首期 (港幣)
$15,000,000
每月還款 (港幣)
$97,019
總貸款額 (港幣)
$22,500,000
+
總利息 (港幣)
$6,605,656
=
總還款額 (港幣)
$29,105,656
| 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 | $97,019 | $40,313 | $56,706 | $22,443,294 |
| 1 | 2 | $97,019 | $40,211 | $56,808 | $22,386,486 |
| 1 | 3 | $97,019 | $40,109 | $56,910 | $22,329,576 |
| 1 | 4 | $97,019 | $40,007 | $57,012 | $22,272,564 |
| 1 | 5 | $97,019 | $39,905 | $57,114 | $22,215,450 |
| 1 | 6 | $97,019 | $39,803 | $57,216 | $22,158,234 |
| 1 | 7 | $97,019 | $39,700 | $57,319 | $22,100,916 |
| 1 | 8 | $97,019 | $39,597 | $57,421 | $22,043,494 |
| 1 | 9 | $97,019 | $39,495 | $57,524 | $21,985,970 |
| 1 | 10 | $97,019 | $39,392 | $57,627 | $21,928,343 |
| 1 | 11 | $97,019 | $39,288 | $57,731 | $21,870,612 |
| 1 | 12 | $97,019 | $39,185 | $57,834 | $21,812,778 |
| 2 | 13 | $97,019 | $39,081 | $57,938 | $21,754,840 |
| 2 | 14 | $97,019 | $38,977 | $58,041 | $21,696,799 |
| 2 | 15 | $97,019 | $38,873 | $58,145 | $21,638,654 |
| 2 | 16 | $97,019 | $38,769 | $58,250 | $21,580,404 |
| 2 | 17 | $97,019 | $38,665 | $58,354 | $21,522,050 |
| 2 | 18 | $97,019 | $38,560 | $58,459 | $21,463,591 |
| 2 | 19 | $97,019 | $38,456 | $58,563 | $21,405,028 |
| 2 | 20 | $97,019 | $38,351 | $58,668 | $21,346,360 |
| 2 | 21 | $97,019 | $38,246 | $58,773 | $21,287,587 |
| 2 | 22 | $97,019 | $38,140 | $58,879 | $21,228,708 |
| 2 | 23 | $97,019 | $38,035 | $58,984 | $21,169,724 |
| 2 | 24 | $97,019 | $37,929 | $59,090 | $21,110,634 |
| 3 | 25 | $97,019 | $37,823 | $59,196 | $21,051,439 |
| 3 | 26 | $97,019 | $37,717 | $59,302 | $20,992,137 |
| 3 | 27 | $97,019 | $37,611 | $59,408 | $20,932,729 |
| 3 | 28 | $97,019 | $37,504 | $59,514 | $20,873,215 |
| 3 | 29 | $97,019 | $37,398 | $59,621 | $20,813,594 |
| 3 | 30 | $97,019 | $37,291 | $59,728 | $20,753,866 |
| 3 | 31 | $97,019 | $37,184 | $59,835 | $20,694,031 |
| 3 | 32 | $97,019 | $37,077 | $59,942 | $20,634,089 |
| 3 | 33 | $97,019 | $36,969 | $60,049 | $20,574,039 |
| 3 | 34 | $97,019 | $36,862 | $60,157 | $20,513,882 |
| 3 | 35 | $97,019 | $36,754 | $60,265 | $20,453,618 |
| 3 | 36 | $97,019 | $36,646 | $60,373 | $20,393,245 |
| 4 | 37 | $97,019 | $36,538 | $60,481 | $20,332,764 |
| 4 | 38 | $97,019 | $36,430 | $60,589 | $20,272,175 |
| 4 | 39 | $97,019 | $36,321 | $60,698 | $20,211,477 |
| 4 | 40 | $97,019 | $36,212 | $60,807 | $20,150,670 |
| 4 | 41 | $97,019 | $36,103 | $60,916 | $20,089,754 |
