首期 (港幣)
$14,400,000
每月還款 (港幣)
$93,138
總貸款額 (港幣)
$21,600,000
+
總利息 (港幣)
$6,341,430
=
總還款額 (港幣)
$27,941,430
| 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 | $93,138 | $38,700 | $54,438 | $21,545,562 |
| 1 | 2 | $93,138 | $38,602 | $54,536 | $21,491,026 |
| 1 | 3 | $93,138 | $38,505 | $54,633 | $21,436,393 |
| 1 | 4 | $93,138 | $38,407 | $54,731 | $21,381,662 |
| 1 | 5 | $93,138 | $38,309 | $54,829 | $21,326,832 |
| 1 | 6 | $93,138 | $38,211 | $54,928 | $21,271,905 |
| 1 | 7 | $93,138 | $38,112 | $55,026 | $21,216,879 |
| 1 | 8 | $93,138 | $38,014 | $55,125 | $21,161,754 |
| 1 | 9 | $93,138 | $37,915 | $55,223 | $21,106,531 |
| 1 | 10 | $93,138 | $37,816 | $55,322 | $21,051,209 |
| 1 | 11 | $93,138 | $37,717 | $55,421 | $20,995,788 |
| 1 | 12 | $93,138 | $37,617 | $55,521 | $20,940,267 |
| 2 | 13 | $93,138 | $37,518 | $55,620 | $20,884,647 |
| 2 | 14 | $93,138 | $37,418 | $55,720 | $20,828,927 |
| 2 | 15 | $93,138 | $37,318 | $55,820 | $20,773,107 |
| 2 | 16 | $93,138 | $37,218 | $55,920 | $20,717,188 |
| 2 | 17 | $93,138 | $37,118 | $56,020 | $20,661,168 |
| 2 | 18 | $93,138 | $37,018 | $56,120 | $20,605,048 |
| 2 | 19 | $93,138 | $36,917 | $56,221 | $20,548,827 |
| 2 | 20 | $93,138 | $36,817 | $56,321 | $20,492,506 |
| 2 | 21 | $93,138 | $36,716 | $56,422 | $20,436,083 |
| 2 | 22 | $93,138 | $36,615 | $56,523 | $20,379,560 |
| 2 | 23 | $93,138 | $36,513 | $56,625 | $20,322,935 |
| 2 | 24 | $93,138 | $36,412 | $56,726 | $20,266,209 |
| 3 | 25 | $93,138 | $36,310 | $56,828 | $20,209,381 |
| 3 | 26 | $93,138 | $36,208 | $56,930 | $20,152,451 |
| 3 | 27 | $93,138 | $36,106 | $57,032 | $20,095,420 |
| 3 | 28 | $93,138 | $36,004 | $57,134 | $20,038,286 |
| 3 | 29 | $93,138 | $35,902 | $57,236 | $19,981,050 |
| 3 | 30 | $93,138 | $35,799 | $57,339 | $19,923,711 |
| 3 | 31 | $93,138 | $35,697 | $57,441 | $19,866,270 |
| 3 | 32 | $93,138 | $35,594 | $57,544 | $19,808,725 |
| 3 | 33 | $93,138 | $35,491 | $57,647 | $19,751,078 |
| 3 | 34 | $93,138 | $35,387 | $57,751 | $19,693,327 |
| 3 | 35 | $93,138 | $35,284 | $57,854 | $19,635,473 |
| 3 | 36 | $93,138 | $35,180 | $57,958 | $19,577,515 |
| 4 | 37 | $93,138 | $35,076 | $58,062 | $19,519,453 |
| 4 | 38 | $93,138 | $34,972 | $58,166 | $19,461,288 |
| 4 | 39 | $93,138 | $34,868 | $58,270 | $19,403,018 |
| 4 | 40 | $93,138 | $34,764 | $58,374 | $19,344,643 |
| 4 | 41 | $93,138 | $34,659 | $58,479 | $19,286,164 |
