首期 (港幣)
$25,400,000
每月還款 (港幣)
$164,285
總貸款額 (港幣)
$38,100,000
+
總利息 (港幣)
$11,185,578
=
總還款額 (港幣)
$49,285,578
| 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 | $164,285 | $68,263 | $96,023 | $38,003,977 |
| 1 | 2 | $164,285 | $68,090 | $96,195 | $37,907,782 |
| 1 | 3 | $164,285 | $67,918 | $96,367 | $37,811,415 |
| 1 | 4 | $164,285 | $67,745 | $96,540 | $37,714,875 |
| 1 | 5 | $164,285 | $67,572 | $96,713 | $37,618,163 |
| 1 | 6 | $164,285 | $67,399 | $96,886 | $37,521,277 |
| 1 | 7 | $164,285 | $67,226 | $97,060 | $37,424,217 |
| 1 | 8 | $164,285 | $67,052 | $97,234 | $37,326,983 |
| 1 | 9 | $164,285 | $66,878 | $97,408 | $37,229,576 |
| 1 | 10 | $164,285 | $66,703 | $97,582 | $37,131,993 |
| 1 | 11 | $164,285 | $66,528 | $97,757 | $37,034,236 |
| 1 | 12 | $164,285 | $66,353 | $97,932 | $36,936,304 |
| 2 | 13 | $164,285 | $66,178 | $98,108 | $36,838,196 |
| 2 | 14 | $164,285 | $66,002 | $98,283 | $36,739,913 |
| 2 | 15 | $164,285 | $65,826 | $98,460 | $36,641,453 |
| 2 | 16 | $164,285 | $65,649 | $98,636 | $36,542,817 |
| 2 | 17 | $164,285 | $65,473 | $98,813 | $36,444,005 |
| 2 | 18 | $164,285 | $65,296 | $98,990 | $36,345,015 |
| 2 | 19 | $164,285 | $65,118 | $99,167 | $36,245,848 |
| 2 | 20 | $164,285 | $64,940 | $99,345 | $36,146,503 |
| 2 | 21 | $164,285 | $64,762 | $99,523 | $36,046,980 |
| 2 | 22 | $164,285 | $64,584 | $99,701 | $35,947,279 |
| 2 | 23 | $164,285 | $64,406 | $99,880 | $35,847,399 |
| 2 | 24 | $164,285 | $64,227 | $100,059 | $35,747,341 |
| 3 | 25 | $164,285 | $64,047 | $100,238 | $35,647,103 |
| 3 | 26 | $164,285 | $63,868 | $100,418 | $35,546,685 |
| 3 | 27 | $164,285 | $63,688 | $100,597 | $35,446,088 |
| 3 | 28 | $164,285 | $63,508 | $100,778 | $35,345,310 |
| 3 | 29 | $164,285 | $63,327 | $100,958 | $35,244,352 |
| 3 | 30 | $164,285 | $63,146 | $101,139 | $35,143,213 |
| 3 | 31 | $164,285 | $62,965 | $101,320 | $35,041,892 |
| 3 | 32 | $164,285 | $62,783 | $101,502 | $34,940,391 |
| 3 | 33 | $164,285 | $62,602 | $101,684 | $34,838,707 |
| 3 | 34 | $164,285 | $62,419 | $101,866 | $34,736,841 |
| 3 | 35 | $164,285 | $62,237 | $102,048 | $34,634,792 |
| 3 | 36 | $164,285 | $62,054 | $102,231 | $34,532,561 |
| 4 | 37 | $164,285 | $61,871 | $102,414 | $34,430,147 |
| 4 | 38 | $164,285 | $61,687 | $102,598 | $34,327,549 |
| 4 | 39 | $164,285 | $61,504 | $102,782 | $34,224,767 |
| 4 | 40 | $164,285 | $61,319 | $102,966 | $34,121,801 |
| 4 | 41 | $164,285 | $61,135 | $103,150 | $34,018,651 |
| 4 | 42 | $164,285 | $60,950 | $103,335 | $33,915,316 |