| 4 | 42 | $97,019 | $35,994 | $61,025 | $20,028,730 |
| 4 | 43 | $97,019 | $35,885 | $61,134 | $19,967,596 |
| 4 | 44 | $97,019 | $35,775 | $61,244 | $19,906,352 |
| 4 | 45 | $97,019 | $35,666 | $61,353 | $19,844,999 |
| 4 | 46 | $97,019 | $35,556 | $61,463 | $19,783,536 |
| 4 | 47 | $97,019 | $35,446 | $61,573 | $19,721,962 |
| 4 | 48 | $97,019 | $35,335 | $61,684 | $19,660,279 |
| 5 | 49 | $97,019 | $35,225 | $61,794 | $19,598,484 |
| 5 | 50 | $97,019 | $35,114 | $61,905 | $19,536,579 |
| 5 | 51 | $97,019 | $35,003 | $62,016 | $19,474,564 |
| 5 | 52 | $97,019 | $34,892 | $62,127 | $19,412,437 |
| 5 | 53 | $97,019 | $34,781 | $62,238 | $19,350,199 |
| 5 | 54 | $97,019 | $34,669 | $62,350 | $19,287,849 |
| 5 | 55 | $97,019 | $34,557 | $62,461 | $19,225,387 |
| 5 | 56 | $97,019 | $34,445 | $62,573 | $19,162,814 |
| 5 | 57 | $97,019 | $34,333 | $62,685 | $19,100,128 |
| 5 | 58 | $97,019 | $34,221 | $62,798 | $19,037,331 |
| 5 | 59 | $97,019 | $34,109 | $62,910 | $18,974,420 |
| 5 | 60 | $97,019 | $33,996 | $63,023 | $18,911,397 |
| 6 | 61 | $97,019 | $33,883 | $63,136 | $18,848,261 |
| 6 | 62 | $97,019 | $33,770 | $63,249 | $18,785,012 |
| 6 | 63 | $97,019 | $33,656 | $63,362 | $18,721,650 |
| 6 | 64 | $97,019 | $33,543 | $63,476 | $18,658,174 |
| 6 | 65 | $97,019 | $33,429 | $63,590 | $18,594,584 |
| 6 | 66 | $97,019 | $33,315 | $63,704 | $18,530,881 |
| 6 | 67 | $97,019 | $33,201 | $63,818 | $18,467,063 |
| 6 | 68 | $97,019 | $33,087 | $63,932 | $18,403,131 |
| 6 | 69 | $97,019 | $32,972 | $64,047 | $18,339,085 |
| 6 | 70 | $97,019 | $32,858 | $64,161 | $18,274,923 |
| 6 | 71 | $97,019 | $32,743 | $64,276 | $18,210,647 |
| 6 | 72 | $97,019 | $32,627 | $64,391 | $18,146,256 |
| 7 | 73 | $97,019 | $32,512 | $64,507 | $18,081,749 |
| 7 | 74 | $97,019 | $32,396 | $64,622 | $18,017,126 |
| 7 | 75 | $97,019 | $32,281 | $64,738 | $17,952,388 |
| 7 | 76 | $97,019 | $32,165 | $64,854 | $17,887,534 |
| 7 | 77 | $97,019 | $32,048 | $64,970 | $17,822,564 |
| 7 | 78 | $97,019 | $31,932 | $65,087 | $17,757,477 |
| 7 | 79 | $97,019 | $31,815 | $65,203 | $17,692,274 |
| 7 | 80 | $97,019 | $31,699 | $65,320 | $17,626,953 |
| 7 | 81 | $97,019 | $31,582 | $65,437 | $17,561,516 |
| 7 | 82 | $97,019 | $31,464 | $65,554 | $17,495,962 |
| 7 | 83 | $97,019 | $31,347 | $65,672 | $17,430,290 |
| 7 | 84 | $97,019 | $31,229 | $65,790 | $17,364,500 |
| 8 | 85 | $97,019 | $31,111 | $65,907 | $17,298,593 |
