首期 (港幣)
$15,200,000
每月還款 (港幣)
$98,312
總貸款額 (港幣)
$22,800,000
+
總利息 (港幣)
$6,693,732
=
總還款額 (港幣)
$29,493,732
| 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 | $98,312 | $40,850 | $57,462 | $22,742,538 |
| 1 | 2 | $98,312 | $40,747 | $57,565 | $22,684,972 |
| 1 | 3 | $98,312 | $40,644 | $57,669 | $22,627,304 |
| 1 | 4 | $98,312 | $40,541 | $57,772 | $22,569,532 |
| 1 | 5 | $98,312 | $40,437 | $57,875 | $22,511,656 |
| 1 | 6 | $98,312 | $40,333 | $57,979 | $22,453,677 |
| 1 | 7 | $98,312 | $40,230 | $58,083 | $22,395,594 |
| 1 | 8 | $98,312 | $40,125 | $58,187 | $22,337,407 |
| 1 | 9 | $98,312 | $40,021 | $58,291 | $22,279,116 |
| 1 | 10 | $98,312 | $39,917 | $58,396 | $22,220,721 |
| 1 | 11 | $98,312 | $39,812 | $58,500 | $22,162,220 |
| 1 | 12 | $98,312 | $39,707 | $58,605 | $22,103,615 |
| 2 | 13 | $98,312 | $39,602 | $58,710 | $22,044,905 |
| 2 | 14 | $98,312 | $39,497 | $58,815 | $21,986,090 |
| 2 | 15 | $98,312 | $39,392 | $58,921 | $21,927,169 |
| 2 | 16 | $98,312 | $39,286 | $59,026 | $21,868,143 |
| 2 | 17 | $98,312 | $39,180 | $59,132 | $21,809,011 |
| 2 | 18 | $98,312 | $39,074 | $59,238 | $21,749,773 |
| 2 | 19 | $98,312 | $38,968 | $59,344 | $21,690,429 |
| 2 | 20 | $98,312 | $38,862 | $59,450 | $21,630,978 |
| 2 | 21 | $98,312 | $38,756 | $59,557 | $21,571,421 |
| 2 | 22 | $98,312 | $38,649 | $59,664 | $21,511,758 |
| 2 | 23 | $98,312 | $38,542 | $59,771 | $21,451,987 |
| 2 | 24 | $98,312 | $38,435 | $59,878 | $21,392,109 |
| 3 | 25 | $98,312 | $38,328 | $59,985 | $21,332,125 |
| 3 | 26 | $98,312 | $38,220 | $60,092 | $21,272,032 |
| 3 | 27 | $98,312 | $38,112 | $60,200 | $21,211,832 |
| 3 | 28 | $98,312 | $38,005 | $60,308 | $21,151,524 |
| 3 | 29 | $98,312 | $37,896 | $60,416 | $21,091,108 |
| 3 | 30 | $98,312 | $37,788 | $60,524 | $21,030,584 |
| 3 | 31 | $98,312 | $37,680 | $60,633 | $20,969,951 |
| 3 | 32 | $98,312 | $37,571 | $60,741 | $20,909,210 |
| 3 | 33 | $98,312 | $37,462 | $60,850 | $20,848,360 |
| 3 | 34 | $98,312 | $37,353 | $60,959 | $20,787,401 |
| 3 | 35 | $98,312 | $37,244 | $61,068 | $20,726,333 |
| 3 | 36 | $98,312 | $37,135 | $61,178 | $20,665,155 |
| 4 | 37 | $98,312 | $37,025 | $61,287 | $20,603,867 |
| 4 | 38 | $98,312 | $36,915 | $61,397 | $20,542,470 |
| 4 | 39 | $98,312 | $36,805 | $61,507 | $20,480,963 |
| 4 | 40 | $98,312 | $36,695 | $61,617 | $20,419,346 |
| 4 | 41 | $98,312 | $36,585 | $61,728 | $20,357,618 |