| 4 | 43 | $164,285 | $60,765 | $103,520 | $33,811,795 |
| 4 | 44 | $164,285 | $60,579 | $103,706 | $33,708,090 |
| 4 | 45 | $164,285 | $60,394 | $103,892 | $33,604,198 |
| 4 | 46 | $164,285 | $60,208 | $104,078 | $33,500,120 |
| 4 | 47 | $164,285 | $60,021 | $104,264 | $33,395,856 |
| 4 | 48 | $164,285 | $59,834 | $104,451 | $33,291,405 |
| 5 | 49 | $164,285 | $59,647 | $104,638 | $33,186,767 |
| 5 | 50 | $164,285 | $59,460 | $104,826 | $33,081,941 |
| 5 | 51 | $164,285 | $59,272 | $105,013 | $32,976,928 |
| 5 | 52 | $164,285 | $59,084 | $105,202 | $32,871,726 |
| 5 | 53 | $164,285 | $58,895 | $105,390 | $32,766,336 |
| 5 | 54 | $164,285 | $58,706 | $105,579 | $32,660,757 |
| 5 | 55 | $164,285 | $58,517 | $105,768 | $32,554,989 |
| 5 | 56 | $164,285 | $58,328 | $105,958 | $32,449,032 |
| 5 | 57 | $164,285 | $58,138 | $106,147 | $32,342,884 |
| 5 | 58 | $164,285 | $57,948 | $106,338 | $32,236,547 |
| 5 | 59 | $164,285 | $57,757 | $106,528 | $32,130,018 |
| 5 | 60 | $164,285 | $57,566 | $106,719 | $32,023,300 |
| 6 | 61 | $164,285 | $57,375 | $106,910 | $31,916,389 |
| 6 | 62 | $164,285 | $57,184 | $107,102 | $31,809,288 |
| 6 | 63 | $164,285 | $56,992 | $107,294 | $31,701,994 |
| 6 | 64 | $164,285 | $56,799 | $107,486 | $31,594,508 |
| 6 | 65 | $164,285 | $56,607 | $107,678 | $31,486,830 |
| 6 | 66 | $164,285 | $56,414 | $107,871 | $31,378,958 |
| 6 | 67 | $164,285 | $56,221 | $108,065 | $31,270,894 |
| 6 | 68 | $164,285 | $56,027 | $108,258 | $31,162,635 |
| 6 | 69 | $164,285 | $55,833 | $108,452 | $31,054,183 |
| 6 | 70 | $164,285 | $55,639 | $108,647 | $30,945,537 |
| 6 | 71 | $164,285 | $55,444 | $108,841 | $30,836,696 |
| 6 | 72 | $164,285 | $55,249 | $109,036 | $30,727,659 |
| 7 | 73 | $164,285 | $55,054 | $109,232 | $30,618,428 |
| 7 | 74 | $164,285 | $54,858 | $109,427 | $30,509,001 |
| 7 | 75 | $164,285 | $54,662 | $109,623 | $30,399,377 |
| 7 | 76 | $164,285 | $54,466 | $109,820 | $30,289,558 |
| 7 | 77 | $164,285 | $54,269 | $110,016 | $30,179,541 |
| 7 | 78 | $164,285 | $54,072 | $110,214 | $30,069,328 |
| 7 | 79 | $164,285 | $53,874 | $110,411 | $29,958,917 |
| 7 | 80 | $164,285 | $53,676 | $110,609 | $29,848,308 |
| 7 | 81 | $164,285 | $53,478 | $110,807 | $29,737,501 |
| 7 | 82 | $164,285 | $53,280 | $111,006 | $29,626,495 |
| 7 | 83 | $164,285 | $53,081 | $111,204 | $29,515,291 |
| 7 | 84 | $164,285 | $52,882 | $111,404 | $29,403,887 |
| 8 | 85 | $164,285 | $52,682 | $111,603 | $29,292,284 |
