |
| 17 | 199 | $87,964 | $14,680 | $73,284 | $8,120,229 |
| 17 | 200 | $87,964 | $14,549 | $73,415 | $8,046,814 |
| 17 | 201 | $87,964 | $14,417 | $73,547 | $7,973,268 |
| 17 | 202 | $87,964 | $14,285 | $73,678 | $7,899,589 |
| 17 | 203 | $87,964 | $14,153 | $73,810 | $7,825,779 |
| 17 | 204 | $87,964 | $14,021 | $73,943 | $7,751,836 |
| 18 | 205 | $87,964 | $13,889 | $74,075 | $7,677,761 |
| 18 | 206 | $87,964 | $13,756 | $74,208 | $7,603,554 |
| 18 | 207 | $87,964 | $13,623 | $74,341 | $7,529,213 |
| 18 | 208 | $87,964 | $13,490 | $74,474 | $7,454,739 |
| 18 | 209 | $87,964 | $13,356 | $74,607 | $7,380,132 |
| 18 | 210 | $87,964 | $13,223 | $74,741 | $7,305,391 |
| 18 | 211 | $87,964 | $13,089 | $74,875 | $7,230,516 |
| 18 | 212 | $87,964 | $12,955 | $75,009 | $7,155,507 |
| 18 | 213 | $87,964 | $12,820 | $75,143 | $7,080,363 |
| 18 | 214 | $87,964 | $12,686 | $75,278 | $7,005,085 |
| 18 | 215 | $87,964 | $12,551 | $75,413 | $6,929,672 |
| 18 | 216 | $87,964 | $12,416 | $75,548 | $6,854,124 |
| 19 | 217 | $87,964 | $12,280 | $75,683 | $6,778,440 |
| 19 | 218 | $87,964 | $12,145 | $75,819 | $6,702,621 |
| 19 | 219 | $87,964 | $12,009 | $75,955 | $6,626,666 |
| 19 | 220 | $87,964 | $11,873 | $76,091 | $6,550,576 |
| 19 | 221 | $87,964 | $11,736 | $76,227 | $6,474,348 |
| 19 | 222 | $87,964 | $11,600 | $76,364 | $6,397,984 |
| 19 | 223 | $87,964 | $11,463 | $76,501 | $6,321,484 |
| 19 | 224 | $87,964 | $11,326 | $76,638 | $6,244,846 |
| 19 | 225 | $87,964 | $11,189 | $76,775 | $6,168,071 |
| 19 | 226 | $87,964 | $11,051 | $76,913 | $6,091,158 |
| 19 | 227 | $87,964 | $10,913 | $77,050 | $6,014,108 |
| 19 | 228 | $87,964 | $10,775 | $77,188 | $5,936,919 |
| 20 | 229 | $87,964 | $10,637 | $77,327 | $5,859,592 |
| 20 | 230 | $87,964 | $10,498 | $77,465 | $5,782,127 |
| 20 | 231 | $87,964 | $10,360 | $77,604 | $5,704,523 |
| 20 | 232 | $87,964 | $10,221 | $77,743 | $5,626,780 |
| 20 | 233 | $87,964 | $10,081 | $77,882 | $5,548,897 |
| 20 | 234 | $87,964 | $9,942 | $78,022 | $5,470,875 |
| 20 | 235 | $87,964 | $9,802 | $78,162 | $5,392,714 |
| 20 | 236 | $87,964 | $9,662 | $78,302 | $5,314,412 |
| 20 | 237 | $87,964 | $9,522 | $78,442 | $5,235,970 |
| 20 | 238 | $87,964 | $9,381 | $78,583 | $5,157,387 |
| 20 | 239 | $87,964 | $9,240 | $78,723 | $5,078,664 |
| 20 | 240 | $87,964 | $9,099 | $78,864 | $4,999,799 |
| 21 | 241 | $87,964 | $8,958 | $79,006 | $4,920,793 |
| 21 | 242 | $87,964 | $8,816 | $79,147 | $4,841,646 |
| 21 | 243 | $87,964 | $8,675 | $79,289 | $4,762,357 |
| 21 | 244 | $87,964 | $8,533 | $79,431 | $4,682,926 |
| 21 | 245 | $87,964 | $8,390 | $79,574 | $4,603,352 |
| 21 | 246 | $87,964 | $8,248 | $79,716 | $4,523,636 |
| 21 | 247 | $87,964 | $8,105 | $79,859 | $4,443,777 |
| 21 | 248 | $87,964 | $7,962 | $80,002 | $4,363,775 |