| 4 | 42 | $98,312 | $36,474 | $61,838 | $20,295,780 |
| 4 | 43 | $98,312 | $36,363 | $61,949 | $20,233,830 |
| 4 | 44 | $98,312 | $36,252 | $62,060 | $20,171,770 |
| 4 | 45 | $98,312 | $36,141 | $62,171 | $20,109,599 |
| 4 | 46 | $98,312 | $36,030 | $62,283 | $20,047,316 |
| 4 | 47 | $98,312 | $35,918 | $62,394 | $19,984,922 |
| 4 | 48 | $98,312 | $35,806 | $62,506 | $19,922,416 |
| 5 | 49 | $98,312 | $35,694 | $62,618 | $19,859,798 |
| 5 | 50 | $98,312 | $35,582 | $62,730 | $19,797,067 |
| 5 | 51 | $98,312 | $35,470 | $62,843 | $19,734,225 |
| 5 | 52 | $98,312 | $35,357 | $62,955 | $19,671,269 |
| 5 | 53 | $98,312 | $35,244 | $63,068 | $19,608,201 |
| 5 | 54 | $98,312 | $35,131 | $63,181 | $19,545,020 |
| 5 | 55 | $98,312 | $35,018 | $63,294 | $19,481,726 |
| 5 | 56 | $98,312 | $34,905 | $63,408 | $19,418,318 |
| 5 | 57 | $98,312 | $34,791 | $63,521 | $19,354,797 |
| 5 | 58 | $98,312 | $34,677 | $63,635 | $19,291,162 |
| 5 | 59 | $98,312 | $34,563 | $63,749 | $19,227,413 |
| 5 | 60 | $98,312 | $34,449 | $63,863 | $19,163,549 |
| 6 | 61 | $98,312 | $34,335 | $63,978 | $19,099,572 |
| 6 | 62 | $98,312 | $34,220 | $64,092 | $19,035,479 |
| 6 | 63 | $98,312 | $34,105 | $64,207 | $18,971,272 |
| 6 | 64 | $98,312 | $33,990 | $64,322 | $18,906,950 |
| 6 | 65 | $98,312 | $33,875 | $64,437 | $18,842,512 |
| 6 | 66 | $98,312 | $33,760 | $64,553 | $18,777,959 |
| 6 | 67 | $98,312 | $33,644 | $64,669 | $18,713,291 |
| 6 | 68 | $98,312 | $33,528 | $64,784 | $18,648,506 |
| 6 | 69 | $98,312 | $33,412 | $64,901 | $18,583,606 |
| 6 | 70 | $98,312 | $33,296 | $65,017 | $18,518,589 |
| 6 | 71 | $98,312 | $33,179 | $65,133 | $18,453,456 |
| 6 | 72 | $98,312 | $33,062 | $65,250 | $18,388,206 |
| 7 | 73 | $98,312 | $32,946 | $65,367 | $18,322,839 |
| 7 | 74 | $98,312 | $32,828 | $65,484 | $18,257,355 |
| 7 | 75 | $98,312 | $32,711 | $65,601 | $18,191,753 |
| 7 | 76 | $98,312 | $32,594 | $65,719 | $18,126,034 |
| 7 | 77 | $98,312 | $32,476 | $65,837 | $18,060,198 |
| 7 | 78 | $98,312 | $32,358 | $65,955 | $17,994,243 |
| 7 | 79 | $98,312 | $32,240 | $66,073 | $17,928,171 |
| 7 | 80 | $98,312 | $32,121 | $66,191 | $17,861,979 |
| 7 | 81 | $98,312 | $32,003 | $66,310 | $17,795,670 |
| 7 | 82 | $98,312 | $31,884 | $66,429 | $17,729,241 |
| 7 | 83 | $98,312 | $31,765 | $66,548 | $17,662,694 |
| 7 | 84 | $98,312 | $31,646 | $66,667 | $17,596,027 |
| 8 | 85 | $98,312 | $31,526 | $66,786 | $17,529,241 |