| 8 | 86 | $164,285 | $52,482 | $111,803 | $29,180,480 |
| 8 | 87 | $164,285 | $52,282 | $112,004 | $29,068,477 |
| 8 | 88 | $164,285 | $52,081 | $112,204 | $28,956,273 |
| 8 | 89 | $164,285 | $51,880 | $112,405 | $28,843,867 |
| 8 | 90 | $164,285 | $51,679 | $112,607 | $28,731,261 |
| 8 | 91 | $164,285 | $51,477 | $112,808 | $28,618,452 |
| 8 | 92 | $164,285 | $51,275 | $113,011 | $28,505,442 |
| 8 | 93 | $164,285 | $51,072 | $113,213 | $28,392,229 |
| 8 | 94 | $164,285 | $50,869 | $113,416 | $28,278,813 |
| 8 | 95 | $164,285 | $50,666 | $113,619 | $28,165,194 |
| 8 | 96 | $164,285 | $50,463 | $113,823 | $28,051,371 |
| 9 | 97 | $164,285 | $50,259 | $114,027 | $27,937,345 |
| 9 | 98 | $164,285 | $50,054 | $114,231 | $27,823,114 |
| 9 | 99 | $164,285 | $49,850 | $114,436 | $27,708,678 |
| 9 | 100 | $164,285 | $49,645 | $114,641 | $27,594,038 |
| 9 | 101 | $164,285 | $49,439 | $114,846 | $27,479,192 |
| 9 | 102 | $164,285 | $49,234 | $115,052 | $27,364,140 |
| 9 | 103 | $164,285 | $49,027 | $115,258 | $27,248,882 |
| 9 | 104 | $164,285 | $48,821 | $115,464 | $27,133,418 |
| 9 | 105 | $164,285 | $48,614 | $115,671 | $27,017,747 |
| 9 | 106 | $164,285 | $48,407 | $115,878 | $26,901,868 |
| 9 | 107 | $164,285 | $48,199 | $116,086 | $26,785,782 |
| 9 | 108 | $164,285 | $47,991 | $116,294 | $26,669,488 |
| 10 | 109 | $164,285 | $47,783 | $116,502 | $26,552,986 |
| 10 | 110 | $164,285 | $47,574 | $116,711 | $26,436,274 |
| 10 | 111 | $164,285 | $47,365 | $116,920 | $26,319,354 |
| 10 | 112 | $164,285 | $47,156 | $117,130 | $26,202,224 |
| 10 | 113 | $164,285 | $46,946 | $117,340 | $26,084,885 |
| 10 | 114 | $164,285 | $46,735 | $117,550 | $25,967,335 |
| 10 | 115 | $164,285 | $46,525 | $117,760 | $25,849,575 |
| 10 | 116 | $164,285 | $46,314 | $117,971 | $25,731,603 |
| 10 | 117 | $164,285 | $46,102 | $118,183 | $25,613,420 |
| 10 | 118 | $164,285 | $45,891 | $118,395 | $25,495,026 |
| 10 | 119 | $164,285 | $45,679 | $118,607 | $25,376,419 |
| 10 | 120 | $164,285 | $45,466 | $118,819 | $25,257,600 |
| 11 | 121 | $164,285 | $45,253 | $119,032 | $25,138,568 |
| 11 | 122 | $164,285 | $45,040 | $119,245 | $25,019,322 |
| 11 | 123 | $164,285 | $44,826 | $119,459 | $24,899,864 |
| 11 | 124 | $164,285 | $44,612 | $119,673 | $24,780,191 |
| 11 | 125 | $164,285 | $44,398 | $119,887 | $24,660,303 |
| 11 | 126 | $164,285 | $44,183 | $120,102 | $24,540,201 |
| 11 | 127 | $164,285 | $43,968 | $120,317 | $24,419,883 |
| 11 | 128 | $164,285 | $43,752 | $120,533 | $24,299,351 |