| 8 | 86 | $97,019 | $30,993 | $66,026 | $17,232,567 |
| 8 | 87 | $97,019 | $30,875 | $66,144 | $17,166,423 |
| 8 | 88 | $97,019 | $30,757 | $66,262 | $17,100,161 |
| 8 | 89 | $97,019 | $30,638 | $66,381 | $17,033,780 |
| 8 | 90 | $97,019 | $30,519 | $66,500 | $16,967,280 |
| 8 | 91 | $97,019 | $30,400 | $66,619 | $16,900,661 |
| 8 | 92 | $97,019 | $30,280 | $66,739 | $16,833,922 |
| 8 | 93 | $97,019 | $30,161 | $66,858 | $16,767,064 |
| 8 | 94 | $97,019 | $30,041 | $66,978 | $16,700,086 |
| 8 | 95 | $97,019 | $29,921 | $67,098 | $16,632,988 |
| 8 | 96 | $97,019 | $29,801 | $67,218 | $16,565,770 |
| 9 | 97 | $97,019 | $29,680 | $67,339 | $16,498,432 |
| 9 | 98 | $97,019 | $29,560 | $67,459 | $16,430,973 |
| 9 | 99 | $97,019 | $29,439 | $67,580 | $16,363,393 |
| 9 | 100 | $97,019 | $29,318 | $67,701 | $16,295,692 |
| 9 | 101 | $97,019 | $29,196 | $67,822 | $16,227,869 |
| 9 | 102 | $97,019 | $29,075 | $67,944 | $16,159,925 |
| 9 | 103 | $97,019 | $28,953 | $68,066 | $16,091,860 |
| 9 | 104 | $97,019 | $28,831 | $68,188 | $16,023,672 |
| 9 | 105 | $97,019 | $28,709 | $68,310 | $15,955,362 |
| 9 | 106 | $97,019 | $28,587 | $68,432 | $15,886,930 |
| 9 | 107 | $97,019 | $28,464 | $68,555 | $15,818,375 |
| 9 | 108 | $97,019 | $28,341 | $68,678 | $15,749,698 |
| 10 | 109 | $97,019 | $28,218 | $68,801 | $15,680,897 |
| 10 | 110 | $97,019 | $28,095 | $68,924 | $15,611,973 |
| 10 | 111 | $97,019 | $27,971 | $69,047 | $15,542,926 |
| 10 | 112 | $97,019 | $27,848 | $69,171 | $15,473,755 |
| 10 | 113 | $97,019 | $27,724 | $69,295 | $15,404,460 |
| 10 | 114 | $97,019 | $27,600 | $69,419 | $15,335,040 |
| 10 | 115 | $97,019 | $27,475 | $69,544 | $15,265,497 |
| 10 | 116 | $97,019 | $27,351 | $69,668 | $15,195,829 |
| 10 | 117 | $97,019 | $27,226 | $69,793 | $15,126,036 |
| 10 | 118 | $97,019 | $27,101 | $69,918 | $15,056,118 |
| 10 | 119 | $97,019 | $26,976 | $70,043 | $14,986,074 |
| 10 | 120 | $97,019 | $26,850 | $70,169 | $14,915,905 |
| 11 | 121 | $97,019 | $26,724 | $70,295 | $14,845,611 |
| 11 | 122 | $97,019 | $26,598 | $70,420 | $14,775,190 |
| 11 | 123 | $97,019 | $26,472 | $70,547 | $14,704,644 |
| 11 | 124 | $97,019 | $26,346 | $70,673 | $14,633,971 |
| 11 | 125 | $97,019 | $26,219 | $70,800 | $14,563,171 |
| 11 | 126 | $97,019 | $26,092 | $70,927 | $14,492,245 |
| 11 | 127 | $97,019 | $25,965 | $71,054 | $14,421,191 |
| 11 | 128 | $97,019 | $25,838 | $71,181 | $14,350,010 |
