首期 (港幣)
$15,984,000
每月還款 (港幣)
$103,383
總貸款額 (港幣)
$23,976,000
+
總利息 (港幣)
$7,038,987
=
總還款額 (港幣)
$31,014,987
| 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 | $103,383 | $42,957 | $60,426 | $23,915,574 |
| 1 | 2 | $103,383 | $42,849 | $60,535 | $23,855,039 |
| 1 | 3 | $103,383 | $42,740 | $60,643 | $23,794,396 |
| 1 | 4 | $103,383 | $42,632 | $60,752 | $23,733,644 |
| 1 | 5 | $103,383 | $42,523 | $60,861 | $23,672,784 |
| 1 | 6 | $103,383 | $42,414 | $60,970 | $23,611,814 |
| 1 | 7 | $103,383 | $42,305 | $61,079 | $23,550,736 |
| 1 | 8 | $103,383 | $42,195 | $61,188 | $23,489,547 |
| 1 | 9 | $103,383 | $42,085 | $61,298 | $23,428,250 |
| 1 | 10 | $103,383 | $41,976 | $61,408 | $23,366,842 |
| 1 | 11 | $103,383 | $41,866 | $61,518 | $23,305,324 |
| 1 | 12 | $103,383 | $41,755 | $61,628 | $23,243,696 |
| 2 | 13 | $103,383 | $41,645 | $61,738 | $23,181,958 |
| 2 | 14 | $103,383 | $41,534 | $61,849 | $23,120,109 |
| 2 | 15 | $103,383 | $41,424 | $61,960 | $23,058,149 |
| 2 | 16 | $103,383 | $41,313 | $62,071 | $22,996,078 |
| 2 | 17 | $103,383 | $41,201 | $62,182 | $22,933,896 |
| 2 | 18 | $103,383 | $41,090 | $62,293 | $22,871,603 |
| 2 | 19 | $103,383 | $40,978 | $62,405 | $22,809,198 |
| 2 | 20 | $103,383 | $40,866 | $62,517 | $22,746,681 |
| 2 | 21 | $103,383 | $40,754 | $62,629 | $22,684,052 |
| 2 | 22 | $103,383 | $40,642 | $62,741 | $22,621,311 |
| 2 | 23 | $103,383 | $40,530 | $62,853 | $22,558,458 |
| 2 | 24 | $103,383 | $40,417 | $62,966 | $22,495,492 |
| 3 | 25 | $103,383 | $40,304 | $63,079 | $22,432,413 |
| 3 | 26 | $103,383 | $40,191 | $63,192 | $22,369,221 |
| 3 | 27 | $103,383 | $40,078 | $63,305 | $22,305,916 |
| 3 | 28 | $103,383 | $39,965 | $63,419 | $22,242,498 |
| 3 | 29 | $103,383 | $39,851 | $63,532 | $22,178,965 |
| 3 | 30 | $103,383 | $39,737 | $63,646 | $22,115,319 |
| 3 | 31 | $103,383 | $39,623 | $63,760 | $22,051,559 |
| 3 | 32 | $103,383 | $39,509 | $63,874 | $21,987,685 |
| 3 | 33 | $103,383 | $39,395 | $63,989 | $21,923,696 |
| 3 | 34 | $103,383 | $39,280 | $64,103 | $21,859,593 |
| 3 | 35 | $103,383 | $39,165 | $64,218 | $21,795,375 |
| 3 | 36 | $103,383 | $39,050 | $64,333 | $21,731,042 |
| 4 | 37 | $103,383 | $38,935 | $64,449 | $21,666,593 |
| 4 | 38 | $103,383 | $38,819 | $64,564 | $21,602,029 |
| 4 | 39 | $103,383 | $38,704 | $64,680 | $21,537,350 |
| 4 | 40 | $103,383 | $38,588 | $64,796 | $21,472,554 |
| 4 | 41 | $103,383 | $38,472 | $64,912 | $21,407,642 |