| 8 | 86 | $98,312 | $31,407 | $66,906 | $17,462,335 |
| 8 | 87 | $98,312 | $31,287 | $67,026 | $17,395,309 |
| 8 | 88 | $98,312 | $31,167 | $67,146 | $17,328,163 |
| 8 | 89 | $98,312 | $31,046 | $67,266 | $17,260,897 |
| 8 | 90 | $98,312 | $30,926 | $67,387 | $17,193,510 |
| 8 | 91 | $98,312 | $30,805 | $67,507 | $17,126,003 |
| 8 | 92 | $98,312 | $30,684 | $67,628 | $17,058,375 |
| 8 | 93 | $98,312 | $30,563 | $67,750 | $16,990,625 |
| 8 | 94 | $98,312 | $30,442 | $67,871 | $16,922,754 |
| 8 | 95 | $98,312 | $30,320 | $67,993 | $16,854,762 |
| 8 | 96 | $98,312 | $30,198 | $68,114 | $16,786,647 |
| 9 | 97 | $98,312 | $30,076 | $68,236 | $16,718,411 |
| 9 | 98 | $98,312 | $29,954 | $68,359 | $16,650,052 |
| 9 | 99 | $98,312 | $29,831 | $68,481 | $16,581,571 |
| 9 | 100 | $98,312 | $29,709 | $68,604 | $16,512,967 |
| 9 | 101 | $98,312 | $29,586 | $68,727 | $16,444,241 |
| 9 | 102 | $98,312 | $29,463 | $68,850 | $16,375,391 |
| 9 | 103 | $98,312 | $29,339 | $68,973 | $16,306,418 |
| 9 | 104 | $98,312 | $29,216 | $69,097 | $16,237,321 |
| 9 | 105 | $98,312 | $29,092 | $69,221 | $16,168,100 |
| 9 | 106 | $98,312 | $28,968 | $69,345 | $16,098,756 |
| 9 | 107 | $98,312 | $28,844 | $69,469 | $16,029,287 |
| 9 | 108 | $98,312 | $28,719 | $69,593 | $15,959,694 |
| 10 | 109 | $98,312 | $28,594 | $69,718 | $15,889,976 |
| 10 | 110 | $98,312 | $28,470 | $69,843 | $15,820,133 |
| 10 | 111 | $98,312 | $28,344 | $69,968 | $15,750,165 |
| 10 | 112 | $98,312 | $28,219 | $70,093 | $15,680,071 |
| 10 | 113 | $98,312 | $28,093 | $70,219 | $15,609,852 |
| 10 | 114 | $98,312 | $27,968 | $70,345 | $15,539,508 |
| 10 | 115 | $98,312 | $27,842 | $70,471 | $15,469,037 |
| 10 | 116 | $98,312 | $27,715 | $70,597 | $15,398,440 |
| 10 | 117 | $98,312 | $27,589 | $70,724 | $15,327,716 |
| 10 | 118 | $98,312 | $27,462 | $70,850 | $15,256,866 |
| 10 | 119 | $98,312 | $27,335 | $70,977 | $15,185,889 |
| 10 | 120 | $98,312 | $27,208 | $71,104 | $15,114,784 |
| 11 | 121 | $98,312 | $27,081 | $71,232 | $15,043,552 |
| 11 | 122 | $98,312 | $26,953 | $71,359 | $14,972,193 |
| 11 | 123 | $98,312 | $26,825 | $71,487 | $14,900,706 |
| 11 | 124 | $98,312 | $26,697 | $71,615 | $14,829,090 |
| 11 | 125 | $98,312 | $26,569 | $71,744 | $14,757,347 |
| 11 | 126 | $98,312 | $26,440 | $71,872 | $14,685,475 |
| 11 | 127 | $98,312 | $26,311 | $72,001 | $14,613,474 |
| 11 | 128 | $98,312 | $26,182 | $72,130 | $14,541,344 |