| 4 | 42 | $93,138 | $34,554 | $58,584 | $19,227,581 |
| 4 | 43 | $93,138 | $34,449 | $58,689 | $19,168,892 |
| 4 | 44 | $93,138 | $34,344 | $58,794 | $19,110,098 |
| 4 | 45 | $93,138 | $34,239 | $58,899 | $19,051,199 |
| 4 | 46 | $93,138 | $34,133 | $59,005 | $18,992,194 |
| 4 | 47 | $93,138 | $34,028 | $59,110 | $18,933,084 |
| 4 | 48 | $93,138 | $33,922 | $59,216 | $18,873,867 |
| 5 | 49 | $93,138 | $33,816 | $59,322 | $18,814,545 |
| 5 | 50 | $93,138 | $33,709 | $59,429 | $18,755,116 |
| 5 | 51 | $93,138 | $33,603 | $59,535 | $18,695,581 |
| 5 | 52 | $93,138 | $33,496 | $59,642 | $18,635,939 |
| 5 | 53 | $93,138 | $33,389 | $59,749 | $18,576,191 |
| 5 | 54 | $93,138 | $33,282 | $59,856 | $18,516,335 |
| 5 | 55 | $93,138 | $33,175 | $59,963 | $18,456,372 |
| 5 | 56 | $93,138 | $33,068 | $60,070 | $18,396,301 |
| 5 | 57 | $93,138 | $32,960 | $60,178 | $18,336,123 |
| 5 | 58 | $93,138 | $32,852 | $60,286 | $18,275,837 |
| 5 | 59 | $93,138 | $32,744 | $60,394 | $18,215,444 |
| 5 | 60 | $93,138 | $32,636 | $60,502 | $18,154,941 |
| 6 | 61 | $93,138 | $32,528 | $60,610 | $18,094,331 |
| 6 | 62 | $93,138 | $32,419 | $60,719 | $18,033,612 |
| 6 | 63 | $93,138 | $32,310 | $60,828 | $17,972,784 |
| 6 | 64 | $93,138 | $32,201 | $60,937 | $17,911,847 |
| 6 | 65 | $93,138 | $32,092 | $61,046 | $17,850,801 |
| 6 | 66 | $93,138 | $31,983 | $61,155 | $17,789,646 |
| 6 | 67 | $93,138 | $31,873 | $61,265 | $17,728,381 |
| 6 | 68 | $93,138 | $31,763 | $61,375 | $17,667,006 |
| 6 | 69 | $93,138 | $31,653 | $61,485 | $17,605,521 |
| 6 | 70 | $93,138 | $31,543 | $61,595 | $17,543,926 |
| 6 | 71 | $93,138 | $31,433 | $61,705 | $17,482,221 |
| 6 | 72 | $93,138 | $31,322 | $61,816 | $17,420,405 |
| 7 | 73 | $93,138 | $31,212 | $61,927 | $17,358,479 |
| 7 | 74 | $93,138 | $31,101 | $62,037 | $17,296,441 |
| 7 | 75 | $93,138 | $30,989 | $62,149 | $17,234,293 |
| 7 | 76 | $93,138 | $30,878 | $62,260 | $17,172,033 |
| 7 | 77 | $93,138 | $30,767 | $62,372 | $17,109,661 |
| 7 | 78 | $93,138 | $30,655 | $62,483 | $17,047,178 |
| 7 | 79 | $93,138 | $30,543 | $62,595 | $16,984,583 |
| 7 | 80 | $93,138 | $30,431 | $62,707 | $16,921,875 |
| 7 | 81 | $93,138 | $30,318 | $62,820 | $16,859,055 |
| 7 | 82 | $93,138 | $30,206 | $62,932 | $16,796,123 |
| 7 | 83 | $93,138 | $30,093 | $63,045 | $16,733,078 |
| 7 | 84 | $93,138 | $29,980 | $63,158 | $16,669,920 |
| 8 | 85 | $93,138 | $29,867 | $63,271 | $16,606,649 |
