首期 (港幣)
$16,680,000
每月還款 (港幣)
$107,885
總貸款額 (港幣)
$25,020,000
+
總利息 (港幣)
$7,345,490
=
總還款額 (港幣)
$32,365,490
| 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 | $107,885 | $44,828 | $63,057 | $24,956,943 |
| 1 | 2 | $107,885 | $44,715 | $63,170 | $24,893,772 |
| 1 | 3 | $107,885 | $44,601 | $63,284 | $24,830,488 |
| 1 | 4 | $107,885 | $44,488 | $63,397 | $24,767,091 |
| 1 | 5 | $107,885 | $44,374 | $63,511 | $24,703,581 |
| 1 | 6 | $107,885 | $44,261 | $63,624 | $24,639,956 |
| 1 | 7 | $107,885 | $44,147 | $63,738 | $24,576,218 |
| 1 | 8 | $107,885 | $44,032 | $63,853 | $24,512,366 |
| 1 | 9 | $107,885 | $43,918 | $63,967 | $24,448,399 |
| 1 | 10 | $107,885 | $43,803 | $64,082 | $24,384,317 |
| 1 | 11 | $107,885 | $43,689 | $64,196 | $24,320,121 |
| 1 | 12 | $107,885 | $43,574 | $64,311 | $24,255,809 |
| 2 | 13 | $107,885 | $43,458 | $64,427 | $24,191,383 |
| 2 | 14 | $107,885 | $43,343 | $64,542 | $24,126,840 |
| 2 | 15 | $107,885 | $43,227 | $64,658 | $24,062,183 |
| 2 | 16 | $107,885 | $43,111 | $64,774 | $23,997,409 |
| 2 | 17 | $107,885 | $42,995 | $64,890 | $23,932,520 |
| 2 | 18 | $107,885 | $42,879 | $65,006 | $23,867,514 |
| 2 | 19 | $107,885 | $42,763 | $65,122 | $23,802,391 |
| 2 | 20 | $107,885 | $42,646 | $65,239 | $23,737,152 |
| 2 | 21 | $107,885 | $42,529 | $65,356 | $23,671,796 |
| 2 | 22 | $107,885 | $42,412 | $65,473 | $23,606,323 |
| 2 | 23 | $107,885 | $42,295 | $65,590 | $23,540,733 |
| 2 | 24 | $107,885 | $42,177 | $65,708 | $23,475,025 |
| 3 | 25 | $107,885 | $42,059 | $65,826 | $23,409,200 |
| 3 | 26 | $107,885 | $41,941 | $65,943 | $23,343,256 |
| 3 | 27 | $107,885 | $41,823 | $66,062 | $23,277,195 |
| 3 | 28 | $107,885 | $41,705 | $66,180 | $23,211,015 |
| 3 | 29 | $107,885 | $41,586 | $66,299 | $23,144,716 |
| 3 | 30 | $107,885 | $41,468 | $66,417 | $23,078,299 |
| 3 | 31 | $107,885 | $41,349 | $66,536 | $23,011,762 |
| 3 | 32 | $107,885 | $41,229 | $66,656 | $22,945,107 |
| 3 | 33 | $107,885 | $41,110 | $66,775 | $22,878,332 |
| 3 | 34 | $107,885 | $40,990 | $66,895 | $22,811,437 |
| 3 | 35 | $107,885 | $40,870 | $67,014 | $22,744,423 |
| 3 | 36 | $107,885 | $40,750 | $67,135 | $22,677,288 |
| 4 | 37 | $107,885 | $40,630 | $67,255 | $22,610,033 |
| 4 | 38 | $107,885 | $40,510 | $67,375 | $22,542,658 |
| 4 | 39 | $107,885 | $40,389 | $67,496 | $22,475,162 |
| 4 | 40 | $107,885 | $40,268 | $67,617 | $22,407,545 |
| 4 | 41 | $107,885 | $40,147 | $67,738 | $22,339,807 |
