首期 (港幣)
$16,000,000
每月還款 (港幣)
$103,487
總貸款額 (港幣)
$24,000,000
+
總利息 (港幣)
$7,046,033
=
總還款額 (港幣)
$31,046,033
| 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 | $103,487 | $43,000 | $60,487 | $23,939,513 |
| 1 | 2 | $103,487 | $42,892 | $60,595 | $23,878,918 |
| 1 | 3 | $103,487 | $42,783 | $60,704 | $23,818,214 |
| 1 | 4 | $103,487 | $42,674 | $60,812 | $23,757,402 |
| 1 | 5 | $103,487 | $42,565 | $60,921 | $23,696,480 |
| 1 | 6 | $103,487 | $42,456 | $61,031 | $23,635,450 |
| 1 | 7 | $103,487 | $42,347 | $61,140 | $23,574,310 |
| 1 | 8 | $103,487 | $42,237 | $61,249 | $23,513,060 |
| 1 | 9 | $103,487 | $42,128 | $61,359 | $23,451,701 |
| 1 | 10 | $103,487 | $42,018 | $61,469 | $23,390,232 |
| 1 | 11 | $103,487 | $41,907 | $61,579 | $23,328,653 |
| 1 | 12 | $103,487 | $41,797 | $61,690 | $23,266,963 |
| 2 | 13 | $103,487 | $41,687 | $61,800 | $23,205,163 |
| 2 | 14 | $103,487 | $41,576 | $61,911 | $23,143,252 |
| 2 | 15 | $103,487 | $41,465 | $62,022 | $23,081,230 |
| 2 | 16 | $103,487 | $41,354 | $62,133 | $23,019,098 |
| 2 | 17 | $103,487 | $41,243 | $62,244 | $22,956,853 |
| 2 | 18 | $103,487 | $41,131 | $62,356 | $22,894,498 |
| 2 | 19 | $103,487 | $41,019 | $62,467 | $22,832,030 |
| 2 | 20 | $103,487 | $40,907 | $62,579 | $22,769,451 |
| 2 | 21 | $103,487 | $40,795 | $62,692 | $22,706,759 |
| 2 | 22 | $103,487 | $40,683 | $62,804 | $22,643,955 |
| 2 | 23 | $103,487 | $40,570 | $62,916 | $22,581,039 |
| 2 | 24 | $103,487 | $40,458 | $63,029 | $22,518,010 |
| 3 | 25 | $103,487 | $40,345 | $63,142 | $22,454,868 |
| 3 | 26 | $103,487 | $40,232 | $63,255 | $22,391,613 |
| 3 | 27 | $103,487 | $40,118 | $63,368 | $22,328,244 |
| 3 | 28 | $103,487 | $40,005 | $63,482 | $22,264,762 |
| 3 | 29 | $103,487 | $39,891 | $63,596 | $22,201,167 |
| 3 | 30 | $103,487 | $39,777 | $63,710 | $22,137,457 |
| 3 | 31 | $103,487 | $39,663 | $63,824 | $22,073,633 |
| 3 | 32 | $103,487 | $39,549 | $63,938 | $22,009,695 |
| 3 | 33 | $103,487 | $39,434 | $64,053 | $21,945,642 |
| 3 | 34 | $103,487 | $39,319 | $64,168 | $21,881,475 |
| 3 | 35 | $103,487 | $39,204 | $64,282 | $21,817,192 |
| 3 | 36 | $103,487 | $39,089 | $64,398 | $21,752,794 |
| 4 | 37 | $103,487 | $38,974 | $64,513 | $21,688,281 |
| 4 | 38 | $103,487 | $38,858 | $64,629 | $21,623,653 |
| 4 | 39 | $103,487 | $38,742 | $64,744 | $21,558,908 |
| 4 | 40 | $103,487 | $38,626 | $64,860 | $21,494,048 |
| 4 | 41 | $103,487 | $38,510 | $64,977 | $21,429,071 |