| 8 | 86 | $93,138 | $29,754 | $63,385 | $16,543,264 |
| 8 | 87 | $93,138 | $29,640 | $63,498 | $16,479,766 |
| 8 | 88 | $93,138 | $29,526 | $63,612 | $16,416,155 |
| 8 | 89 | $93,138 | $29,412 | $63,726 | $16,352,429 |
| 8 | 90 | $93,138 | $29,298 | $63,840 | $16,288,589 |
| 8 | 91 | $93,138 | $29,184 | $63,954 | $16,224,634 |
| 8 | 92 | $93,138 | $29,069 | $64,069 | $16,160,565 |
| 8 | 93 | $93,138 | $28,954 | $64,184 | $16,096,382 |
| 8 | 94 | $93,138 | $28,839 | $64,299 | $16,032,083 |
| 8 | 95 | $93,138 | $28,724 | $64,414 | $15,967,669 |
| 8 | 96 | $93,138 | $28,609 | $64,529 | $15,903,140 |
| 9 | 97 | $93,138 | $28,493 | $64,645 | $15,838,495 |
| 9 | 98 | $93,138 | $28,377 | $64,761 | $15,773,734 |
| 9 | 99 | $93,138 | $28,261 | $64,877 | $15,708,857 |
| 9 | 100 | $93,138 | $28,145 | $64,993 | $15,643,864 |
| 9 | 101 | $93,138 | $28,029 | $65,110 | $15,578,754 |
| 9 | 102 | $93,138 | $27,912 | $65,226 | $15,513,528 |
| 9 | 103 | $93,138 | $27,795 | $65,343 | $15,448,185 |
| 9 | 104 | $93,138 | $27,678 | $65,460 | $15,382,725 |
| 9 | 105 | $93,138 | $27,561 | $65,577 | $15,317,148 |
| 9 | 106 | $93,138 | $27,443 | $65,695 | $15,251,453 |
| 9 | 107 | $93,138 | $27,326 | $65,813 | $15,185,640 |
| 9 | 108 | $93,138 | $27,208 | $65,930 | $15,119,710 |
| 10 | 109 | $93,138 | $27,089 | $66,049 | $15,053,661 |
| 10 | 110 | $93,138 | $26,971 | $66,167 | $14,987,494 |
| 10 | 111 | $93,138 | $26,853 | $66,286 | $14,921,209 |
| 10 | 112 | $93,138 | $26,734 | $66,404 | $14,854,804 |
| 10 | 113 | $93,138 | $26,615 | $66,523 | $14,788,281 |
| 10 | 114 | $93,138 | $26,496 | $66,642 | $14,721,639 |
| 10 | 115 | $93,138 | $26,376 | $66,762 | $14,654,877 |
| 10 | 116 | $93,138 | $26,257 | $66,881 | $14,587,995 |
| 10 | 117 | $93,138 | $26,137 | $67,001 | $14,520,994 |
| 10 | 118 | $93,138 | $26,017 | $67,121 | $14,453,873 |
| 10 | 119 | $93,138 | $25,897 | $67,242 | $14,386,631 |
| 10 | 120 | $93,138 | $25,776 | $67,362 | $14,319,269 |
| 11 | 121 | $93,138 | $25,655 | $67,483 | $14,251,786 |
| 11 | 122 | $93,138 | $25,534 | $67,604 | $14,184,183 |
| 11 | 123 | $93,138 | $25,413 | $67,725 | $14,116,458 |
| 11 | 124 | $93,138 | $25,292 | $67,846 | $14,048,612 |
| 11 | 125 | $93,138 | $25,170 | $67,968 | $13,980,644 |
| 11 | 126 | $93,138 | $25,049 | $68,089 | $13,912,555 |
| 11 | 127 | $93,138 | $24,927 | $68,211 | $13,844,343 |
| 11 | 128 | $93,138 | $24,804 | $68,334 | $13,776,010 |