| 4 | 42 | $107,885 | $40,025 | $67,859 | $22,271,948 |
| 4 | 43 | $107,885 | $39,904 | $67,981 | $22,203,966 |
| 4 | 44 | $107,885 | $39,782 | $68,103 | $22,135,864 |
| 4 | 45 | $107,885 | $39,660 | $68,225 | $22,067,639 |
| 4 | 46 | $107,885 | $39,538 | $68,347 | $21,999,292 |
| 4 | 47 | $107,885 | $39,415 | $68,470 | $21,930,822 |
| 4 | 48 | $107,885 | $39,293 | $68,592 | $21,862,230 |
| 5 | 49 | $107,885 | $39,170 | $68,715 | $21,793,515 |
| 5 | 50 | $107,885 | $39,047 | $68,838 | $21,724,676 |
| 5 | 51 | $107,885 | $38,923 | $68,962 | $21,655,715 |
| 5 | 52 | $107,885 | $38,800 | $69,085 | $21,586,630 |
| 5 | 53 | $107,885 | $38,676 | $69,209 | $21,517,421 |
| 5 | 54 | $107,885 | $38,552 | $69,333 | $21,448,088 |
| 5 | 55 | $107,885 | $38,428 | $69,457 | $21,378,631 |
| 5 | 56 | $107,885 | $38,303 | $69,582 | $21,309,049 |
| 5 | 57 | $107,885 | $38,179 | $69,706 | $21,239,343 |
| 5 | 58 | $107,885 | $38,054 | $69,831 | $21,169,512 |
| 5 | 59 | $107,885 | $37,929 | $69,956 | $21,099,555 |
| 5 | 60 | $107,885 | $37,803 | $70,082 | $21,029,474 |
| 6 | 61 | $107,885 | $37,678 | $70,207 | $20,959,267 |
| 6 | 62 | $107,885 | $37,552 | $70,333 | $20,888,934 |
| 6 | 63 | $107,885 | $37,426 | $70,459 | $20,818,475 |
| 6 | 64 | $107,885 | $37,300 | $70,585 | $20,747,890 |
| 6 | 65 | $107,885 | $37,173 | $70,712 | $20,677,178 |
| 6 | 66 | $107,885 | $37,047 | $70,838 | $20,606,340 |
| 6 | 67 | $107,885 | $36,920 | $70,965 | $20,535,374 |
| 6 | 68 | $107,885 | $36,793 | $71,092 | $20,464,282 |
| 6 | 69 | $107,885 | $36,665 | $71,220 | $20,393,062 |
| 6 | 70 | $107,885 | $36,538 | $71,347 | $20,321,715 |
| 6 | 71 | $107,885 | $36,410 | $71,475 | $20,250,239 |
| 6 | 72 | $107,885 | $36,282 | $71,603 | $20,178,636 |
| 7 | 73 | $107,885 | $36,153 | $71,732 | $20,106,905 |
| 7 | 74 | $107,885 | $36,025 | $71,860 | $20,035,045 |
| 7 | 75 | $107,885 | $35,896 | $71,989 | $19,963,056 |
| 7 | 76 | $107,885 | $35,767 | $72,118 | $19,890,938 |
| 7 | 77 | $107,885 | $35,638 | $72,247 | $19,818,691 |
| 7 | 78 | $107,885 | $35,508 | $72,376 | $19,746,314 |
| 7 | 79 | $107,885 | $35,379 | $72,506 | $19,673,808 |
| 7 | 80 | $107,885 | $35,249 | $72,636 | $19,601,172 |
| 7 | 81 | $107,885 | $35,119 | $72,766 | $19,528,406 |
| 7 | 82 | $107,885 | $34,988 | $72,897 | $19,455,509 |
| 7 | 83 | $107,885 | $34,858 | $73,027 | $19,382,482 |
| 7 | 84 | $107,885 | $34,727 | $73,158 | $19,309,324 |
| 8 | 85 | $107,885 | $34,596 | $73,289 | $19,236,035 |