| 4 | 42 | $103,383 | $38,355 | $65,028 | $21,342,614 |
| 4 | 43 | $103,383 | $38,239 | $65,144 | $21,277,470 |
| 4 | 44 | $103,383 | $38,122 | $65,261 | $21,212,209 |
| 4 | 45 | $103,383 | $38,005 | $65,378 | $21,146,831 |
| 4 | 46 | $103,383 | $37,888 | $65,495 | $21,081,336 |
| 4 | 47 | $103,383 | $37,771 | $65,613 | $21,015,723 |
| 4 | 48 | $103,383 | $37,653 | $65,730 | $20,949,993 |
| 5 | 49 | $103,383 | $37,535 | $65,848 | $20,884,145 |
| 5 | 50 | $103,383 | $37,417 | $65,966 | $20,818,179 |
| 5 | 51 | $103,383 | $37,299 | $66,084 | $20,752,095 |
| 5 | 52 | $103,383 | $37,181 | $66,202 | $20,685,893 |
| 5 | 53 | $103,383 | $37,062 | $66,321 | $20,619,572 |
| 5 | 54 | $103,383 | $36,943 | $66,440 | $20,553,132 |
| 5 | 55 | $103,383 | $36,824 | $66,559 | $20,486,573 |
| 5 | 56 | $103,383 | $36,705 | $66,678 | $20,419,895 |
| 5 | 57 | $103,383 | $36,586 | $66,798 | $20,353,097 |
| 5 | 58 | $103,383 | $36,466 | $66,917 | $20,286,180 |
| 5 | 59 | $103,383 | $36,346 | $67,037 | $20,219,142 |
| 5 | 60 | $103,383 | $36,226 | $67,157 | $20,151,985 |
| 6 | 61 | $103,383 | $36,106 | $67,278 | $20,084,707 |
| 6 | 62 | $103,383 | $35,985 | $67,398 | $20,017,309 |
| 6 | 63 | $103,383 | $35,864 | $67,519 | $19,949,790 |
| 6 | 64 | $103,383 | $35,743 | $67,640 | $19,882,150 |
| 6 | 65 | $103,383 | $35,622 | $67,761 | $19,814,389 |
| 6 | 66 | $103,383 | $35,501 | $67,883 | $19,746,507 |
| 6 | 67 | $103,383 | $35,379 | $68,004 | $19,678,503 |
| 6 | 68 | $103,383 | $35,257 | $68,126 | $19,610,377 |
| 6 | 69 | $103,383 | $35,135 | $68,248 | $19,542,129 |
| 6 | 70 | $103,383 | $35,013 | $68,370 | $19,473,758 |
| 6 | 71 | $103,383 | $34,890 | $68,493 | $19,405,265 |
| 6 | 72 | $103,383 | $34,768 | $68,616 | $19,336,650 |
| 7 | 73 | $103,383 | $34,645 | $68,738 | $19,267,911 |
| 7 | 74 | $103,383 | $34,522 | $68,862 | $19,199,050 |
| 7 | 75 | $103,383 | $34,398 | $68,985 | $19,130,065 |
| 7 | 76 | $103,383 | $34,275 | $69,109 | $19,060,956 |
| 7 | 77 | $103,383 | $34,151 | $69,232 | $18,991,724 |
| 7 | 78 | $103,383 | $34,027 | $69,356 | $18,922,367 |
| 7 | 79 | $103,383 | $33,903 | $69,481 | $18,852,887 |
| 7 | 80 | $103,383 | $33,778 | $69,605 | $18,783,281 |
| 7 | 81 | $103,383 | $33,653 | $69,730 | $18,713,552 |
| 7 | 82 | $103,383 | $33,528 | $69,855 | $18,643,697 |
| 7 | 83 | $103,383 | $33,403 | $69,980 | $18,573,717 |
| 7 | 84 | $103,383 | $33,278 | $70,105 | $18,503,611 |
| 8 | 85 | $103,383 | $33,152 | $70,231 | $18,433,380 |