| 4 | 42 | $103,487 | $38,394 | $65,093 | $21,363,978 |
| 4 | 43 | $103,487 | $38,277 | $65,210 | $21,298,769 |
| 4 | 44 | $103,487 | $38,160 | $65,326 | $21,233,442 |
| 4 | 45 | $103,487 | $38,043 | $65,444 | $21,167,999 |
| 4 | 46 | $103,487 | $37,926 | $65,561 | $21,102,438 |
| 4 | 47 | $103,487 | $37,809 | $65,678 | $21,036,760 |
| 4 | 48 | $103,487 | $37,691 | $65,796 | $20,970,964 |
| 5 | 49 | $103,487 | $37,573 | $65,914 | $20,905,050 |
| 5 | 50 | $103,487 | $37,455 | $66,032 | $20,839,018 |
| 5 | 51 | $103,487 | $37,337 | $66,150 | $20,772,868 |
| 5 | 52 | $103,487 | $37,218 | $66,269 | $20,706,599 |
| 5 | 53 | $103,487 | $37,099 | $66,387 | $20,640,212 |
| 5 | 54 | $103,487 | $36,980 | $66,506 | $20,573,705 |
| 5 | 55 | $103,487 | $36,861 | $66,626 | $20,507,080 |
| 5 | 56 | $103,487 | $36,742 | $66,745 | $20,440,335 |
| 5 | 57 | $103,487 | $36,622 | $66,865 | $20,373,470 |
| 5 | 58 | $103,487 | $36,502 | $66,984 | $20,306,486 |
| 5 | 59 | $103,487 | $36,382 | $67,104 | $20,239,382 |
| 5 | 60 | $103,487 | $36,262 | $67,225 | $20,172,157 |
| 6 | 61 | $103,487 | $36,142 | $67,345 | $20,104,812 |
| 6 | 62 | $103,487 | $36,021 | $67,466 | $20,037,347 |
| 6 | 63 | $103,487 | $35,900 | $67,587 | $19,969,760 |
| 6 | 64 | $103,487 | $35,779 | $67,708 | $19,902,052 |
| 6 | 65 | $103,487 | $35,658 | $67,829 | $19,834,223 |
| 6 | 66 | $103,487 | $35,536 | $67,950 | $19,766,273 |
| 6 | 67 | $103,487 | $35,415 | $68,072 | $19,698,201 |
| 6 | 68 | $103,487 | $35,293 | $68,194 | $19,630,007 |
| 6 | 69 | $103,487 | $35,170 | $68,316 | $19,561,690 |
| 6 | 70 | $103,487 | $35,048 | $68,439 | $19,493,252 |
| 6 | 71 | $103,487 | $34,925 | $68,561 | $19,424,690 |
| 6 | 72 | $103,487 | $34,803 | $68,684 | $19,356,006 |
| 7 | 73 | $103,487 | $34,680 | $68,807 | $19,287,199 |
| 7 | 74 | $103,487 | $34,556 | $68,931 | $19,218,268 |
| 7 | 75 | $103,487 | $34,433 | $69,054 | $19,149,214 |
| 7 | 76 | $103,487 | $34,309 | $69,178 | $19,080,036 |
| 7 | 77 | $103,487 | $34,185 | $69,302 | $19,010,735 |
| 7 | 78 | $103,487 | $34,061 | $69,426 | $18,941,309 |
| 7 | 79 | $103,487 | $33,937 | $69,550 | $18,871,758 |
| 7 | 80 | $103,487 | $33,812 | $69,675 | $18,802,084 |
| 7 | 81 | $103,487 | $33,687 | $69,800 | $18,732,284 |
| 7 | 82 | $103,487 | $33,562 | $69,925 | $18,662,359 |
| 7 | 83 | $103,487 | $33,437 | $70,050 | $18,592,309 |
| 7 | 84 | $103,487 | $33,311 | $70,176 | $18,522,133 |
| 8 | 85 | $103,487 | $33,185 | $70,301 | $18,451,832 |