| 21 | 249 | $87,964 | $7,818 | $80,145 | $4,283,630 |
| 21 | 250 | $87,964 | $7,675 | $80,289 | $4,203,341 |
| 21 | 251 | $87,964 | $7,531 | $80,433 | $4,122,908 |
| 21 | 252 | $87,964 | $7,387 | $80,577 | $4,042,331 |
| 22 | 253 | $87,964 | $7,243 | $80,721 | $3,961,610 |
| 22 | 254 | $87,964 | $7,098 | $80,866 | $3,880,744 |
| 22 | 255 | $87,964 | $6,953 | $81,011 | $3,799,733 |
| 22 | 256 | $87,964 | $6,808 | $81,156 | $3,718,577 |
| 22 | 257 | $87,964 | $6,662 | $81,301 | $3,637,276 |
| 22 | 258 | $87,964 | $6,517 | $81,447 | $3,555,829 |
| 22 | 259 | $87,964 | $6,371 | $81,593 | $3,474,236 |
| 22 | 260 | $87,964 | $6,225 | $81,739 | $3,392,497 |
| 22 | 261 | $87,964 | $6,078 | $81,886 | $3,310,612 |
| 22 | 262 | $87,964 | $5,932 | $82,032 | $3,228,579 |
| 22 | 263 | $87,964 | $5,785 | $82,179 | $3,146,400 |
| 22 | 264 | $87,964 | $5,637 | $82,326 | $3,064,074 |
| 23 | 265 | $87,964 | $5,490 | $82,474 | $2,981,600 |
| 23 | 266 | $87,964 | $5,342 | $82,622 | $2,898,978 |
| 23 | 267 | $87,964 | $5,194 | $82,770 | $2,816,208 |
| 23 | 268 | $87,964 | $5,046 | $82,918 | $2,733,290 |
| 23 | 269 | $87,964 | $4,897 | $83,067 | $2,650,224 |
| 23 | 270 | $87,964 | $4,748 | $83,215 | $2,567,008 |
| 23 | 271 | $87,964 | $4,599 | $83,365 | $2,483,644 |
| 23 | 272 | $87,964 | $4,450 | $83,514 | $2,400,130 |
| 23 | 273 | $87,964 | $4,300 | $83,664 | $2,316,466 |
| 23 | 274 | $87,964 | $4,150 | $83,813 | $2,232,653 |
| 23 | 275 | $87,964 | $4,000 | $83,964 | $2,148,689 |
| 23 | 276 | $87,964 | $3,850 | $84,114 | $2,064,575 |
| 24 | 277 | $87,964 | $3,699 | $84,265 | $1,980,310 |
| 24 | 278 | $87,964 | $3,548 | $84,416 | $1,895,895 |
| 24 | 279 | $87,964 | $3,397 | $84,567 | $1,811,328 |
| 24 | 280 | $87,964 | $3,245 | $84,718 | $1,726,609 |
| 24 | 281 | $87,964 | $3,094 | $84,870 | $1,641,739 |
| 24 | 282 | $87,964 | $2,941 | $85,022 | $1,556,717 |
| 24 | 283 | $87,964 | $2,789 | $85,175 | $1,471,542 |
| 24 | 284 | $87,964 | $2,637 | $85,327 | $1,386,215 |
| 24 | 285 | $87,964 | $2,484 | $85,480 | $1,300,735 |
| 24 | 286 | $87,964 | $2,330 | $85,633 | $1,215,101 |
| 24 | 287 | $87,964 | $2,177 | $85,787 | $1,129,315 |
| 24 | 288 | $87,964 | $2,023 | $85,940 | $1,043,374 |
| 25 | 289 | $87,964 | $1,869 | $86,094 | $957,280 |
| 25 | 290 | $87,964 | $1,715 | $86,249 | $871,031 |
| 25 | 291 | $87,964 | $1,561 | $86,403 | $784,628 |
| 25 | 292 | $87,964 | $1,406 | $86,558 | $698,070 |
| 25 | 293 | $87,964 | $1,251 | $86,713 | $611,357 |
| 25 | 294 | $87,964 | $1,095 | $86,868 | $524,489 |
| 25 | 295 | $87,964 | $940 | $87,024 | $437,465 |
| 25 | 296 | $87,964 | $784 | $87,180 | $350,285 |
| 25 | 297 | $87,964 | $628 | $87,336 | $262,948 |
| 25 | 298 | $87,964 | $471 | $87,493 | $175,456 |
| 25 | 299 | $87,964 | $314 | $87,649 | $87,806 |
| 25 | 300 | $87,964 | $157 | $87,806 | $0 |