| 8 | 86 | $103,383 | $33,026 | $70,357 | $18,363,024 |
| 8 | 87 | $103,383 | $32,900 | $70,483 | $18,292,541 |
| 8 | 88 | $103,383 | $32,774 | $70,609 | $18,221,932 |
| 8 | 89 | $103,383 | $32,648 | $70,736 | $18,151,196 |
| 8 | 90 | $103,383 | $32,521 | $70,862 | $18,080,333 |
| 8 | 91 | $103,383 | $32,394 | $70,989 | $18,009,344 |
| 8 | 92 | $103,383 | $32,267 | $71,117 | $17,938,228 |
| 8 | 93 | $103,383 | $32,139 | $71,244 | $17,866,984 |
| 8 | 94 | $103,383 | $32,012 | $71,372 | $17,795,612 |
| 8 | 95 | $103,383 | $31,884 | $71,499 | $17,724,112 |
| 8 | 96 | $103,383 | $31,756 | $71,628 | $17,652,485 |
| 9 | 97 | $103,383 | $31,627 | $71,756 | $17,580,729 |
| 9 | 98 | $103,383 | $31,499 | $71,884 | $17,508,844 |
| 9 | 99 | $103,383 | $31,370 | $72,013 | $17,436,831 |
| 9 | 100 | $103,383 | $31,241 | $72,142 | $17,364,689 |
| 9 | 101 | $103,383 | $31,112 | $72,272 | $17,292,417 |
| 9 | 102 | $103,383 | $30,982 | $72,401 | $17,220,016 |
| 9 | 103 | $103,383 | $30,853 | $72,531 | $17,147,486 |
| 9 | 104 | $103,383 | $30,723 | $72,661 | $17,074,825 |
| 9 | 105 | $103,383 | $30,592 | $72,791 | $17,002,034 |
| 9 | 106 | $103,383 | $30,462 | $72,921 | $16,929,113 |
| 9 | 107 | $103,383 | $30,331 | $73,052 | $16,856,061 |
| 9 | 108 | $103,383 | $30,200 | $73,183 | $16,782,878 |
| 10 | 109 | $103,383 | $30,069 | $73,314 | $16,709,564 |
| 10 | 110 | $103,383 | $29,938 | $73,445 | $16,636,119 |
| 10 | 111 | $103,383 | $29,806 | $73,577 | $16,562,542 |
| 10 | 112 | $103,383 | $29,675 | $73,709 | $16,488,833 |
| 10 | 113 | $103,383 | $29,542 | $73,841 | $16,414,992 |
| 10 | 114 | $103,383 | $29,410 | $73,973 | $16,341,019 |
| 10 | 115 | $103,383 | $29,278 | $74,106 | $16,266,913 |
| 10 | 116 | $103,383 | $29,145 | $74,238 | $16,192,675 |
| 10 | 117 | $103,383 | $29,012 | $74,371 | $16,118,304 |
| 10 | 118 | $103,383 | $28,879 | $74,505 | $16,043,799 |
| 10 | 119 | $103,383 | $28,745 | $74,638 | $15,969,161 |
| 10 | 120 | $103,383 | $28,611 | $74,772 | $15,894,389 |
| 11 | 121 | $103,383 | $28,477 | $74,906 | $15,819,483 |
| 11 | 122 | $103,383 | $28,343 | $75,040 | $15,744,443 |
| 11 | 123 | $103,383 | $28,209 | $75,174 | $15,669,268 |
| 11 | 124 | $103,383 | $28,074 | $75,309 | $15,593,959 |
| 11 | 125 | $103,383 | $27,939 | $75,444 | $15,518,515 |
| 11 | 126 | $103,383 | $27,804 | $75,579 | $15,442,936 |
| 11 | 127 | $103,383 | $27,669 | $75,715 | $15,367,221 |
| 11 | 128 | $103,383 | $27,533 | $75,850 | $15,291,371 |