| 8 | 86 | $103,487 | $33,060 | $70,427 | $18,381,405 |
| 8 | 87 | $103,487 | $32,933 | $70,553 | $18,310,852 |
| 8 | 88 | $103,487 | $32,807 | $70,680 | $18,240,172 |
| 8 | 89 | $103,487 | $32,680 | $70,806 | $18,169,365 |
| 8 | 90 | $103,487 | $32,553 | $70,933 | $18,098,432 |
| 8 | 91 | $103,487 | $32,426 | $71,060 | $18,027,371 |
| 8 | 92 | $103,487 | $32,299 | $71,188 | $17,956,184 |
| 8 | 93 | $103,487 | $32,171 | $71,315 | $17,884,868 |
| 8 | 94 | $103,487 | $32,044 | $71,443 | $17,813,425 |
| 8 | 95 | $103,487 | $31,916 | $71,571 | $17,741,854 |
| 8 | 96 | $103,487 | $31,787 | $71,699 | $17,670,155 |
| 9 | 97 | $103,487 | $31,659 | $71,828 | $17,598,327 |
| 9 | 98 | $103,487 | $31,530 | $71,956 | $17,526,371 |
| 9 | 99 | $103,487 | $31,401 | $72,085 | $17,454,285 |
| 9 | 100 | $103,487 | $31,272 | $72,215 | $17,382,071 |
| 9 | 101 | $103,487 | $31,143 | $72,344 | $17,309,727 |
| 9 | 102 | $103,487 | $31,013 | $72,474 | $17,237,254 |
| 9 | 103 | $103,487 | $30,883 | $72,603 | $17,164,650 |
| 9 | 104 | $103,487 | $30,753 | $72,733 | $17,091,917 |
| 9 | 105 | $103,487 | $30,623 | $72,864 | $17,019,053 |
| 9 | 106 | $103,487 | $30,492 | $72,994 | $16,946,059 |
| 9 | 107 | $103,487 | $30,362 | $73,125 | $16,872,934 |
| 9 | 108 | $103,487 | $30,231 | $73,256 | $16,799,677 |
| 10 | 109 | $103,487 | $30,099 | $73,387 | $16,726,290 |
| 10 | 110 | $103,487 | $29,968 | $73,519 | $16,652,771 |
| 10 | 111 | $103,487 | $29,836 | $73,651 | $16,579,121 |
| 10 | 112 | $103,487 | $29,704 | $73,783 | $16,505,338 |
| 10 | 113 | $103,487 | $29,572 | $73,915 | $16,431,423 |
| 10 | 114 | $103,487 | $29,440 | $74,047 | $16,357,376 |
| 10 | 115 | $103,487 | $29,307 | $74,180 | $16,283,197 |
| 10 | 116 | $103,487 | $29,174 | $74,313 | $16,208,884 |
| 10 | 117 | $103,487 | $29,041 | $74,446 | $16,134,438 |
| 10 | 118 | $103,487 | $28,908 | $74,579 | $16,059,859 |
| 10 | 119 | $103,487 | $28,774 | $74,713 | $15,985,146 |
| 10 | 120 | $103,487 | $28,640 | $74,847 | $15,910,299 |
| 11 | 121 | $103,487 | $28,506 | $74,981 | $15,835,318 |
| 11 | 122 | $103,487 | $28,372 | $75,115 | $15,760,203 |
| 11 | 123 | $103,487 | $28,237 | $75,250 | $15,684,953 |
| 11 | 124 | $103,487 | $28,102 | $75,385 | $15,609,569 |
| 11 | 125 | $103,487 | $27,967 | $75,520 | $15,534,049 |
| 11 | 126 | $103,487 | $27,832 | $75,655 | $15,458,394 |
| 11 | 127 | $103,487 | $27,696 | $75,790 | $15,382,604 |
| 11 | 128 | $103,487 | $27,560 | $75,926 | $15,306,677 |