| 11 | 129 | $164,285 | $43,536 | $120,749 | $24,178,602 |
| 11 | 130 | $164,285 | $43,320 | $120,965 | $24,057,636 |
| 11 | 131 | $164,285 | $43,103 | $121,182 | $23,936,454 |
| 11 | 132 | $164,285 | $42,886 | $121,399 | $23,815,055 |
| 12 | 133 | $164,285 | $42,669 | $121,617 | $23,693,439 |
| 12 | 134 | $164,285 | $42,451 | $121,835 | $23,571,604 |
| 12 | 135 | $164,285 | $42,232 | $122,053 | $23,449,551 |
| 12 | 136 | $164,285 | $42,014 | $122,271 | $23,327,280 |
| 12 | 137 | $164,285 | $41,795 | $122,491 | $23,204,789 |
| 12 | 138 | $164,285 | $41,575 | $122,710 | $23,082,079 |
| 12 | 139 | $164,285 | $41,355 | $122,930 | $22,959,149 |
| 12 | 140 | $164,285 | $41,135 | $123,150 | $22,835,999 |
| 12 | 141 | $164,285 | $40,914 | $123,371 | $22,712,628 |
| 12 | 142 | $164,285 | $40,693 | $123,592 | $22,589,037 |
| 12 | 143 | $164,285 | $40,472 | $123,813 | $22,465,223 |
| 12 | 144 | $164,285 | $40,250 | $124,035 | $22,341,188 |
| 13 | 145 | $164,285 | $40,028 | $124,257 | $22,216,931 |
| 13 | 146 | $164,285 | $39,805 | $124,480 | $22,092,451 |
| 13 | 147 | $164,285 | $39,582 | $124,703 | $21,967,748 |
| 13 | 148 | $164,285 | $39,359 | $124,926 | $21,842,822 |
| 13 | 149 | $164,285 | $39,135 | $125,150 | $21,717,672 |
| 13 | 150 | $164,285 | $38,911 | $125,374 | $21,592,297 |
| 13 | 151 | $164,285 | $38,686 | $125,599 | $21,466,698 |
| 13 | 152 | $164,285 | $38,461 | $125,824 | $21,340,874 |
| 13 | 153 | $164,285 | $38,236 | $126,050 | $21,214,825 |
| 13 | 154 | $164,285 | $38,010 | $126,275 | $21,088,549 |
| 13 | 155 | $164,285 | $37,784 | $126,502 | $20,962,048 |
| 13 | 156 | $164,285 | $37,557 | $126,728 | $20,835,319 |
| 14 | 157 | $164,285 | $37,330 | $126,955 | $20,708,364 |
| 14 | 158 | $164,285 | $37,102 | $127,183 | $20,581,181 |
| 14 | 159 | $164,285 | $36,875 | $127,411 | $20,453,771 |
| 14 | 160 | $164,285 | $36,646 | $127,639 | $20,326,132 |
| 14 | 161 | $164,285 | $36,418 | $127,868 | $20,198,264 |
| 14 | 162 | $164,285 | $36,189 | $128,097 | $20,070,167 |
| 14 | 163 | $164,285 | $35,959 | $128,326 | $19,941,841 |
| 14 | 164 | $164,285 | $35,729 | $128,556 | $19,813,285 |
| 14 | 165 | $164,285 | $35,499 | $128,786 | $19,684,499 |
| 14 | 166 | $164,285 | $35,268 | $129,017 | $19,555,481 |
| 14 | 167 | $164,285 | $35,037 | $129,248 | $19,426,233 |
| 14 | 168 | $164,285 | $34,805 | $129,480 | $19,296,753 |
| 15 | 169 | $164,285 | $34,573 | $129,712 | $19,167,041 |
| 15 | 170 | $164,285 | $34,341 | $129,944 | $19,037,097 |
| 15 | 171 | $164,285 | $34,108 | $130,177 | $18,906,920 |