| 11 | 129 | $93,138 | $24,682 | $68,456 | $13,707,554 |
| 11 | 130 | $93,138 | $24,559 | $68,579 | $13,638,975 |
| 11 | 131 | $93,138 | $24,436 | $68,702 | $13,570,273 |
| 11 | 132 | $93,138 | $24,313 | $68,825 | $13,501,449 |
| 12 | 133 | $93,138 | $24,190 | $68,948 | $13,432,501 |
| 12 | 134 | $93,138 | $24,067 | $69,072 | $13,363,429 |
| 12 | 135 | $93,138 | $23,943 | $69,195 | $13,294,234 |
| 12 | 136 | $93,138 | $23,819 | $69,319 | $13,224,915 |
| 12 | 137 | $93,138 | $23,695 | $69,443 | $13,155,471 |
| 12 | 138 | $93,138 | $23,570 | $69,568 | $13,085,903 |
| 12 | 139 | $93,138 | $23,446 | $69,693 | $13,016,211 |
| 12 | 140 | $93,138 | $23,321 | $69,817 | $12,946,393 |
| 12 | 141 | $93,138 | $23,196 | $69,942 | $12,876,451 |
| 12 | 142 | $93,138 | $23,070 | $70,068 | $12,806,383 |
| 12 | 143 | $93,138 | $22,945 | $70,193 | $12,736,190 |
| 12 | 144 | $93,138 | $22,819 | $70,319 | $12,665,871 |
| 13 | 145 | $93,138 | $22,693 | $70,445 | $12,595,425 |
| 13 | 146 | $93,138 | $22,567 | $70,571 | $12,524,854 |
| 13 | 147 | $93,138 | $22,440 | $70,698 | $12,454,156 |
| 13 | 148 | $93,138 | $22,314 | $70,824 | $12,383,332 |
| 13 | 149 | $93,138 | $22,187 | $70,951 | $12,312,381 |
| 13 | 150 | $93,138 | $22,060 | $71,078 | $12,241,302 |
| 13 | 151 | $93,138 | $21,932 | $71,206 | $12,170,097 |
| 13 | 152 | $93,138 | $21,805 | $71,333 | $12,098,763 |
| 13 | 153 | $93,138 | $21,677 | $71,461 | $12,027,302 |
| 13 | 154 | $93,138 | $21,549 | $71,589 | $11,955,713 |
| 13 | 155 | $93,138 | $21,421 | $71,717 | $11,883,995 |
| 13 | 156 | $93,138 | $21,292 | $71,846 | $11,812,150 |
| 14 | 157 | $93,138 | $21,163 | $71,975 | $11,740,175 |
| 14 | 158 | $93,138 | $21,034 | $72,104 | $11,668,071 |
| 14 | 159 | $93,138 | $20,905 | $72,233 | $11,595,838 |
| 14 | 160 | $93,138 | $20,776 | $72,362 | $11,523,476 |
| 14 | 161 | $93,138 | $20,646 | $72,492 | $11,450,984 |
| 14 | 162 | $93,138 | $20,516 | $72,622 | $11,378,363 |
| 14 | 163 | $93,138 | $20,386 | $72,752 | $11,305,611 |
| 14 | 164 | $93,138 | $20,256 | $72,882 | $11,232,729 |
| 14 | 165 | $93,138 | $20,125 | $73,013 | $11,159,716 |
| 14 | 166 | $93,138 | $19,994 | $73,144 | $11,086,572 |
| 14 | 167 | $93,138 | $19,863 | $73,275 | $11,013,297 |
| 14 | 168 | $93,138 | $19,732 | $73,406 | $10,939,892 |
| 15 | 169 | $93,138 | $19,601 | $73,537 | $10,866,354 |
| 15 | 170 | $93,138 | $19,469 | $73,669 | $10,792,685 |