| 11 | 129 | $97,019 | $25,710 | $71,308 | $14,278,702 |
| 11 | 130 | $97,019 | $25,583 | $71,436 | $14,207,266 |
| 11 | 131 | $97,019 | $25,455 | $71,564 | $14,135,701 |
| 11 | 132 | $97,019 | $25,326 | $71,692 | $14,064,009 |
| 12 | 133 | $97,019 | $25,198 | $71,821 | $13,992,188 |
| 12 | 134 | $97,019 | $25,069 | $71,950 | $13,920,239 |
| 12 | 135 | $97,019 | $24,940 | $72,078 | $13,848,160 |
| 12 | 136 | $97,019 | $24,811 | $72,208 | $13,775,953 |
| 12 | 137 | $97,019 | $24,682 | $72,337 | $13,703,616 |
| 12 | 138 | $97,019 | $24,552 | $72,467 | $13,631,149 |
| 12 | 139 | $97,019 | $24,422 | $72,596 | $13,558,553 |
| 12 | 140 | $97,019 | $24,292 | $72,726 | $13,485,826 |
| 12 | 141 | $97,019 | $24,162 | $72,857 | $13,412,970 |
| 12 | 142 | $97,019 | $24,032 | $72,987 | $13,339,982 |
| 12 | 143 | $97,019 | $23,901 | $73,118 | $13,266,864 |
| 12 | 144 | $97,019 | $23,770 | $73,249 | $13,193,615 |
| 13 | 145 | $97,019 | $23,639 | $73,380 | $13,120,235 |
| 13 | 146 | $97,019 | $23,507 | $73,512 | $13,046,723 |
| 13 | 147 | $97,019 | $23,375 | $73,643 | $12,973,080 |
| 13 | 148 | $97,019 | $23,243 | $73,775 | $12,899,304 |
| 13 | 149 | $97,019 | $23,111 | $73,908 | $12,825,397 |
| 13 | 150 | $97,019 | $22,979 | $74,040 | $12,751,357 |
| 13 | 151 | $97,019 | $22,846 | $74,173 | $12,677,184 |
| 13 | 152 | $97,019 | $22,713 | $74,306 | $12,602,878 |
| 13 | 153 | $97,019 | $22,580 | $74,439 | $12,528,440 |
| 13 | 154 | $97,019 | $22,447 | $74,572 | $12,453,868 |
| 13 | 155 | $97,019 | $22,313 | $74,706 | $12,379,162 |
| 13 | 156 | $97,019 | $22,179 | $74,840 | $12,304,322 |
| 14 | 157 | $97,019 | $22,045 | $74,974 | $12,229,349 |
| 14 | 158 | $97,019 | $21,911 | $75,108 | $12,154,241 |
| 14 | 159 | $97,019 | $21,776 | $75,243 | $12,078,998 |
| 14 | 160 | $97,019 | $21,642 | $75,377 | $12,003,621 |
| 14 | 161 | $97,019 | $21,506 | $75,512 | $11,928,109 |
| 14 | 162 | $97,019 | $21,371 | $75,648 | $11,852,461 |
| 14 | 163 | $97,019 | $21,236 | $75,783 | $11,776,678 |
| 14 | 164 | $97,019 | $21,100 | $75,919 | $11,700,759 |
| 14 | 165 | $97,019 | $20,964 | $76,055 | $11,624,704 |
| 14 | 166 | $97,019 | $20,828 | $76,191 | $11,548,513 |
| 14 | 167 | $97,019 | $20,691 | $76,328 | $11,472,185 |
| 14 | 168 | $97,019 | $20,554 | $76,465 | $11,395,720 |
| 15 | 169 | $97,019 | $20,417 | $76,602 | $11,319,119 |
| 15 | 170 | $97,019 | $20,280 | $76,739 | $11,242,380 |