| 15 | 172 | $164,285 | $33,875 | $130,410 | $18,776,509 |
| 15 | 173 | $164,285 | $33,641 | $130,644 | $18,645,865 |
| 15 | 174 | $164,285 | $33,407 | $130,878 | $18,514,987 |
| 15 | 175 | $164,285 | $33,173 | $131,113 | $18,383,875 |
| 15 | 176 | $164,285 | $32,938 | $131,347 | $18,252,527 |
| 15 | 177 | $164,285 | $32,702 | $131,583 | $18,120,944 |
| 15 | 178 | $164,285 | $32,467 | $131,819 | $17,989,126 |
| 15 | 179 | $164,285 | $32,231 | $132,055 | $17,857,071 |
| 15 | 180 | $164,285 | $31,994 | $132,291 | $17,724,780 |
| 16 | 181 | $164,285 | $31,757 | $132,528 | $17,592,251 |
| 16 | 182 | $164,285 | $31,519 | $132,766 | $17,459,486 |
| 16 | 183 | $164,285 | $31,282 | $133,004 | $17,326,482 |
| 16 | 184 | $164,285 | $31,043 | $133,242 | $17,193,240 |
| 16 | 185 | $164,285 | $30,805 | $133,481 | $17,059,759 |
| 16 | 186 | $164,285 | $30,565 | $133,720 | $16,926,039 |
| 16 | 187 | $164,285 | $30,326 | $133,959 | $16,792,080 |
| 16 | 188 | $164,285 | $30,086 | $134,199 | $16,657,880 |
| 16 | 189 | $164,285 | $29,845 | $134,440 | $16,523,441 |
| 16 | 190 | $164,285 | $29,604 | $134,681 | $16,388,760 |
| 16 | 191 | $164,285 | $29,363 | $134,922 | $16,253,838 |
| 16 | 192 | $164,285 | $29,121 | $135,164 | $16,118,674 |
| 17 | 193 | $164,285 | $28,879 | $135,406 | $15,983,268 |
| 17 | 194 | $164,285 | $28,637 | $135,649 | $15,847,619 |
| 17 | 195 | $164,285 | $28,394 | $135,892 | $15,711,728 |
| 17 | 196 | $164,285 | $28,150 | $136,135 | $15,575,593 |
| 17 | 197 | $164,285 | $27,906 | $136,379 | $15,439,214 |
| 17 | 198 | $164,285 | $27,662 | $136,623 | $15,302,590 |
| 17 | 199 | $164,285 | $27,417 | $136,868 | $15,165,722 |
| 17 | 200 | $164,285 | $27,172 | $137,113 | $15,028,609 |
| 17 | 201 | $164,285 | $26,926 | $137,359 | $14,891,250 |
| 17 | 202 | $164,285 | $26,680 | $137,605 | $14,753,645 |
| 17 | 203 | $164,285 | $26,434 | $137,852 | $14,615,793 |
| 17 | 204 | $164,285 | $26,187 | $138,099 | $14,477,695 |
| 18 | 205 | $164,285 | $25,939 | $138,346 | $14,339,348 |
| 18 | 206 | $164,285 | $25,691 | $138,594 | $14,200,755 |
| 18 | 207 | $164,285 | $25,443 | $138,842 | $14,061,912 |
| 18 | 208 | $164,285 | $25,194 | $139,091 | $13,922,821 |
| 18 | 209 | $164,285 | $24,945 | $139,340 | $13,783,481 |
| 18 | 210 | $164,285 | $24,695 | $139,590 | $13,643,891 |
| 18 | 211 | $164,285 | $24,445 | $139,840 | $13,504,051 |
| 18 | 212 | $164,285 | $24,195 | $140,091 | $13,363,961 |
| 18 | 213 | $164,285 | $23,944 | $140,341 | $13,223,619 |