| 15 | 171 | $93,138 | $19,337 | $73,801 | $10,718,884 |
| 15 | 172 | $93,138 | $19,205 | $73,933 | $10,644,950 |
| 15 | 173 | $93,138 | $19,072 | $74,066 | $10,570,884 |
| 15 | 174 | $93,138 | $18,940 | $74,199 | $10,496,686 |
| 15 | 175 | $93,138 | $18,807 | $74,332 | $10,422,354 |
| 15 | 176 | $93,138 | $18,673 | $74,465 | $10,347,889 |
| 15 | 177 | $93,138 | $18,540 | $74,598 | $10,273,291 |
| 15 | 178 | $93,138 | $18,406 | $74,732 | $10,198,560 |
| 15 | 179 | $93,138 | $18,272 | $74,866 | $10,123,694 |
| 15 | 180 | $93,138 | $18,138 | $75,000 | $10,048,694 |
| 16 | 181 | $93,138 | $18,004 | $75,134 | $9,973,560 |
| 16 | 182 | $93,138 | $17,869 | $75,269 | $9,898,291 |
| 16 | 183 | $93,138 | $17,734 | $75,404 | $9,822,887 |
| 16 | 184 | $93,138 | $17,599 | $75,539 | $9,747,349 |
| 16 | 185 | $93,138 | $17,464 | $75,674 | $9,671,675 |
| 16 | 186 | $93,138 | $17,328 | $75,810 | $9,595,865 |
| 16 | 187 | $93,138 | $17,193 | $75,946 | $9,519,919 |
| 16 | 188 | $93,138 | $17,057 | $76,082 | $9,443,838 |
| 16 | 189 | $93,138 | $16,920 | $76,218 | $9,367,620 |
| 16 | 190 | $93,138 | $16,784 | $76,354 | $9,291,265 |
| 16 | 191 | $93,138 | $16,647 | $76,491 | $9,214,774 |
| 16 | 192 | $93,138 | $16,510 | $76,628 | $9,138,146 |
| 17 | 193 | $93,138 | $16,373 | $76,766 | $9,061,380 |
| 17 | 194 | $93,138 | $16,235 | $76,903 | $8,984,477 |
| 17 | 195 | $93,138 | $16,097 | $77,041 | $8,907,436 |
| 17 | 196 | $93,138 | $15,959 | $77,179 | $8,830,257 |
| 17 | 197 | $93,138 | $15,821 | $77,317 | $8,752,940 |
| 17 | 198 | $93,138 | $15,682 | $77,456 | $8,675,484 |
| 17 | 199 | $93,138 | $15,544 | $77,595 | $8,597,890 |
| 17 | 200 | $93,138 | $15,405 | $77,734 | $8,520,156 |
| 17 | 201 | $93,138 | $15,265 | $77,873 | $8,442,283 |
| 17 | 202 | $93,138 | $15,126 | $78,012 | $8,364,271 |
| 17 | 203 | $93,138 | $14,986 | $78,152 | $8,286,119 |
| 17 | 204 | $93,138 | $14,846 | $78,292 | $8,207,827 |
| 18 | 205 | $93,138 | $14,706 | $78,432 | $8,129,394 |
| 18 | 206 | $93,138 | $14,565 | $78,573 | $8,050,821 |
| 18 | 207 | $93,138 | $14,424 | $78,714 | $7,972,108 |
| 18 | 208 | $93,138 | $14,283 | $78,855 | $7,893,253 |
| 18 | 209 | $93,138 | $14,142 | $78,996 | $7,814,257 |
| 18 | 210 | $93,138 | $14,001 | $79,138 | $7,735,119 |
| 18 | 211 | $93,138 | $13,859 | $79,279 | $7,655,840 |
| 18 | 212 | $93,138 | $13,717 | $79,421 | $7,576,419 |