| 11 | 129 | $103,487 | $27,424 | $76,062 | $15,230,615 |
| 11 | 130 | $103,487 | $27,288 | $76,199 | $15,154,417 |
| 11 | 131 | $103,487 | $27,152 | $76,335 | $15,078,081 |
| 11 | 132 | $103,487 | $27,015 | $76,472 | $15,001,610 |
| 12 | 133 | $103,487 | $26,878 | $76,609 | $14,925,001 |
| 12 | 134 | $103,487 | $26,741 | $76,746 | $14,848,255 |
| 12 | 135 | $103,487 | $26,603 | $76,884 | $14,771,371 |
| 12 | 136 | $103,487 | $26,465 | $77,021 | $14,694,349 |
| 12 | 137 | $103,487 | $26,327 | $77,159 | $14,617,190 |
| 12 | 138 | $103,487 | $26,189 | $77,298 | $14,539,892 |
| 12 | 139 | $103,487 | $26,051 | $77,436 | $14,462,456 |
| 12 | 140 | $103,487 | $25,912 | $77,575 | $14,384,881 |
| 12 | 141 | $103,487 | $25,773 | $77,714 | $14,307,168 |
| 12 | 142 | $103,487 | $25,634 | $77,853 | $14,229,314 |
| 12 | 143 | $103,487 | $25,494 | $77,993 | $14,151,322 |
| 12 | 144 | $103,487 | $25,354 | $78,132 | $14,073,190 |
| 13 | 145 | $103,487 | $25,214 | $78,272 | $13,994,917 |
| 13 | 146 | $103,487 | $25,074 | $78,413 | $13,916,505 |
| 13 | 147 | $103,487 | $24,934 | $78,553 | $13,837,952 |
| 13 | 148 | $103,487 | $24,793 | $78,694 | $13,759,258 |
| 13 | 149 | $103,487 | $24,652 | $78,835 | $13,680,423 |
| 13 | 150 | $103,487 | $24,511 | $78,976 | $13,601,447 |
| 13 | 151 | $103,487 | $24,369 | $79,118 | $13,522,330 |
| 13 | 152 | $103,487 | $24,228 | $79,259 | $13,443,070 |
| 13 | 153 | $103,487 | $24,086 | $79,401 | $13,363,669 |
| 13 | 154 | $103,487 | $23,943 | $79,544 | $13,284,125 |
| 13 | 155 | $103,487 | $23,801 | $79,686 | $13,204,439 |
| 13 | 156 | $103,487 | $23,658 | $79,829 | $13,124,611 |
| 14 | 157 | $103,487 | $23,515 | $79,972 | $13,044,639 |
| 14 | 158 | $103,487 | $23,372 | $80,115 | $12,964,524 |
| 14 | 159 | $103,487 | $23,228 | $80,259 | $12,884,265 |
| 14 | 160 | $103,487 | $23,084 | $80,402 | $12,803,862 |
| 14 | 161 | $103,487 | $22,940 | $80,547 | $12,723,316 |
| 14 | 162 | $103,487 | $22,796 | $80,691 | $12,642,625 |
| 14 | 163 | $103,487 | $22,651 | $80,835 | $12,561,790 |
| 14 | 164 | $103,487 | $22,507 | $80,980 | $12,480,809 |
| 14 | 165 | $103,487 | $22,361 | $81,125 | $12,399,684 |
| 14 | 166 | $103,487 | $22,216 | $81,271 | $12,318,413 |
| 14 | 167 | $103,487 | $22,070 | $81,416 | $12,236,997 |
| 14 | 168 | $103,487 | $21,925 | $81,562 | $12,155,435 |
| 15 | 169 | $103,487 | $21,778 | $81,708 | $12,073,727 |
| 15 | 170 | $103,487 | $21,632 | $81,855 | $11,991,872 |