| 18 | 214 | $164,285 | $23,692 | $140,593 | $13,083,026 |
| 18 | 215 | $164,285 | $23,440 | $140,845 | $12,942,182 |
| 18 | 216 | $164,285 | $23,188 | $141,097 | $12,801,084 |
| 19 | 217 | $164,285 | $22,935 | $141,350 | $12,659,734 |
| 19 | 218 | $164,285 | $22,682 | $141,603 | $12,518,131 |
| 19 | 219 | $164,285 | $22,428 | $141,857 | $12,376,274 |
| 19 | 220 | $164,285 | $22,174 | $142,111 | $12,234,163 |
| 19 | 221 | $164,285 | $21,920 | $142,366 | $12,091,797 |
| 19 | 222 | $164,285 | $21,664 | $142,621 | $11,949,177 |
| 19 | 223 | $164,285 | $21,409 | $142,876 | $11,806,300 |
| 19 | 224 | $164,285 | $21,153 | $143,132 | $11,663,168 |
| 19 | 225 | $164,285 | $20,897 | $143,389 | $11,519,779 |
| 19 | 226 | $164,285 | $20,640 | $143,646 | $11,376,134 |
| 19 | 227 | $164,285 | $20,382 | $143,903 | $11,232,231 |
| 19 | 228 | $164,285 | $20,124 | $144,161 | $11,088,070 |
| 20 | 229 | $164,285 | $19,866 | $144,419 | $10,943,651 |
| 20 | 230 | $164,285 | $19,607 | $144,678 | $10,798,973 |
| 20 | 231 | $164,285 | $19,348 | $144,937 | $10,654,036 |
| 20 | 232 | $164,285 | $19,088 | $145,197 | $10,508,839 |
| 20 | 233 | $164,285 | $18,828 | $145,457 | $10,363,382 |
| 20 | 234 | $164,285 | $18,568 | $145,718 | $10,217,664 |
| 20 | 235 | $164,285 | $18,307 | $145,979 | $10,071,686 |
| 20 | 236 | $164,285 | $18,045 | $146,240 | $9,925,446 |
| 20 | 237 | $164,285 | $17,783 | $146,502 | $9,778,943 |
| 20 | 238 | $164,285 | $17,521 | $146,765 | $9,632,179 |
| 20 | 239 | $164,285 | $17,258 | $147,028 | $9,485,151 |
| 20 | 240 | $164,285 | $16,994 | $147,291 | $9,337,860 |
| 21 | 241 | $164,285 | $16,730 | $147,555 | $9,190,305 |
| 21 | 242 | $164,285 | $16,466 | $147,819 | $9,042,486 |
| 21 | 243 | $164,285 | $16,201 | $148,084 | $8,894,402 |
| 21 | 244 | $164,285 | $15,936 | $148,349 | $8,746,052 |
| 21 | 245 | $164,285 | $15,670 | $148,615 | $8,597,437 |
| 21 | 246 | $164,285 | $15,404 | $148,882 | $8,448,556 |
| 21 | 247 | $164,285 | $15,137 | $149,148 | $8,299,407 |
| 21 | 248 | $164,285 | $14,870 | $149,415 | $8,149,992 |
| 21 | 249 | $164,285 | $14,602 | $149,683 | $8,000,309 |
| 21 | 250 | $164,285 | $14,334 | $149,951 | $7,850,357 |
| 21 | 251 | $164,285 | $14,065 | $150,220 | $7,700,137 |
| 21 | 252 | $164,285 | $13,796 | $150,489 | $7,549,648 |
| 22 | 253 | $164,285 | $13,526 | $150,759 | $7,398,889 |
| 22 | 254 | $164,285 | $13,256 | $151,029 | $7,247,860 |
| 22 | 255 | $164,285 | $12,986 | $151,300 | $7,096,561 |
| 22 | 256 | $164,285 | $12,715 | $151,571 | $6,944,990 |