| 8 | 86 | $107,885 | $34,465 | $73,420 | $19,162,615 |
| 8 | 87 | $107,885 | $34,333 | $73,552 | $19,089,063 |
| 8 | 88 | $107,885 | $34,201 | $73,684 | $19,015,379 |
| 8 | 89 | $107,885 | $34,069 | $73,816 | $18,941,563 |
| 8 | 90 | $107,885 | $33,937 | $73,948 | $18,867,615 |
| 8 | 91 | $107,885 | $33,804 | $74,080 | $18,793,535 |
| 8 | 92 | $107,885 | $33,672 | $74,213 | $18,719,322 |
| 8 | 93 | $107,885 | $33,539 | $74,346 | $18,644,975 |
| 8 | 94 | $107,885 | $33,406 | $74,479 | $18,570,496 |
| 8 | 95 | $107,885 | $33,272 | $74,613 | $18,495,883 |
| 8 | 96 | $107,885 | $33,138 | $74,747 | $18,421,137 |
| 9 | 97 | $107,885 | $33,005 | $74,880 | $18,346,256 |
| 9 | 98 | $107,885 | $32,870 | $75,015 | $18,271,242 |
| 9 | 99 | $107,885 | $32,736 | $75,149 | $18,196,093 |
| 9 | 100 | $107,885 | $32,601 | $75,284 | $18,120,809 |
| 9 | 101 | $107,885 | $32,466 | $75,419 | $18,045,390 |
| 9 | 102 | $107,885 | $32,331 | $75,554 | $17,969,837 |
| 9 | 103 | $107,885 | $32,196 | $75,689 | $17,894,148 |
| 9 | 104 | $107,885 | $32,060 | $75,825 | $17,818,323 |
| 9 | 105 | $107,885 | $31,924 | $75,960 | $17,742,363 |
| 9 | 106 | $107,885 | $31,788 | $76,097 | $17,666,266 |
| 9 | 107 | $107,885 | $31,652 | $76,233 | $17,590,033 |
| 9 | 108 | $107,885 | $31,515 | $76,369 | $17,513,664 |
| 10 | 109 | $107,885 | $31,379 | $76,506 | $17,437,157 |
| 10 | 110 | $107,885 | $31,242 | $76,643 | $17,360,514 |
| 10 | 111 | $107,885 | $31,104 | $76,781 | $17,283,733 |
| 10 | 112 | $107,885 | $30,967 | $76,918 | $17,206,815 |
| 10 | 113 | $107,885 | $30,829 | $77,056 | $17,129,759 |
| 10 | 114 | $107,885 | $30,691 | $77,194 | $17,052,565 |
| 10 | 115 | $107,885 | $30,553 | $77,332 | $16,975,232 |
| 10 | 116 | $107,885 | $30,414 | $77,471 | $16,897,761 |
| 10 | 117 | $107,885 | $30,275 | $77,610 | $16,820,152 |
| 10 | 118 | $107,885 | $30,136 | $77,749 | $16,742,403 |
| 10 | 119 | $107,885 | $29,997 | $77,888 | $16,664,515 |
| 10 | 120 | $107,885 | $29,857 | $78,028 | $16,586,487 |
| 11 | 121 | $107,885 | $29,717 | $78,168 | $16,508,319 |
| 11 | 122 | $107,885 | $29,577 | $78,308 | $16,430,012 |
| 11 | 123 | $107,885 | $29,437 | $78,448 | $16,351,564 |
| 11 | 124 | $107,885 | $29,297 | $78,588 | $16,272,975 |
| 11 | 125 | $107,885 | $29,156 | $78,729 | $16,194,246 |
| 11 | 126 | $107,885 | $29,015 | $78,870 | $16,115,376 |
| 11 | 127 | $107,885 | $28,873 | $79,012 | $16,036,364 |
| 11 | 128 | $107,885 | $28,732 | $79,153 | $15,957,211 |