| 18 | 213 | $93,138 | $13,574 | $79,564 | $7,496,855 |
| 18 | 214 | $93,138 | $13,432 | $79,706 | $7,417,149 |
| 18 | 215 | $93,138 | $13,289 | $79,849 | $7,337,300 |
| 18 | 216 | $93,138 | $13,146 | $79,992 | $7,257,308 |
| 19 | 217 | $93,138 | $13,003 | $80,135 | $7,177,172 |
| 19 | 218 | $93,138 | $12,859 | $80,279 | $7,096,893 |
| 19 | 219 | $93,138 | $12,715 | $80,423 | $7,016,470 |
| 19 | 220 | $93,138 | $12,571 | $80,567 | $6,935,903 |
| 19 | 221 | $93,138 | $12,427 | $80,711 | $6,855,192 |
| 19 | 222 | $93,138 | $12,282 | $80,856 | $6,774,336 |
| 19 | 223 | $93,138 | $12,137 | $81,001 | $6,693,336 |
| 19 | 224 | $93,138 | $11,992 | $81,146 | $6,612,190 |
| 19 | 225 | $93,138 | $11,847 | $81,291 | $6,530,898 |
| 19 | 226 | $93,138 | $11,701 | $81,437 | $6,449,462 |
| 19 | 227 | $93,138 | $11,555 | $81,583 | $6,367,879 |
| 19 | 228 | $93,138 | $11,409 | $81,729 | $6,286,150 |
| 20 | 229 | $93,138 | $11,263 | $81,875 | $6,204,274 |
| 20 | 230 | $93,138 | $11,116 | $82,022 | $6,122,252 |
| 20 | 231 | $93,138 | $10,969 | $82,169 | $6,040,083 |
| 20 | 232 | $93,138 | $10,822 | $82,316 | $5,957,767 |
| 20 | 233 | $93,138 | $10,674 | $82,464 | $5,875,303 |
| 20 | 234 | $93,138 | $10,527 | $82,612 | $5,792,692 |
| 20 | 235 | $93,138 | $10,379 | $82,760 | $5,709,932 |
| 20 | 236 | $93,138 | $10,230 | $82,908 | $5,627,024 |
| 20 | 237 | $93,138 | $10,082 | $83,056 | $5,543,968 |
| 20 | 238 | $93,138 | $9,933 | $83,205 | $5,460,763 |
| 20 | 239 | $93,138 | $9,784 | $83,354 | $5,377,409 |
| 20 | 240 | $93,138 | $9,635 | $83,504 | $5,293,905 |
| 21 | 241 | $93,138 | $9,485 | $83,653 | $5,210,252 |
| 21 | 242 | $93,138 | $9,335 | $83,803 | $5,126,449 |
| 21 | 243 | $93,138 | $9,185 | $83,953 | $5,042,495 |
| 21 | 244 | $93,138 | $9,034 | $84,104 | $4,958,392 |
| 21 | 245 | $93,138 | $8,884 | $84,254 | $4,874,138 |
| 21 | 246 | $93,138 | $8,733 | $84,405 | $4,789,732 |
| 21 | 247 | $93,138 | $8,582 | $84,556 | $4,705,176 |
| 21 | 248 | $93,138 | $8,430 | $84,708 | $4,620,468 |
| 21 | 249 | $93,138 | $8,278 | $84,860 | $4,535,608 |
| 21 | 250 | $93,138 | $8,126 | $85,012 | $4,450,596 |
| 21 | 251 | $93,138 | $7,974 | $85,164 | $4,365,432 |
| 21 | 252 | $93,138 | $7,821 | $85,317 | $4,280,115 |
| 22 | 253 | $93,138 | $7,669 | $85,470 | $4,194,646 |
| 22 | 254 | $93,138 | $7,515 | $85,623 | $4,109,023 |
| 22 | 255 | $93,138 | $7,362 | $85,776 | $4,023,247 |
| 22 | 256 | $93,138 | $7,208 | $85,930 | $3,937,317 |