| 15 | 171 | $97,019 | $20,143 | $76,876 | $11,165,504 |
| 15 | 172 | $97,019 | $20,005 | $77,014 | $11,088,490 |
| 15 | 173 | $97,019 | $19,867 | $77,152 | $11,011,338 |
| 15 | 174 | $97,019 | $19,729 | $77,290 | $10,934,048 |
| 15 | 175 | $97,019 | $19,590 | $77,429 | $10,856,619 |
| 15 | 176 | $97,019 | $19,451 | $77,567 | $10,779,051 |
| 15 | 177 | $97,019 | $19,312 | $77,706 | $10,701,345 |
| 15 | 178 | $97,019 | $19,173 | $77,846 | $10,623,499 |
| 15 | 179 | $97,019 | $19,034 | $77,985 | $10,545,514 |
| 15 | 180 | $97,019 | $18,894 | $78,125 | $10,467,390 |
| 16 | 181 | $97,019 | $18,754 | $78,265 | $10,389,125 |
| 16 | 182 | $97,019 | $18,614 | $78,405 | $10,310,720 |
| 16 | 183 | $97,019 | $18,473 | $78,545 | $10,232,174 |
| 16 | 184 | $97,019 | $18,333 | $78,686 | $10,153,488 |
| 16 | 185 | $97,019 | $18,192 | $78,827 | $10,074,661 |
| 16 | 186 | $97,019 | $18,050 | $78,968 | $9,995,693 |
| 16 | 187 | $97,019 | $17,909 | $79,110 | $9,916,583 |
| 16 | 188 | $97,019 | $17,767 | $79,252 | $9,837,331 |
| 16 | 189 | $97,019 | $17,625 | $79,394 | $9,757,937 |
| 16 | 190 | $97,019 | $17,483 | $79,536 | $9,678,401 |
| 16 | 191 | $97,019 | $17,340 | $79,678 | $9,598,723 |
| 16 | 192 | $97,019 | $17,198 | $79,821 | $9,518,902 |
| 17 | 193 | $97,019 | $17,055 | $79,964 | $9,438,938 |
| 17 | 194 | $97,019 | $16,911 | $80,107 | $9,358,830 |
| 17 | 195 | $97,019 | $16,768 | $80,251 | $9,278,579 |
| 17 | 196 | $97,019 | $16,624 | $80,395 | $9,198,185 |
| 17 | 197 | $97,019 | $16,480 | $80,539 | $9,117,646 |
| 17 | 198 | $97,019 | $16,336 | $80,683 | $9,036,963 |
| 17 | 199 | $97,019 | $16,191 | $80,828 | $8,956,135 |
| 17 | 200 | $97,019 | $16,046 | $80,972 | $8,875,163 |
| 17 | 201 | $97,019 | $15,901 | $81,118 | $8,794,045 |
| 17 | 202 | $97,019 | $15,756 | $81,263 | $8,712,782 |
| 17 | 203 | $97,019 | $15,610 | $81,408 | $8,631,374 |
| 17 | 204 | $97,019 | $15,465 | $81,554 | $8,549,820 |
| 18 | 205 | $97,019 | $15,318 | $81,700 | $8,468,119 |
| 18 | 206 | $97,019 | $15,172 | $81,847 | $8,386,272 |
| 18 | 207 | $97,019 | $15,025 | $81,993 | $8,304,279 |
| 18 | 208 | $97,019 | $14,878 | $82,140 | $8,222,139 |
| 18 | 209 | $97,019 | $14,731 | $82,288 | $8,139,851 |
| 18 | 210 | $97,019 | $14,584 | $82,435 | $8,057,416 |
| 18 | 211 | $97,019 | $14,436 | $82,583 | $7,974,833 |
| 18 | 212 | $97,019 | $14,288 | $82,731 | $7,892,103 |