| 11 | 129 | $98,312 | $26,053 | $72,259 | $14,469,084 |
| 11 | 130 | $98,312 | $25,924 | $72,389 | $14,396,696 |
| 11 | 131 | $98,312 | $25,794 | $72,518 | $14,324,177 |
| 11 | 132 | $98,312 | $25,664 | $72,648 | $14,251,529 |
| 12 | 133 | $98,312 | $25,534 | $72,778 | $14,178,751 |
| 12 | 134 | $98,312 | $25,404 | $72,909 | $14,105,842 |
| 12 | 135 | $98,312 | $25,273 | $73,039 | $14,032,802 |
| 12 | 136 | $98,312 | $25,142 | $73,170 | $13,959,632 |
| 12 | 137 | $98,312 | $25,011 | $73,301 | $13,886,331 |
| 12 | 138 | $98,312 | $24,880 | $73,433 | $13,812,898 |
| 12 | 139 | $98,312 | $24,748 | $73,564 | $13,739,333 |
| 12 | 140 | $98,312 | $24,616 | $73,696 | $13,665,637 |
| 12 | 141 | $98,312 | $24,484 | $73,828 | $13,591,809 |
| 12 | 142 | $98,312 | $24,352 | $73,960 | $13,517,849 |
| 12 | 143 | $98,312 | $24,219 | $74,093 | $13,443,756 |
| 12 | 144 | $98,312 | $24,087 | $74,226 | $13,369,530 |
| 13 | 145 | $98,312 | $23,954 | $74,359 | $13,295,171 |
| 13 | 146 | $98,312 | $23,821 | $74,492 | $13,220,679 |
| 13 | 147 | $98,312 | $23,687 | $74,625 | $13,146,054 |
| 13 | 148 | $98,312 | $23,553 | $74,759 | $13,071,295 |
| 13 | 149 | $98,312 | $23,419 | $74,893 | $12,996,402 |
| 13 | 150 | $98,312 | $23,285 | $75,027 | $12,921,375 |
| 13 | 151 | $98,312 | $23,151 | $75,162 | $12,846,213 |
| 13 | 152 | $98,312 | $23,016 | $75,296 | $12,770,917 |
| 13 | 153 | $98,312 | $22,881 | $75,431 | $12,695,486 |
| 13 | 154 | $98,312 | $22,746 | $75,566 | $12,619,919 |
| 13 | 155 | $98,312 | $22,611 | $75,702 | $12,544,217 |
| 13 | 156 | $98,312 | $22,475 | $75,837 | $12,468,380 |
| 14 | 157 | $98,312 | $22,339 | $75,973 | $12,392,407 |
| 14 | 158 | $98,312 | $22,203 | $76,109 | $12,316,297 |
| 14 | 159 | $98,312 | $22,067 | $76,246 | $12,240,052 |
| 14 | 160 | $98,312 | $21,930 | $76,382 | $12,163,669 |
| 14 | 161 | $98,312 | $21,793 | $76,519 | $12,087,150 |
| 14 | 162 | $98,312 | $21,656 | $76,656 | $12,010,494 |
| 14 | 163 | $98,312 | $21,519 | $76,794 | $11,933,700 |
| 14 | 164 | $98,312 | $21,381 | $76,931 | $11,856,769 |
| 14 | 165 | $98,312 | $21,243 | $77,069 | $11,779,700 |
| 14 | 166 | $98,312 | $21,105 | $77,207 | $11,702,493 |
| 14 | 167 | $98,312 | $20,967 | $77,345 | $11,625,147 |
| 14 | 168 | $98,312 | $20,828 | $77,484 | $11,547,663 |
| 15 | 169 | $98,312 | $20,690 | $77,623 | $11,470,040 |
| 15 | 170 | $98,312 | $20,550 | $77,762 | $11,392,278 |