| 11 | 129 | $107,885 | $28,590 | $79,295 | $15,877,916 |
| 11 | 130 | $107,885 | $28,448 | $79,437 | $15,798,479 |
| 11 | 131 | $107,885 | $28,306 | $79,579 | $15,718,900 |
| 11 | 132 | $107,885 | $28,163 | $79,722 | $15,639,178 |
| 12 | 133 | $107,885 | $28,020 | $79,865 | $15,559,313 |
| 12 | 134 | $107,885 | $27,877 | $80,008 | $15,479,305 |
| 12 | 135 | $107,885 | $27,734 | $80,151 | $15,399,154 |
| 12 | 136 | $107,885 | $27,590 | $80,295 | $15,318,859 |
| 12 | 137 | $107,885 | $27,446 | $80,439 | $15,238,421 |
| 12 | 138 | $107,885 | $27,302 | $80,583 | $15,157,838 |
| 12 | 139 | $107,885 | $27,158 | $80,727 | $15,077,111 |
| 12 | 140 | $107,885 | $27,013 | $80,872 | $14,996,239 |
| 12 | 141 | $107,885 | $26,868 | $81,017 | $14,915,222 |
| 12 | 142 | $107,885 | $26,723 | $81,162 | $14,834,060 |
| 12 | 143 | $107,885 | $26,578 | $81,307 | $14,752,753 |
| 12 | 144 | $107,885 | $26,432 | $81,453 | $14,671,300 |
| 13 | 145 | $107,885 | $26,286 | $81,599 | $14,589,701 |
| 13 | 146 | $107,885 | $26,140 | $81,745 | $14,507,956 |
| 13 | 147 | $107,885 | $25,993 | $81,892 | $14,426,065 |
| 13 | 148 | $107,885 | $25,847 | $82,038 | $14,344,026 |
| 13 | 149 | $107,885 | $25,700 | $82,185 | $14,261,841 |
| 13 | 150 | $107,885 | $25,552 | $82,333 | $14,179,509 |
| 13 | 151 | $107,885 | $25,405 | $82,480 | $14,097,029 |
| 13 | 152 | $107,885 | $25,257 | $82,628 | $14,014,401 |
| 13 | 153 | $107,885 | $25,109 | $82,776 | $13,931,625 |
| 13 | 154 | $107,885 | $24,961 | $82,924 | $13,848,701 |
| 13 | 155 | $107,885 | $24,812 | $83,073 | $13,765,628 |
| 13 | 156 | $107,885 | $24,663 | $83,222 | $13,682,407 |
| 14 | 157 | $107,885 | $24,514 | $83,371 | $13,599,036 |
| 14 | 158 | $107,885 | $24,365 | $83,520 | $13,515,516 |
| 14 | 159 | $107,885 | $24,215 | $83,670 | $13,431,846 |
| 14 | 160 | $107,885 | $24,065 | $83,820 | $13,348,027 |
| 14 | 161 | $107,885 | $23,915 | $83,970 | $13,264,057 |
| 14 | 162 | $107,885 | $23,765 | $84,120 | $13,179,937 |
| 14 | 163 | $107,885 | $23,614 | $84,271 | $13,095,666 |
| 14 | 164 | $107,885 | $23,463 | $84,422 | $13,011,244 |
| 14 | 165 | $107,885 | $23,312 | $84,573 | $12,926,671 |
| 14 | 166 | $107,885 | $23,160 | $84,725 | $12,841,946 |
| 14 | 167 | $107,885 | $23,008 | $84,876 | $12,757,070 |
| 14 | 168 | $107,885 | $22,856 | $85,029 | $12,672,041 |
| 15 | 169 | $107,885 | $22,704 | $85,181 | $12,586,860 |
| 15 | 170 | $107,885 | $22,551 | $85,334 | $12,501,527 |