| 22 | 257 | $164,285 | $12,443 | $151,842 | $6,793,148 |
| 22 | 258 | $164,285 | $12,171 | $152,114 | $6,641,034 |
| 22 | 259 | $164,285 | $11,899 | $152,387 | $6,488,647 |
| 22 | 260 | $164,285 | $11,625 | $152,660 | $6,335,987 |
| 22 | 261 | $164,285 | $11,352 | $152,933 | $6,183,054 |
| 22 | 262 | $164,285 | $11,078 | $153,207 | $6,029,847 |
| 22 | 263 | $164,285 | $10,803 | $153,482 | $5,876,365 |
| 22 | 264 | $164,285 | $10,528 | $153,757 | $5,722,608 |
| 23 | 265 | $164,285 | $10,253 | $154,032 | $5,568,576 |
| 23 | 266 | $164,285 | $9,977 | $154,308 | $5,414,268 |
| 23 | 267 | $164,285 | $9,701 | $154,585 | $5,259,683 |
| 23 | 268 | $164,285 | $9,424 | $154,862 | $5,104,821 |
| 23 | 269 | $164,285 | $9,146 | $155,139 | $4,949,682 |
| 23 | 270 | $164,285 | $8,868 | $155,417 | $4,794,265 |
| 23 | 271 | $164,285 | $8,590 | $155,696 | $4,638,570 |
| 23 | 272 | $164,285 | $8,311 | $155,974 | $4,482,595 |
| 23 | 273 | $164,285 | $8,031 | $156,254 | $4,326,341 |
| 23 | 274 | $164,285 | $7,751 | $156,534 | $4,169,807 |
| 23 | 275 | $164,285 | $7,471 | $156,814 | $4,012,993 |
| 23 | 276 | $164,285 | $7,190 | $157,095 | $3,855,898 |
| 24 | 277 | $164,285 | $6,908 | $157,377 | $3,698,521 |
| 24 | 278 | $164,285 | $6,627 | $157,659 | $3,540,862 |
| 24 | 279 | $164,285 | $6,344 | $157,941 | $3,382,921 |
| 24 | 280 | $164,285 | $6,061 | $158,224 | $3,224,697 |
| 24 | 281 | $164,285 | $5,778 | $158,508 | $3,066,189 |
| 24 | 282 | $164,285 | $5,494 | $158,792 | $2,907,397 |
| 24 | 283 | $164,285 | $5,209 | $159,076 | $2,748,321 |
| 24 | 284 | $164,285 | $4,924 | $159,361 | $2,588,960 |
| 24 | 285 | $164,285 | $4,639 | $159,647 | $2,429,313 |
| 24 | 286 | $164,285 | $4,353 | $159,933 | $2,269,381 |
| 24 | 287 | $164,285 | $4,066 | $160,219 | $2,109,161 |
| 24 | 288 | $164,285 | $3,779 | $160,506 | $1,948,655 |
| 25 | 289 | $164,285 | $3,491 | $160,794 | $1,787,861 |
| 25 | 290 | $164,285 | $3,203 | $161,082 | $1,626,779 |
| 25 | 291 | $164,285 | $2,915 | $161,371 | $1,465,408 |
| 25 | 292 | $164,285 | $2,626 | $161,660 | $1,303,749 |
| 25 | 293 | $164,285 | $2,336 | $161,949 | $1,141,799 |
| 25 | 294 | $164,285 | $2,046 | $162,240 | $979,560 |
| 25 | 295 | $164,285 | $1,755 | $162,530 | $817,030 |
| 25 | 296 | $164,285 | $1,464 | $162,821 | $654,208 |
| 25 | 297 | $164,285 | $1,172 | $163,113 | $491,095 |
| 25 | 298 | $164,285 | $880 | $163,405 | $327,690 |
| 25 | 299 | $164,285 | $587 | $163,698 | $163,991 |
| 25 | 300 | $164,285 | $294 | $163,991 | $0 |