| 15 | 171 | $103,487 | $21,485 | $82,001 | $11,909,871 |
| 15 | 172 | $103,487 | $21,339 | $82,148 | $11,827,722 |
| 15 | 173 | $103,487 | $21,191 | $82,295 | $11,745,427 |
| 15 | 174 | $103,487 | $21,044 | $82,443 | $11,662,984 |
| 15 | 175 | $103,487 | $20,896 | $82,591 | $11,580,394 |
| 15 | 176 | $103,487 | $20,748 | $82,739 | $11,497,655 |
| 15 | 177 | $103,487 | $20,600 | $82,887 | $11,414,768 |
| 15 | 178 | $103,487 | $20,451 | $83,035 | $11,331,733 |
| 15 | 179 | $103,487 | $20,303 | $83,184 | $11,248,549 |
| 15 | 180 | $103,487 | $20,154 | $83,333 | $11,165,216 |
| 16 | 181 | $103,487 | $20,004 | $83,482 | $11,081,733 |
| 16 | 182 | $103,487 | $19,855 | $83,632 | $10,998,101 |
| 16 | 183 | $103,487 | $19,705 | $83,782 | $10,914,319 |
| 16 | 184 | $103,487 | $19,555 | $83,932 | $10,830,387 |
| 16 | 185 | $103,487 | $19,404 | $84,082 | $10,746,305 |
| 16 | 186 | $103,487 | $19,254 | $84,233 | $10,662,072 |
| 16 | 187 | $103,487 | $19,103 | $84,384 | $10,577,688 |
| 16 | 188 | $103,487 | $18,952 | $84,535 | $10,493,153 |
| 16 | 189 | $103,487 | $18,800 | $84,687 | $10,408,466 |
| 16 | 190 | $103,487 | $18,649 | $84,838 | $10,323,628 |
| 16 | 191 | $103,487 | $18,497 | $84,990 | $10,238,638 |
| 16 | 192 | $103,487 | $18,344 | $85,143 | $10,153,495 |
| 17 | 193 | $103,487 | $18,192 | $85,295 | $10,068,200 |
| 17 | 194 | $103,487 | $18,039 | $85,448 | $9,982,752 |
| 17 | 195 | $103,487 | $17,886 | $85,601 | $9,897,151 |
| 17 | 196 | $103,487 | $17,732 | $85,754 | $9,811,397 |
| 17 | 197 | $103,487 | $17,579 | $85,908 | $9,725,489 |
| 17 | 198 | $103,487 | $17,425 | $86,062 | $9,639,427 |
| 17 | 199 | $103,487 | $17,271 | $86,216 | $9,553,211 |
| 17 | 200 | $103,487 | $17,116 | $86,371 | $9,466,840 |
| 17 | 201 | $103,487 | $16,961 | $86,525 | $9,380,315 |
| 17 | 202 | $103,487 | $16,806 | $86,680 | $9,293,635 |
| 17 | 203 | $103,487 | $16,651 | $86,836 | $9,206,799 |
| 17 | 204 | $103,487 | $16,496 | $86,991 | $9,119,808 |
| 18 | 205 | $103,487 | $16,340 | $87,147 | $9,032,660 |
| 18 | 206 | $103,487 | $16,184 | $87,303 | $8,945,357 |
| 18 | 207 | $103,487 | $16,027 | $87,460 | $8,857,898 |
| 18 | 208 | $103,487 | $15,870 | $87,616 | $8,770,281 |
| 18 | 209 | $103,487 | $15,713 | $87,773 | $8,682,508 |
| 18 | 210 | $103,487 | $15,556 | $87,931 | $8,594,577 |
| 18 | 211 | $103,487 | $15,399 | $88,088 | $8,506,489 |
| 18 | 212 | $103,487 | $15,241 | $88,246 | $8,418,243 |
| 18 | 213 | $103,487 | $15,083 | $88,404 | $8,329,839 |