| 15 | 171 | $107,885 | $22,399 | $85,486 | $12,416,040 |
| 15 | 172 | $107,885 | $22,245 | $85,640 | $12,330,401 |
| 15 | 173 | $107,885 | $22,092 | $85,793 | $12,244,608 |
| 15 | 174 | $107,885 | $21,938 | $85,947 | $12,158,661 |
| 15 | 175 | $107,885 | $21,784 | $86,101 | $12,072,560 |
| 15 | 176 | $107,885 | $21,630 | $86,255 | $11,986,305 |
| 15 | 177 | $107,885 | $21,475 | $86,410 | $11,899,896 |
| 15 | 178 | $107,885 | $21,321 | $86,564 | $11,813,331 |
| 15 | 179 | $107,885 | $21,166 | $86,719 | $11,726,612 |
| 15 | 180 | $107,885 | $21,010 | $86,875 | $11,639,737 |
| 16 | 181 | $107,885 | $20,855 | $87,030 | $11,552,707 |
| 16 | 182 | $107,885 | $20,699 | $87,186 | $11,465,520 |
| 16 | 183 | $107,885 | $20,542 | $87,343 | $11,378,178 |
| 16 | 184 | $107,885 | $20,386 | $87,499 | $11,290,679 |
| 16 | 185 | $107,885 | $20,229 | $87,656 | $11,203,023 |
| 16 | 186 | $107,885 | $20,072 | $87,813 | $11,115,210 |
| 16 | 187 | $107,885 | $19,915 | $87,970 | $11,027,240 |
| 16 | 188 | $107,885 | $19,757 | $88,128 | $10,939,112 |
| 16 | 189 | $107,885 | $19,599 | $88,286 | $10,850,826 |
| 16 | 190 | $107,885 | $19,441 | $88,444 | $10,762,382 |
| 16 | 191 | $107,885 | $19,283 | $88,602 | $10,673,780 |
| 16 | 192 | $107,885 | $19,124 | $88,761 | $10,585,019 |
| 17 | 193 | $107,885 | $18,965 | $88,920 | $10,496,099 |
| 17 | 194 | $107,885 | $18,806 | $89,079 | $10,407,019 |
| 17 | 195 | $107,885 | $18,646 | $89,239 | $10,317,780 |
| 17 | 196 | $107,885 | $18,486 | $89,399 | $10,228,381 |
| 17 | 197 | $107,885 | $18,326 | $89,559 | $10,138,822 |
| 17 | 198 | $107,885 | $18,165 | $89,720 | $10,049,103 |
| 17 | 199 | $107,885 | $18,005 | $89,880 | $9,959,222 |
| 17 | 200 | $107,885 | $17,844 | $90,041 | $9,869,181 |
| 17 | 201 | $107,885 | $17,682 | $90,203 | $9,778,978 |
| 17 | 202 | $107,885 | $17,521 | $90,364 | $9,688,614 |
| 17 | 203 | $107,885 | $17,359 | $90,526 | $9,598,088 |
| 17 | 204 | $107,885 | $17,197 | $90,688 | $9,507,399 |
| 18 | 205 | $107,885 | $17,034 | $90,851 | $9,416,549 |
| 18 | 206 | $107,885 | $16,871 | $91,014 | $9,325,535 |
| 18 | 207 | $107,885 | $16,708 | $91,177 | $9,234,358 |
| 18 | 208 | $107,885 | $16,545 | $91,340 | $9,143,018 |
| 18 | 209 | $107,885 | $16,381 | $91,504 | $9,051,514 |
| 18 | 210 | $107,885 | $16,217 | $91,668 | $8,959,847 |
| 18 | 211 | $107,885 | $16,053 | $91,832 | $8,868,015 |
| 18 | 212 | $107,885 | $15,889 | $91,996 | $8,776,018 |
| 18 | 213 | $107,885 | $15,724 | $92,161 | $8,683,857 |