| 15 | 171 | $98,312 | $20,411 | $77,901 | $11,314,377 |
| 15 | 172 | $98,312 | $20,272 | $78,041 | $11,236,336 |
| 15 | 173 | $98,312 | $20,132 | $78,181 | $11,158,156 |
| 15 | 174 | $98,312 | $19,992 | $78,321 | $11,079,835 |
| 15 | 175 | $98,312 | $19,851 | $78,461 | $11,001,374 |
| 15 | 176 | $98,312 | $19,711 | $78,602 | $10,922,772 |
| 15 | 177 | $98,312 | $19,570 | $78,742 | $10,844,030 |
| 15 | 178 | $98,312 | $19,429 | $78,884 | $10,765,146 |
| 15 | 179 | $98,312 | $19,288 | $79,025 | $10,686,121 |
| 15 | 180 | $98,312 | $19,146 | $79,166 | $10,606,955 |
| 16 | 181 | $98,312 | $19,004 | $79,308 | $10,527,646 |
| 16 | 182 | $98,312 | $18,862 | $79,450 | $10,448,196 |
| 16 | 183 | $98,312 | $18,720 | $79,593 | $10,368,603 |
| 16 | 184 | $98,312 | $18,577 | $79,735 | $10,288,868 |
| 16 | 185 | $98,312 | $18,434 | $79,878 | $10,208,990 |
| 16 | 186 | $98,312 | $18,291 | $80,021 | $10,128,968 |
| 16 | 187 | $98,312 | $18,148 | $80,165 | $10,048,804 |
| 16 | 188 | $98,312 | $18,004 | $80,308 | $9,968,495 |
| 16 | 189 | $98,312 | $17,860 | $80,452 | $9,888,043 |
| 16 | 190 | $98,312 | $17,716 | $80,596 | $9,807,447 |
| 16 | 191 | $98,312 | $17,572 | $80,741 | $9,726,706 |
| 16 | 192 | $98,312 | $17,427 | $80,885 | $9,645,821 |
| 17 | 193 | $98,312 | $17,282 | $81,030 | $9,564,790 |
| 17 | 194 | $98,312 | $17,137 | $81,176 | $9,483,615 |
| 17 | 195 | $98,312 | $16,991 | $81,321 | $9,402,294 |
| 17 | 196 | $98,312 | $16,846 | $81,467 | $9,320,827 |
| 17 | 197 | $98,312 | $16,700 | $81,613 | $9,239,215 |
| 17 | 198 | $98,312 | $16,554 | $81,759 | $9,157,456 |
| 17 | 199 | $98,312 | $16,407 | $81,905 | $9,075,550 |
| 17 | 200 | $98,312 | $16,260 | $82,052 | $8,993,498 |
| 17 | 201 | $98,312 | $16,113 | $82,199 | $8,911,299 |
| 17 | 202 | $98,312 | $15,966 | $82,346 | $8,828,953 |
| 17 | 203 | $98,312 | $15,819 | $82,494 | $8,746,459 |
| 17 | 204 | $98,312 | $15,671 | $82,642 | $8,663,817 |
| 18 | 205 | $98,312 | $15,523 | $82,790 | $8,581,027 |
| 18 | 206 | $98,312 | $15,374 | $82,938 | $8,498,089 |
| 18 | 207 | $98,312 | $15,226 | $83,087 | $8,415,003 |
| 18 | 208 | $98,312 | $15,077 | $83,236 | $8,331,767 |
| 18 | 209 | $98,312 | $14,928 | $83,385 | $8,248,382 |
| 18 | 210 | $98,312 | $14,778 | $83,534 | $8,164,848 |
| 18 | 211 | $98,312 | $14,629 | $83,684 | $8,081,165 |
| 18 | 212 | $98,312 | $14,479 | $83,834 | $7,997,331 |