| 22 | 257 | $93,138 | $7,054 | $86,084 | $3,851,234 |
| 22 | 258 | $93,138 | $6,900 | $86,238 | $3,764,996 |
| 22 | 259 | $93,138 | $6,746 | $86,392 | $3,678,603 |
| 22 | 260 | $93,138 | $6,591 | $86,547 | $3,592,056 |
| 22 | 261 | $93,138 | $6,436 | $86,702 | $3,505,353 |
| 22 | 262 | $93,138 | $6,280 | $86,858 | $3,418,496 |
| 22 | 263 | $93,138 | $6,125 | $87,013 | $3,331,483 |
| 22 | 264 | $93,138 | $5,969 | $87,169 | $3,244,313 |
| 23 | 265 | $93,138 | $5,813 | $87,325 | $3,156,988 |
| 23 | 266 | $93,138 | $5,656 | $87,482 | $3,069,506 |
| 23 | 267 | $93,138 | $5,500 | $87,639 | $2,981,868 |
| 23 | 268 | $93,138 | $5,343 | $87,796 | $2,894,072 |
| 23 | 269 | $93,138 | $5,185 | $87,953 | $2,806,119 |
| 23 | 270 | $93,138 | $5,028 | $88,110 | $2,718,009 |
| 23 | 271 | $93,138 | $4,870 | $88,268 | $2,629,740 |
| 23 | 272 | $93,138 | $4,712 | $88,426 | $2,541,314 |
| 23 | 273 | $93,138 | $4,553 | $88,585 | $2,452,729 |
| 23 | 274 | $93,138 | $4,394 | $88,744 | $2,363,985 |
| 23 | 275 | $93,138 | $4,235 | $88,903 | $2,275,083 |
| 23 | 276 | $93,138 | $4,076 | $89,062 | $2,186,021 |
| 24 | 277 | $93,138 | $3,917 | $89,221 | $2,096,799 |
| 24 | 278 | $93,138 | $3,757 | $89,381 | $2,007,418 |
| 24 | 279 | $93,138 | $3,597 | $89,541 | $1,917,876 |
| 24 | 280 | $93,138 | $3,436 | $89,702 | $1,828,175 |
| 24 | 281 | $93,138 | $3,275 | $89,863 | $1,738,312 |
| 24 | 282 | $93,138 | $3,114 | $90,024 | $1,648,288 |
| 24 | 283 | $93,138 | $2,953 | $90,185 | $1,558,103 |
| 24 | 284 | $93,138 | $2,792 | $90,346 | $1,467,757 |
| 24 | 285 | $93,138 | $2,630 | $90,508 | $1,377,248 |
| 24 | 286 | $93,138 | $2,468 | $90,671 | $1,286,578 |
| 24 | 287 | $93,138 | $2,305 | $90,833 | $1,195,745 |
| 24 | 288 | $93,138 | $2,142 | $90,996 | $1,104,749 |
| 25 | 289 | $93,138 | $1,979 | $91,159 | $1,013,590 |
| 25 | 290 | $93,138 | $1,816 | $91,322 | $922,268 |
| 25 | 291 | $93,138 | $1,652 | $91,486 | $830,783 |
| 25 | 292 | $93,138 | $1,488 | $91,650 | $739,133 |
| 25 | 293 | $93,138 | $1,324 | $91,814 | $647,319 |
| 25 | 294 | $93,138 | $1,160 | $91,978 | $555,341 |
| 25 | 295 | $93,138 | $995 | $92,143 | $463,198 |
| 25 | 296 | $93,138 | $830 | $92,308 | $370,890 |
| 25 | 297 | $93,138 | $665 | $92,474 | $278,416 |
| 25 | 298 | $93,138 | $499 | $92,639 | $185,777 |
| 25 | 299 | $93,138 | $333 | $92,805 | $92,972 |
| 25 | 300 | $93,138 | $167 | $92,972 | $0 |