| 18 | 214 | $107,885 | $15,559 | $92,326 | $8,591,531 |
| 18 | 215 | $107,885 | $15,393 | $92,492 | $8,499,039 |
| 18 | 216 | $107,885 | $15,227 | $92,658 | $8,406,381 |
| 19 | 217 | $107,885 | $15,061 | $92,824 | $8,313,558 |
| 19 | 218 | $107,885 | $14,895 | $92,990 | $8,220,568 |
| 19 | 219 | $107,885 | $14,729 | $93,156 | $8,127,412 |
| 19 | 220 | $107,885 | $14,562 | $93,323 | $8,034,088 |
| 19 | 221 | $107,885 | $14,394 | $93,491 | $7,940,598 |
| 19 | 222 | $107,885 | $14,227 | $93,658 | $7,846,940 |
| 19 | 223 | $107,885 | $14,059 | $93,826 | $7,753,114 |
| 19 | 224 | $107,885 | $13,891 | $93,994 | $7,659,120 |
| 19 | 225 | $107,885 | $13,723 | $94,162 | $7,564,957 |
| 19 | 226 | $107,885 | $13,554 | $94,331 | $7,470,626 |
| 19 | 227 | $107,885 | $13,385 | $94,500 | $7,376,126 |
| 19 | 228 | $107,885 | $13,216 | $94,669 | $7,281,457 |
| 20 | 229 | $107,885 | $13,046 | $94,839 | $7,186,618 |
| 20 | 230 | $107,885 | $12,876 | $95,009 | $7,091,609 |
| 20 | 231 | $107,885 | $12,706 | $95,179 | $6,996,430 |
| 20 | 232 | $107,885 | $12,535 | $95,350 | $6,901,080 |
| 20 | 233 | $107,885 | $12,364 | $95,521 | $6,805,559 |
| 20 | 234 | $107,885 | $12,193 | $95,692 | $6,709,868 |
| 20 | 235 | $107,885 | $12,022 | $95,863 | $6,614,005 |
| 20 | 236 | $107,885 | $11,850 | $96,035 | $6,517,970 |
| 20 | 237 | $107,885 | $11,678 | $96,207 | $6,421,763 |
| 20 | 238 | $107,885 | $11,506 | $96,379 | $6,325,384 |
| 20 | 239 | $107,885 | $11,333 | $96,552 | $6,228,832 |
| 20 | 240 | $107,885 | $11,160 | $96,725 | $6,132,107 |
| 21 | 241 | $107,885 | $10,987 | $96,898 | $6,035,208 |
| 21 | 242 | $107,885 | $10,813 | $97,072 | $5,938,136 |
| 21 | 243 | $107,885 | $10,639 | $97,246 | $5,840,891 |
| 21 | 244 | $107,885 | $10,465 | $97,420 | $5,743,471 |
| 21 | 245 | $107,885 | $10,290 | $97,595 | $5,645,876 |
| 21 | 246 | $107,885 | $10,116 | $97,769 | $5,548,107 |
| 21 | 247 | $107,885 | $9,940 | $97,945 | $5,450,162 |
| 21 | 248 | $107,885 | $9,765 | $98,120 | $5,352,042 |
| 21 | 249 | $107,885 | $9,589 | $98,296 | $5,253,746 |
| 21 | 250 | $107,885 | $9,413 | $98,472 | $5,155,274 |
| 21 | 251 | $107,885 | $9,237 | $98,648 | $5,056,626 |
| 21 | 252 | $107,885 | $9,060 | $98,825 | $4,957,800 |
| 22 | 253 | $107,885 | $8,883 | $99,002 | $4,858,798 |
| 22 | 254 | $107,885 | $8,705 | $99,180 | $4,759,618 |
| 22 | 255 | $107,885 | $8,528 | $99,357 | $4,660,261 |
| 22 | 256 | $107,885 | $8,350 | $99,535 | $4,560,726 |