| 18 | 213 | $98,312 | $14,329 | $83,984 | $7,913,347 |
| 18 | 214 | $98,312 | $14,178 | $84,134 | $7,829,213 |
| 18 | 215 | $98,312 | $14,027 | $84,285 | $7,744,928 |
| 18 | 216 | $98,312 | $13,876 | $84,436 | $7,660,491 |
| 19 | 217 | $98,312 | $13,725 | $84,587 | $7,575,904 |
| 19 | 218 | $98,312 | $13,573 | $84,739 | $7,491,165 |
| 19 | 219 | $98,312 | $13,422 | $84,891 | $7,406,274 |
| 19 | 220 | $98,312 | $13,270 | $85,043 | $7,321,231 |
| 19 | 221 | $98,312 | $13,117 | $85,195 | $7,236,036 |
| 19 | 222 | $98,312 | $12,965 | $85,348 | $7,150,688 |
| 19 | 223 | $98,312 | $12,812 | $85,501 | $7,065,188 |
| 19 | 224 | $98,312 | $12,658 | $85,654 | $6,979,534 |
| 19 | 225 | $98,312 | $12,505 | $85,807 | $6,893,726 |
| 19 | 226 | $98,312 | $12,351 | $85,961 | $6,807,765 |
| 19 | 227 | $98,312 | $12,197 | $86,115 | $6,721,650 |
| 19 | 228 | $98,312 | $12,043 | $86,269 | $6,635,380 |
| 20 | 229 | $98,312 | $11,888 | $86,424 | $6,548,956 |
| 20 | 230 | $98,312 | $11,734 | $86,579 | $6,462,377 |
| 20 | 231 | $98,312 | $11,578 | $86,734 | $6,375,643 |
| 20 | 232 | $98,312 | $11,423 | $86,889 | $6,288,754 |
| 20 | 233 | $98,312 | $11,267 | $87,045 | $6,201,709 |
| 20 | 234 | $98,312 | $11,111 | $87,201 | $6,114,508 |
| 20 | 235 | $98,312 | $10,955 | $87,357 | $6,027,151 |
| 20 | 236 | $98,312 | $10,799 | $87,514 | $5,939,637 |
| 20 | 237 | $98,312 | $10,642 | $87,671 | $5,851,966 |
| 20 | 238 | $98,312 | $10,485 | $87,828 | $5,764,138 |
| 20 | 239 | $98,312 | $10,327 | $87,985 | $5,676,153 |
| 20 | 240 | $98,312 | $10,170 | $88,143 | $5,588,011 |
| 21 | 241 | $98,312 | $10,012 | $88,301 | $5,499,710 |
| 21 | 242 | $98,312 | $9,854 | $88,459 | $5,411,251 |
| 21 | 243 | $98,312 | $9,695 | $88,617 | $5,322,634 |
| 21 | 244 | $98,312 | $9,536 | $88,776 | $5,233,858 |
| 21 | 245 | $98,312 | $9,377 | $88,935 | $5,144,923 |
| 21 | 246 | $98,312 | $9,218 | $89,094 | $5,055,829 |
| 21 | 247 | $98,312 | $9,058 | $89,254 | $4,966,574 |
| 21 | 248 | $98,312 | $8,898 | $89,414 | $4,877,160 |
| 21 | 249 | $98,312 | $8,738 | $89,574 | $4,787,586 |
| 21 | 250 | $98,312 | $8,578 | $89,735 | $4,697,852 |
| 21 | 251 | $98,312 | $8,417 | $89,895 | $4,607,956 |
| 21 | 252 | $98,312 | $8,256 | $90,057 | $4,517,900 |
| 22 | 253 | $98,312 | $8,095 | $90,218 | $4,427,682 |
| 22 | 254 | $98,312 | $7,933 | $90,380 | $4,337,302 |
| 22 | 255 | $98,312 | $7,771 | $90,541 | $4,246,761 |
| 22 | 256 | $98,312 | $7,609 | $90,704 | $4,156,057 |