| 18 | 213 | $97,019 | $14,140 | $82,879 | $7,809,224 |
| 18 | 214 | $97,019 | $13,992 | $83,027 | $7,726,197 |
| 18 | 215 | $97,019 | $13,843 | $83,176 | $7,643,021 |
| 18 | 216 | $97,019 | $13,694 | $83,325 | $7,559,695 |
| 19 | 217 | $97,019 | $13,544 | $83,474 | $7,476,221 |
| 19 | 218 | $97,019 | $13,395 | $83,624 | $7,392,597 |
| 19 | 219 | $97,019 | $13,245 | $83,774 | $7,308,823 |
| 19 | 220 | $97,019 | $13,095 | $83,924 | $7,224,899 |
| 19 | 221 | $97,019 | $12,945 | $84,074 | $7,140,825 |
| 19 | 222 | $97,019 | $12,794 | $84,225 | $7,056,600 |
| 19 | 223 | $97,019 | $12,643 | $84,376 | $6,972,225 |
| 19 | 224 | $97,019 | $12,492 | $84,527 | $6,887,698 |
| 19 | 225 | $97,019 | $12,340 | $84,678 | $6,803,019 |
| 19 | 226 | $97,019 | $12,189 | $84,830 | $6,718,189 |
| 19 | 227 | $97,019 | $12,037 | $84,982 | $6,633,207 |
| 19 | 228 | $97,019 | $11,884 | $85,134 | $6,548,073 |
| 20 | 229 | $97,019 | $11,732 | $85,287 | $6,462,786 |
| 20 | 230 | $97,019 | $11,579 | $85,440 | $6,377,346 |
| 20 | 231 | $97,019 | $11,426 | $85,593 | $6,291,753 |
| 20 | 232 | $97,019 | $11,273 | $85,746 | $6,206,007 |
| 20 | 233 | $97,019 | $11,119 | $85,900 | $6,120,107 |
| 20 | 234 | $97,019 | $10,965 | $86,054 | $6,034,054 |
| 20 | 235 | $97,019 | $10,811 | $86,208 | $5,947,846 |
| 20 | 236 | $97,019 | $10,657 | $86,362 | $5,861,484 |
| 20 | 237 | $97,019 | $10,502 | $86,517 | $5,774,967 |
| 20 | 238 | $97,019 | $10,347 | $86,672 | $5,688,295 |
| 20 | 239 | $97,019 | $10,192 | $86,827 | $5,601,467 |
| 20 | 240 | $97,019 | $10,036 | $86,983 | $5,514,484 |
| 21 | 241 | $97,019 | $9,880 | $87,139 | $5,427,346 |
| 21 | 242 | $97,019 | $9,724 | $87,295 | $5,340,051 |
| 21 | 243 | $97,019 | $9,568 | $87,451 | $5,252,599 |
| 21 | 244 | $97,019 | $9,411 | $87,608 | $5,164,992 |
| 21 | 245 | $97,019 | $9,254 | $87,765 | $5,077,227 |
| 21 | 246 | $97,019 | $9,097 | $87,922 | $4,989,304 |
| 21 | 247 | $97,019 | $8,939 | $88,080 | $4,901,225 |
| 21 | 248 | $97,019 | $8,781 | $88,237 | $4,812,987 |
| 21 | 249 | $97,019 | $8,623 | $88,396 | $4,724,592 |
| 21 | 250 | $97,019 | $8,465 | $88,554 | $4,636,038 |
| 21 | 251 | $97,019 | $8,306 | $88,713 | $4,547,325 |
| 21 | 252 | $97,019 | $8,147 | $88,872 | $4,458,454 |
| 22 | 253 | $97,019 | $7,988 | $89,031 | $4,369,423 |
| 22 | 254 | $97,019 | $7,829 | $89,190 | $4,280,232 |
| 22 | 255 | $97,019 | $7,669 | $89,350 | $4,190,882 |
| 22 | 256 | $97,019 | $7,509 | $89,510 | $4,101,372 |