| 18 | 214 | $103,487 | $14,924 | $88,562 | $8,241,276 |
| 18 | 215 | $103,487 | $14,766 | $88,721 | $8,152,555 |
| 18 | 216 | $103,487 | $14,607 | $88,880 | $8,063,675 |
| 19 | 217 | $103,487 | $14,447 | $89,039 | $7,974,636 |
| 19 | 218 | $103,487 | $14,288 | $89,199 | $7,885,437 |
| 19 | 219 | $103,487 | $14,128 | $89,359 | $7,796,078 |
| 19 | 220 | $103,487 | $13,968 | $89,519 | $7,706,559 |
| 19 | 221 | $103,487 | $13,808 | $89,679 | $7,616,880 |
| 19 | 222 | $103,487 | $13,647 | $89,840 | $7,527,040 |
| 19 | 223 | $103,487 | $13,486 | $90,001 | $7,437,040 |
| 19 | 224 | $103,487 | $13,325 | $90,162 | $7,346,877 |
| 19 | 225 | $103,487 | $13,163 | $90,324 | $7,256,554 |
| 19 | 226 | $103,487 | $13,001 | $90,485 | $7,166,068 |
| 19 | 227 | $103,487 | $12,839 | $90,648 | $7,075,421 |
| 19 | 228 | $103,487 | $12,677 | $90,810 | $6,984,611 |
| 20 | 229 | $103,487 | $12,514 | $90,973 | $6,893,638 |
| 20 | 230 | $103,487 | $12,351 | $91,136 | $6,802,502 |
| 20 | 231 | $103,487 | $12,188 | $91,299 | $6,711,204 |
| 20 | 232 | $103,487 | $12,024 | $91,463 | $6,619,741 |
| 20 | 233 | $103,487 | $11,860 | $91,626 | $6,528,115 |
| 20 | 234 | $103,487 | $11,696 | $91,791 | $6,436,324 |
| 20 | 235 | $103,487 | $11,532 | $91,955 | $6,344,369 |
| 20 | 236 | $103,487 | $11,367 | $92,120 | $6,252,249 |
| 20 | 237 | $103,487 | $11,202 | $92,285 | $6,159,964 |
| 20 | 238 | $103,487 | $11,037 | $92,450 | $6,067,514 |
| 20 | 239 | $103,487 | $10,871 | $92,616 | $5,974,898 |
| 20 | 240 | $103,487 | $10,705 | $92,782 | $5,882,117 |
| 21 | 241 | $103,487 | $10,539 | $92,948 | $5,789,169 |
| 21 | 242 | $103,487 | $10,372 | $93,115 | $5,696,054 |
| 21 | 243 | $103,487 | $10,205 | $93,281 | $5,602,773 |
| 21 | 244 | $103,487 | $10,038 | $93,448 | $5,509,324 |
| 21 | 245 | $103,487 | $9,871 | $93,616 | $5,415,708 |
| 21 | 246 | $103,487 | $9,703 | $93,784 | $5,321,925 |
| 21 | 247 | $103,487 | $9,535 | $93,952 | $5,227,973 |
| 21 | 248 | $103,487 | $9,367 | $94,120 | $5,133,853 |
| 21 | 249 | $103,487 | $9,198 | $94,289 | $5,039,564 |
| 21 | 250 | $103,487 | $9,029 | $94,458 | $4,945,107 |
| 21 | 251 | $103,487 | $8,860 | $94,627 | $4,850,480 |
| 21 | 252 | $103,487 | $8,690 | $94,796 | $4,755,684 |
| 22 | 253 | $103,487 | $8,521 | $94,966 | $4,660,718 |
| 22 | 254 | $103,487 | $8,350 | $95,136 | $4,565,581 |
| 22 | 255 | $103,487 | $8,180 | $95,307 | $4,470,275 |
| 22 | 256 | $103,487 | $8,009 | $95,478 | $4,374,797 |