| 11 | 129 | $103,383 | $27,397 | $75,986 | $15,215,385 |
| 11 | 130 | $103,383 | $27,261 | $76,122 | $15,139,262 |
| 11 | 131 | $103,383 | $27,125 | $76,259 | $15,063,003 |
| 11 | 132 | $103,383 | $26,988 | $76,395 | $14,986,608 |
| 12 | 133 | $103,383 | $26,851 | $76,532 | $14,910,076 |
| 12 | 134 | $103,383 | $26,714 | $76,669 | $14,833,406 |
| 12 | 135 | $103,383 | $26,577 | $76,807 | $14,756,600 |
| 12 | 136 | $103,383 | $26,439 | $76,944 | $14,679,655 |
| 12 | 137 | $103,383 | $26,301 | $77,082 | $14,602,573 |
| 12 | 138 | $103,383 | $26,163 | $77,220 | $14,525,353 |
| 12 | 139 | $103,383 | $26,025 | $77,359 | $14,447,994 |
| 12 | 140 | $103,383 | $25,886 | $77,497 | $14,370,497 |
| 12 | 141 | $103,383 | $25,747 | $77,636 | $14,292,860 |
| 12 | 142 | $103,383 | $25,608 | $77,775 | $14,215,085 |
| 12 | 143 | $103,383 | $25,469 | $77,915 | $14,137,171 |
| 12 | 144 | $103,383 | $25,329 | $78,054 | $14,059,116 |
| 13 | 145 | $103,383 | $25,189 | $78,194 | $13,980,922 |
| 13 | 146 | $103,383 | $25,049 | $78,334 | $13,902,588 |
| 13 | 147 | $103,383 | $24,909 | $78,474 | $13,824,114 |
| 13 | 148 | $103,383 | $24,768 | $78,615 | $13,745,499 |
| 13 | 149 | $103,383 | $24,627 | $78,756 | $13,666,743 |
| 13 | 150 | $103,383 | $24,486 | $78,897 | $13,587,846 |
| 13 | 151 | $103,383 | $24,345 | $79,038 | $13,508,807 |
| 13 | 152 | $103,383 | $24,203 | $79,180 | $13,429,627 |
| 13 | 153 | $103,383 | $24,061 | $79,322 | $13,350,305 |
| 13 | 154 | $103,383 | $23,919 | $79,464 | $13,270,841 |
| 13 | 155 | $103,383 | $23,777 | $79,606 | $13,191,235 |
| 13 | 156 | $103,383 | $23,634 | $79,749 | $13,111,486 |
| 14 | 157 | $103,383 | $23,491 | $79,892 | $13,031,594 |
| 14 | 158 | $103,383 | $23,348 | $80,035 | $12,951,559 |
| 14 | 159 | $103,383 | $23,205 | $80,178 | $12,871,381 |
| 14 | 160 | $103,383 | $23,061 | $80,322 | $12,791,059 |
| 14 | 161 | $103,383 | $22,917 | $80,466 | $12,710,593 |
| 14 | 162 | $103,383 | $22,773 | $80,610 | $12,629,982 |
| 14 | 163 | $103,383 | $22,629 | $80,755 | $12,549,228 |
| 14 | 164 | $103,383 | $22,484 | $80,899 | $12,468,329 |
| 14 | 165 | $103,383 | $22,339 | $81,044 | $12,387,284 |
| 14 | 166 | $103,383 | $22,194 | $81,189 | $12,306,095 |
| 14 | 167 | $103,383 | $22,048 | $81,335 | $12,224,760 |
| 14 | 168 | $103,383 | $21,903 | $81,481 | $12,143,280 |
| 15 | 169 | $103,383 | $21,757 | $81,627 | $12,061,653 |
| 15 | 170 | $103,383 | $21,610 | $81,773 | $11,979,880 |