| 22 | 257 | $97,019 | $7,348 | $89,671 | $4,011,702 |
| 22 | 258 | $97,019 | $7,188 | $89,831 | $3,921,870 |
| 22 | 259 | $97,019 | $7,027 | $89,992 | $3,831,878 |
| 22 | 260 | $97,019 | $6,865 | $90,153 | $3,741,725 |
| 22 | 261 | $97,019 | $6,704 | $90,315 | $3,651,410 |
| 22 | 262 | $97,019 | $6,542 | $90,477 | $3,560,933 |
| 22 | 263 | $97,019 | $6,380 | $90,639 | $3,470,294 |
| 22 | 264 | $97,019 | $6,218 | $90,801 | $3,379,493 |
| 23 | 265 | $97,019 | $6,055 | $90,964 | $3,288,529 |
| 23 | 266 | $97,019 | $5,892 | $91,127 | $3,197,402 |
| 23 | 267 | $97,019 | $5,729 | $91,290 | $3,106,112 |
| 23 | 268 | $97,019 | $5,565 | $91,454 | $3,014,658 |
| 23 | 269 | $97,019 | $5,401 | $91,618 | $2,923,041 |
| 23 | 270 | $97,019 | $5,237 | $91,782 | $2,831,259 |
| 23 | 271 | $97,019 | $5,073 | $91,946 | $2,739,313 |
| 23 | 272 | $97,019 | $4,908 | $92,111 | $2,647,202 |
| 23 | 273 | $97,019 | $4,743 | $92,276 | $2,554,926 |
| 23 | 274 | $97,019 | $4,578 | $92,441 | $2,462,485 |
| 23 | 275 | $97,019 | $4,412 | $92,607 | $2,369,878 |
| 23 | 276 | $97,019 | $4,246 | $92,773 | $2,277,105 |
| 24 | 277 | $97,019 | $4,080 | $92,939 | $2,184,166 |
| 24 | 278 | $97,019 | $3,913 | $93,106 | $2,091,060 |
| 24 | 279 | $97,019 | $3,746 | $93,272 | $1,997,788 |
| 24 | 280 | $97,019 | $3,579 | $93,439 | $1,904,348 |
| 24 | 281 | $97,019 | $3,412 | $93,607 | $1,810,742 |
| 24 | 282 | $97,019 | $3,244 | $93,775 | $1,716,967 |
| 24 | 283 | $97,019 | $3,076 | $93,943 | $1,623,024 |
| 24 | 284 | $97,019 | $2,908 | $94,111 | $1,528,913 |
| 24 | 285 | $97,019 | $2,739 | $94,280 | $1,434,634 |
| 24 | 286 | $97,019 | $2,570 | $94,448 | $1,340,185 |
| 24 | 287 | $97,019 | $2,401 | $94,618 | $1,245,568 |
| 24 | 288 | $97,019 | $2,232 | $94,787 | $1,150,780 |
| 25 | 289 | $97,019 | $2,062 | $94,957 | $1,055,823 |
| 25 | 290 | $97,019 | $1,892 | $95,127 | $960,696 |
| 25 | 291 | $97,019 | $1,721 | $95,298 | $865,399 |
| 25 | 292 | $97,019 | $1,551 | $95,468 | $769,930 |
| 25 | 293 | $97,019 | $1,379 | $95,639 | $674,291 |
| 25 | 294 | $97,019 | $1,208 | $95,811 | $578,480 |
| 25 | 295 | $97,019 | $1,036 | $95,982 | $482,498 |
| 25 | 296 | $97,019 | $864 | $96,154 | $386,343 |
| 25 | 297 | $97,019 | $692 | $96,327 | $290,017 |
| 25 | 298 | $97,019 | $520 | $96,499 | $193,517 |
| 25 | 299 | $97,019 | $347 | $96,672 | $96,845 |
| 25 | 300 | $97,019 | $174 | $96,845 | $0 |