| 22 | 257 | $98,312 | $7,446 | $90,866 | $4,065,191 |
| 22 | 258 | $98,312 | $7,283 | $91,029 | $3,974,162 |
| 22 | 259 | $98,312 | $7,120 | $91,192 | $3,882,970 |
| 22 | 260 | $98,312 | $6,957 | $91,355 | $3,791,614 |
| 22 | 261 | $98,312 | $6,793 | $91,519 | $3,700,095 |
| 22 | 262 | $98,312 | $6,629 | $91,683 | $3,608,412 |
| 22 | 263 | $98,312 | $6,465 | $91,847 | $3,516,565 |
| 22 | 264 | $98,312 | $6,301 | $92,012 | $3,424,553 |
| 23 | 265 | $98,312 | $6,136 | $92,177 | $3,332,376 |
| 23 | 266 | $98,312 | $5,971 | $92,342 | $3,240,034 |
| 23 | 267 | $98,312 | $5,805 | $92,507 | $3,147,527 |
| 23 | 268 | $98,312 | $5,639 | $92,673 | $3,054,854 |
| 23 | 269 | $98,312 | $5,473 | $92,839 | $2,962,015 |
| 23 | 270 | $98,312 | $5,307 | $93,005 | $2,869,009 |
| 23 | 271 | $98,312 | $5,140 | $93,172 | $2,775,837 |
| 23 | 272 | $98,312 | $4,973 | $93,339 | $2,682,498 |
| 23 | 273 | $98,312 | $4,806 | $93,506 | $2,588,992 |
| 23 | 274 | $98,312 | $4,639 | $93,674 | $2,495,318 |
| 23 | 275 | $98,312 | $4,471 | $93,842 | $2,401,476 |
| 23 | 276 | $98,312 | $4,303 | $94,010 | $2,307,466 |
| 24 | 277 | $98,312 | $4,134 | $94,178 | $2,213,288 |
| 24 | 278 | $98,312 | $3,965 | $94,347 | $2,118,941 |
| 24 | 279 | $98,312 | $3,796 | $94,516 | $2,024,425 |
| 24 | 280 | $98,312 | $3,627 | $94,685 | $1,929,740 |
| 24 | 281 | $98,312 | $3,457 | $94,855 | $1,834,885 |
| 24 | 282 | $98,312 | $3,288 | $95,025 | $1,739,860 |
| 24 | 283 | $98,312 | $3,117 | $95,195 | $1,644,665 |
| 24 | 284 | $98,312 | $2,947 | $95,366 | $1,549,299 |
| 24 | 285 | $98,312 | $2,776 | $95,537 | $1,453,762 |
| 24 | 286 | $98,312 | $2,605 | $95,708 | $1,358,055 |
| 24 | 287 | $98,312 | $2,433 | $95,879 | $1,262,175 |
| 24 | 288 | $98,312 | $2,261 | $96,051 | $1,166,124 |
| 25 | 289 | $98,312 | $2,089 | $96,223 | $1,069,901 |
| 25 | 290 | $98,312 | $1,917 | $96,396 | $973,506 |
| 25 | 291 | $98,312 | $1,744 | $96,568 | $876,937 |
| 25 | 292 | $98,312 | $1,571 | $96,741 | $780,196 |
| 25 | 293 | $98,312 | $1,398 | $96,915 | $683,281 |
| 25 | 294 | $98,312 | $1,224 | $97,088 | $586,193 |
| 25 | 295 | $98,312 | $1,050 | $97,262 | $488,931 |
| 25 | 296 | $98,312 | $876 | $97,436 | $391,495 |
| 25 | 297 | $98,312 | $701 | $97,611 | $293,884 |
| 25 | 298 | $98,312 | $527 | $97,786 | $196,098 |
| 25 | 299 | $98,312 | $351 | $97,961 | $98,137 |
| 25 | 300 | $98,312 | $176 | $98,137 | $0 |