| 15 | 171 | $103,383 | $21,464 | $81,919 | $11,897,961 |
| 15 | 172 | $103,383 | $21,317 | $82,066 | $11,815,895 |
| 15 | 173 | $103,383 | $21,170 | $82,213 | $11,733,682 |
| 15 | 174 | $103,383 | $21,023 | $82,360 | $11,651,321 |
| 15 | 175 | $103,383 | $20,875 | $82,508 | $11,568,813 |
| 15 | 176 | $103,383 | $20,727 | $82,656 | $11,486,157 |
| 15 | 177 | $103,383 | $20,579 | $82,804 | $11,403,353 |
| 15 | 178 | $103,383 | $20,431 | $82,952 | $11,320,401 |
| 15 | 179 | $103,383 | $20,282 | $83,101 | $11,237,300 |
| 15 | 180 | $103,383 | $20,133 | $83,250 | $11,154,050 |
| 16 | 181 | $103,383 | $19,984 | $83,399 | $11,070,651 |
| 16 | 182 | $103,383 | $19,835 | $83,548 | $10,987,103 |
| 16 | 183 | $103,383 | $19,685 | $83,698 | $10,903,405 |
| 16 | 184 | $103,383 | $19,535 | $83,848 | $10,819,557 |
| 16 | 185 | $103,383 | $19,385 | $83,998 | $10,735,559 |
| 16 | 186 | $103,383 | $19,235 | $84,149 | $10,651,410 |
| 16 | 187 | $103,383 | $19,084 | $84,300 | $10,567,110 |
| 16 | 188 | $103,383 | $18,933 | $84,451 | $10,482,660 |
| 16 | 189 | $103,383 | $18,781 | $84,602 | $10,398,058 |
| 16 | 190 | $103,383 | $18,630 | $84,753 | $10,313,305 |
| 16 | 191 | $103,383 | $18,478 | $84,905 | $10,228,399 |
| 16 | 192 | $103,383 | $18,326 | $85,057 | $10,143,342 |
| 17 | 193 | $103,383 | $18,173 | $85,210 | $10,058,132 |
| 17 | 194 | $103,383 | $18,021 | $85,362 | $9,972,770 |
| 17 | 195 | $103,383 | $17,868 | $85,515 | $9,887,254 |
| 17 | 196 | $103,383 | $17,715 | $85,669 | $9,801,586 |
| 17 | 197 | $103,383 | $17,561 | $85,822 | $9,715,763 |
| 17 | 198 | $103,383 | $17,407 | $85,976 | $9,629,788 |
| 17 | 199 | $103,383 | $17,253 | $86,130 | $9,543,658 |
| 17 | 200 | $103,383 | $17,099 | $86,284 | $9,457,373 |
| 17 | 201 | $103,383 | $16,944 | $86,439 | $9,370,935 |
| 17 | 202 | $103,383 | $16,790 | $86,594 | $9,284,341 |
| 17 | 203 | $103,383 | $16,634 | $86,749 | $9,197,592 |
| 17 | 204 | $103,383 | $16,479 | $86,904 | $9,110,688 |
| 18 | 205 | $103,383 | $16,323 | $87,060 | $9,023,628 |
| 18 | 206 | $103,383 | $16,167 | $87,216 | $8,936,412 |
| 18 | 207 | $103,383 | $16,011 | $87,372 | $8,849,040 |
| 18 | 208 | $103,383 | $15,855 | $87,529 | $8,761,511 |
| 18 | 209 | $103,383 | $15,698 | $87,686 | $8,673,825 |
| 18 | 210 | $103,383 | $15,541 | $87,843 | $8,585,983 |
| 18 | 211 | $103,383 | $15,383 | $88,000 | $8,497,983 |
| 18 | 212 | $103,383 | $15,226 | $88,158 | $8,409,825 |
| 18 | 213 | $103,383 | $15,068 | $88,316 | $8,321,509 |