| 22 | 257 | $107,885 | $8,171 | $99,714 | $4,461,012 |
| 22 | 258 | $107,885 | $7,993 | $99,892 | $4,361,120 |
| 22 | 259 | $107,885 | $7,814 | $100,071 | $4,261,049 |
| 22 | 260 | $107,885 | $7,634 | $100,251 | $4,160,798 |
| 22 | 261 | $107,885 | $7,455 | $100,430 | $4,060,368 |
| 22 | 262 | $107,885 | $7,275 | $100,610 | $3,959,758 |
| 22 | 263 | $107,885 | $7,095 | $100,790 | $3,858,967 |
| 22 | 264 | $107,885 | $6,914 | $100,971 | $3,757,996 |
| 23 | 265 | $107,885 | $6,733 | $101,152 | $3,656,844 |
| 23 | 266 | $107,885 | $6,552 | $101,333 | $3,555,511 |
| 23 | 267 | $107,885 | $6,370 | $101,515 | $3,453,997 |
| 23 | 268 | $107,885 | $6,188 | $101,697 | $3,352,300 |
| 23 | 269 | $107,885 | $6,006 | $101,879 | $3,250,421 |
| 23 | 270 | $107,885 | $5,824 | $102,061 | $3,148,360 |
| 23 | 271 | $107,885 | $5,641 | $102,244 | $3,046,116 |
| 23 | 272 | $107,885 | $5,458 | $102,427 | $2,943,688 |
| 23 | 273 | $107,885 | $5,274 | $102,611 | $2,841,078 |
| 23 | 274 | $107,885 | $5,090 | $102,795 | $2,738,283 |
| 23 | 275 | $107,885 | $4,906 | $102,979 | $2,635,304 |
| 23 | 276 | $107,885 | $4,722 | $103,163 | $2,532,141 |
| 24 | 277 | $107,885 | $4,537 | $103,348 | $2,428,792 |
| 24 | 278 | $107,885 | $4,352 | $103,533 | $2,325,259 |
| 24 | 279 | $107,885 | $4,166 | $103,719 | $2,221,540 |
| 24 | 280 | $107,885 | $3,980 | $103,905 | $2,117,635 |
| 24 | 281 | $107,885 | $3,794 | $104,091 | $2,013,545 |
| 24 | 282 | $107,885 | $3,608 | $104,277 | $1,909,267 |
| 24 | 283 | $107,885 | $3,421 | $104,464 | $1,804,803 |
| 24 | 284 | $107,885 | $3,234 | $104,651 | $1,700,152 |
| 24 | 285 | $107,885 | $3,046 | $104,839 | $1,595,313 |
| 24 | 286 | $107,885 | $2,858 | $105,027 | $1,490,286 |
| 24 | 287 | $107,885 | $2,670 | $105,215 | $1,385,071 |
| 24 | 288 | $107,885 | $2,482 | $105,403 | $1,279,668 |
| 25 | 289 | $107,885 | $2,293 | $105,592 | $1,174,076 |
| 25 | 290 | $107,885 | $2,104 | $105,781 | $1,068,294 |
| 25 | 291 | $107,885 | $1,914 | $105,971 | $962,323 |
| 25 | 292 | $107,885 | $1,724 | $106,161 | $856,162 |
| 25 | 293 | $107,885 | $1,534 | $106,351 | $749,811 |
| 25 | 294 | $107,885 | $1,343 | $106,542 | $643,270 |
| 25 | 295 | $107,885 | $1,153 | $106,732 | $536,537 |
| 25 | 296 | $107,885 | $961 | $106,924 | $429,614 |
| 25 | 297 | $107,885 | $770 | $107,115 | $322,499 |
| 25 | 298 | $107,885 | $578 | $107,307 | $215,191 |
| 25 | 299 | $107,885 | $386 | $107,499 | $107,692 |
| 25 | 300 | $107,885 | $193 | $107,692 | $0 |