| 22 | 257 | $103,487 | $7,838 | $95,649 | $4,279,148 |
| 22 | 258 | $103,487 | $7,667 | $95,820 | $4,183,328 |
| 22 | 259 | $103,487 | $7,495 | $95,992 | $4,087,337 |
| 22 | 260 | $103,487 | $7,323 | $96,164 | $3,991,173 |
| 22 | 261 | $103,487 | $7,151 | $96,336 | $3,894,837 |
| 22 | 262 | $103,487 | $6,978 | $96,509 | $3,798,329 |
| 22 | 263 | $103,487 | $6,805 | $96,681 | $3,701,647 |
| 22 | 264 | $103,487 | $6,632 | $96,855 | $3,604,793 |
| 23 | 265 | $103,487 | $6,459 | $97,028 | $3,507,764 |
| 23 | 266 | $103,487 | $6,285 | $97,202 | $3,410,562 |
| 23 | 267 | $103,487 | $6,111 | $97,376 | $3,313,186 |
| 23 | 268 | $103,487 | $5,936 | $97,551 | $3,215,636 |
| 23 | 269 | $103,487 | $5,761 | $97,725 | $3,117,910 |
| 23 | 270 | $103,487 | $5,586 | $97,901 | $3,020,010 |
| 23 | 271 | $103,487 | $5,411 | $98,076 | $2,921,934 |
| 23 | 272 | $103,487 | $5,235 | $98,252 | $2,823,682 |
| 23 | 273 | $103,487 | $5,059 | $98,428 | $2,725,254 |
| 23 | 274 | $103,487 | $4,883 | $98,604 | $2,626,650 |
| 23 | 275 | $103,487 | $4,706 | $98,781 | $2,527,870 |
| 23 | 276 | $103,487 | $4,529 | $98,958 | $2,428,912 |
| 24 | 277 | $103,487 | $4,352 | $99,135 | $2,329,777 |
| 24 | 278 | $103,487 | $4,174 | $99,313 | $2,230,464 |
| 24 | 279 | $103,487 | $3,996 | $99,491 | $2,130,974 |
| 24 | 280 | $103,487 | $3,818 | $99,669 | $2,031,305 |
| 24 | 281 | $103,487 | $3,639 | $99,847 | $1,931,458 |
| 24 | 282 | $103,487 | $3,461 | $100,026 | $1,831,431 |
| 24 | 283 | $103,487 | $3,281 | $100,205 | $1,731,226 |
| 24 | 284 | $103,487 | $3,102 | $100,385 | $1,630,841 |
| 24 | 285 | $103,487 | $2,922 | $100,565 | $1,530,276 |
| 24 | 286 | $103,487 | $2,742 | $100,745 | $1,429,531 |
| 24 | 287 | $103,487 | $2,561 | $100,926 | $1,328,606 |
| 24 | 288 | $103,487 | $2,380 | $101,106 | $1,227,499 |
| 25 | 289 | $103,487 | $2,199 | $101,288 | $1,126,212 |
| 25 | 290 | $103,487 | $2,018 | $101,469 | $1,024,743 |
| 25 | 291 | $103,487 | $1,836 | $101,651 | $923,092 |
| 25 | 292 | $103,487 | $1,654 | $101,833 | $821,259 |
| 25 | 293 | $103,487 | $1,471 | $102,015 | $719,244 |
| 25 | 294 | $103,487 | $1,289 | $102,198 | $617,046 |
| 25 | 295 | $103,487 | $1,106 | $102,381 | $514,664 |
| 25 | 296 | $103,487 | $922 | $102,565 | $412,100 |
| 25 | 297 | $103,487 | $738 | $102,748 | $309,351 |
| 25 | 298 | $103,487 | $554 | $102,933 | $206,419 |
| 25 | 299 | $103,487 | $370 | $103,117 | $103,302 |
| 25 | 300 | $103,487 | $185 | $103,302 | $0 |