| 18 | 214 | $103,383 | $14,909 | $88,474 | $8,233,035 |
| 18 | 215 | $103,383 | $14,751 | $88,632 | $8,144,403 |
| 18 | 216 | $103,383 | $14,592 | $88,791 | $8,055,612 |
| 19 | 217 | $103,383 | $14,433 | $88,950 | $7,966,661 |
| 19 | 218 | $103,383 | $14,274 | $89,110 | $7,877,551 |
| 19 | 219 | $103,383 | $14,114 | $89,269 | $7,788,282 |
| 19 | 220 | $103,383 | $13,954 | $89,429 | $7,698,853 |
| 19 | 221 | $103,383 | $13,794 | $89,590 | $7,609,263 |
| 19 | 222 | $103,383 | $13,633 | $89,750 | $7,519,513 |
| 19 | 223 | $103,383 | $13,472 | $89,911 | $7,429,603 |
| 19 | 224 | $103,383 | $13,311 | $90,072 | $7,339,531 |
| 19 | 225 | $103,383 | $13,150 | $90,233 | $7,249,297 |
| 19 | 226 | $103,383 | $12,988 | $90,395 | $7,158,902 |
| 19 | 227 | $103,383 | $12,826 | $90,557 | $7,068,345 |
| 19 | 228 | $103,383 | $12,664 | $90,719 | $6,977,626 |
| 20 | 229 | $103,383 | $12,502 | $90,882 | $6,886,745 |
| 20 | 230 | $103,383 | $12,339 | $91,045 | $6,795,700 |
| 20 | 231 | $103,383 | $12,176 | $91,208 | $6,704,492 |
| 20 | 232 | $103,383 | $12,012 | $91,371 | $6,613,121 |
| 20 | 233 | $103,383 | $11,849 | $91,535 | $6,521,586 |
| 20 | 234 | $103,383 | $11,685 | $91,699 | $6,429,888 |
| 20 | 235 | $103,383 | $11,520 | $91,863 | $6,338,025 |
| 20 | 236 | $103,383 | $11,356 | $92,028 | $6,245,997 |
| 20 | 237 | $103,383 | $11,191 | $92,193 | $6,153,804 |
| 20 | 238 | $103,383 | $11,026 | $92,358 | $6,061,447 |
| 20 | 239 | $103,383 | $10,860 | $92,523 | $5,968,923 |
| 20 | 240 | $103,383 | $10,694 | $92,689 | $5,876,234 |
| 21 | 241 | $103,383 | $10,528 | $92,855 | $5,783,379 |
| 21 | 242 | $103,383 | $10,362 | $93,021 | $5,690,358 |
| 21 | 243 | $103,383 | $10,195 | $93,188 | $5,597,170 |
| 21 | 244 | $103,383 | $10,028 | $93,355 | $5,503,815 |
| 21 | 245 | $103,383 | $9,861 | $93,522 | $5,410,293 |
| 21 | 246 | $103,383 | $9,693 | $93,690 | $5,316,603 |
| 21 | 247 | $103,383 | $9,526 | $93,858 | $5,222,745 |
| 21 | 248 | $103,383 | $9,357 | $94,026 | $5,128,719 |
| 21 | 249 | $103,383 | $9,189 | $94,194 | $5,034,525 |
| 21 | 250 | $103,383 | $9,020 | $94,363 | $4,940,162 |
| 21 | 251 | $103,383 | $8,851 | $94,532 | $4,845,630 |
| 21 | 252 | $103,383 | $8,682 | $94,702 | $4,750,928 |
| 22 | 253 | $103,383 | $8,512 | $94,871 | $4,656,057 |
| 22 | 254 | $103,383 | $8,342 | $95,041 | $4,561,016 |
| 22 | 255 | $103,383 | $8,172 | $95,211 | $4,465,804 |
| 22 | 256 | $103,383 | $8,001 | $95,382 | $4,370,422 |
| 22 | 257 | $103,383 | $7,830 | $95,553 | $4,274,869 |
| 22 | 258 | $103,383 | $7,659 | $95,724 | $4,179,145 |
| 22 | 259 | $103,383 | $7,488 | $95,896 | $4,083,249 |
| 22 | 260 | $103,383 | $7,316 | $96,067 | $3,987,182 |
| 22 | 261 | $103,383 | $7,144 | $96,240 | $3,890,942 |
| 22 | 262 | $103,383 | $6,971 | $96,412 | $3,794,530 |
| 22 | 263 | $103,383 | $6,799 | $96,585 | $3,697,946 |
| 22 | 264 | $103,383 | $6,625 | $96,758 | $3,601,188 |
| 23 | 265 | $103,383 | $6,452 | $96,931 | $3,504,257 |
| 23 | 266 | $103,383 | $6,278 | $97,105 | $3,407,152 |
| 23 | 267 | $103,383 | $6,104 | $97,279 | $3,309,873 |
| 23 | 268 | $103,383 | $5,930 | $97,453 | $3,212,420 |
| 23 | 269 | $103,383 | $5,756 | $97,628 | $3,114,792 |
| 23 | 270 | $103,383 | $5,581 | $97,803 | $3,016,990 |
| 23 | 271 | $103,383 | $5,405 | $97,978 | $2,919,012 |
| 23 | 272 | $103,383 | $5,230 | $98,153 | $2,820,858 |
| 23 | 273 | $103,383 | $5,054 | $98,329 | $2,722,529 |
| 23 | 274 | $103,383 | $4,878 | $98,505 | $2,624,024 |
| 23 | 275 | $103,383 | $4,701 | $98,682 | $2,525,342 |
| 23 | 276 | $103,383 | $4,525 | $98,859 | $2,426,483 |
| 24 | 277 | $103,383 | $4,347 | $99,036 | $2,327,447 |
| 24 | 278 | $103,383 | $4,170 | $99,213 | $2,228,234 |
| 24 | 279 | $103,383 | $3,992 | $99,391 | $2,128,843 |
| 24 | 280 | $103,383 | $3,814 | $99,569 | $2,029,274 |
| 24 | 281 | $103,383 | $3,636 | $99,748 | $1,929,526 |
| 24 | 282 | $103,383 | $3,457 | $99,926 | $1,829,600 |
| 24 | 283 | $103,383 | $3,278 | $100,105 | $1,729,495 |
| 24 | 284 | $103,383 | $3,099 | $100,285 | $1,629,210 |
| 24 | 285 | $103,383 | $2,919 | $100,464 | $1,528,746 |
| 24 | 286 | $103,383 | $2,739 | $100,644 | $1,428,102 |
| 24 | 287 | $103,383 | $2,559 | $100,825 | $1,327,277 |
| 24 | 288 | $103,383 | $2,378 | $101,005 | $1,226,272 |
| 25 | 289 | $103,383 | $2,197 | $101,186 | $1,125,085 |
| 25 | 290 | $103,383 | $2,016 | $101,368 | $1,023,718 |
| 25 | 291 | $103,383 | $1,834 | $101,549 | $922,169 |
| 25 | 292 | $103,383 | $1,652 | $101,731 | $820,438 |
| 25 | 293 | $103,383 | $1,470 | $101,913 | $718,524 |
| 25 | 294 | $103,383 | $1,287 | $102,096 | $616,428 |
| 25 | 295 | $103,383 | $1,104 | $102,279 | $514,150 |
| 25 | 296 | $103,383 | $921 | $102,462 | $411,687 |
| 25 | 297 | $103,383 | $738 | $102,646 | $309,042 |
| 25 | 298 | $103,383 | $554 | $102,830 | $206,212 |
| 25 | 299 | $103,383 | $369 | $103,014 | $103,198 |
| 25 | 300 | $103,383 | $185 | $103,198 | $0 |
