首期 (港幣)
$26,800,000
每月還款 (港幣)
$173,340
總貸款額 (港幣)
$40,200,000
+
總利息 (港幣)
$11,802,106
=
總還款額 (港幣)
$52,002,106
| 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 | $173,340 | $72,025 | $101,315 | $40,098,685 |
| 1 | 2 | $173,340 | $71,843 | $101,497 | $39,997,188 |
| 1 | 3 | $173,340 | $71,662 | $101,679 | $39,895,509 |
| 1 | 4 | $173,340 | $71,479 | $101,861 | $39,793,648 |
| 1 | 5 | $173,340 | $71,297 | $102,043 | $39,691,605 |
| 1 | 6 | $173,340 | $71,114 | $102,226 | $39,589,379 |
| 1 | 7 | $173,340 | $70,931 | $102,409 | $39,486,969 |
| 1 | 8 | $173,340 | $70,747 | $102,593 | $39,384,376 |
| 1 | 9 | $173,340 | $70,564 | $102,777 | $39,281,600 |
| 1 | 10 | $173,340 | $70,380 | $102,961 | $39,178,639 |
| 1 | 11 | $173,340 | $70,195 | $103,145 | $39,075,493 |
| 1 | 12 | $173,340 | $70,010 | $103,330 | $38,972,163 |
| 2 | 13 | $173,340 | $69,825 | $103,515 | $38,868,648 |
| 2 | 14 | $173,340 | $69,640 | $103,701 | $38,764,947 |
| 2 | 15 | $173,340 | $69,454 | $103,886 | $38,661,061 |
| 2 | 16 | $173,340 | $69,268 | $104,073 | $38,556,988 |
| 2 | 17 | $173,340 | $69,081 | $104,259 | $38,452,729 |
| 2 | 18 | $173,340 | $68,894 | $104,446 | $38,348,283 |
| 2 | 19 | $173,340 | $68,707 | $104,633 | $38,243,650 |
| 2 | 20 | $173,340 | $68,520 | $104,820 | $38,138,830 |
| 2 | 21 | $173,340 | $68,332 | $105,008 | $38,033,822 |
| 2 | 22 | $173,340 | $68,144 | $105,196 | $37,928,625 |
| 2 | 23 | $173,340 | $67,955 | $105,385 | $37,823,240 |
| 2 | 24 | $173,340 | $67,767 | $105,574 | $37,717,667 |
| 3 | 25 | $173,340 | $67,577 | $105,763 | $37,611,904 |
| 3 | 26 | $173,340 | $67,388 | $105,952 | $37,505,951 |
| 3 | 27 | $173,340 | $67,198 | $106,142 | $37,399,809 |
| 3 | 28 | $173,340 | $67,008 | $106,332 | $37,293,477 |
| 3 | 29 | $173,340 | $66,817 | $106,523 | $37,186,954 |
| 3 | 30 | $173,340 | $66,627 | $106,714 | $37,080,240 |
| 3 | 31 | $173,340 | $66,435 | $106,905 | $36,973,335 |
| 3 | 32 | $173,340 | $66,244 | $107,096 | $36,866,239 |
| 3 | 33 | $173,340 | $66,052 | $107,288 | $36,758,951 |
| 3 | 34 | $173,340 | $65,860 | $107,481 | $36,651,470 |
| 3 | 35 | $173,340 | $65,667 | $107,673 | $36,543,797 |
| 3 | 36 | $173,340 | $65,474 | $107,866 | $36,435,931 |
| 4 | 37 | $173,340 | $65,281 | $108,059 | $36,327,871 |
| 4 | 38 | $173,340 | $65,087 | $108,253 | $36,219,619 |
| 4 | 39 | $173,340 | $64,893 | $108,447 | $36,111,172 |
| 4 | 40 | $173,340 | $64,699 | $108,641 | $36,002,530 |
| 4 | 41 | $173,340 | $64,505 | $108,836 | $35,893,695 |
| 4 | 42 | $173,340 | $64,310 | $109,031 | $35,784,664 |
| 4 | 43 | $173,340 | $64,114 | $109,226 | $35,675,438 |
| 4 | 44 | $173,340 | $63,918 | $109,422 | $35,566,016 |
| 4 | 45 | $173,340 | $63,722 | $109,618 | $35,456,398 |
| 4 | 46 | $173,340 | $63,526 | $109,814 | $35,346,584 |
| 4 | 47 | $173,340 | $63,329 | $110,011 | $35,236,573 |
| 4 | 48 | $173,340 | $63,132 | $110,208 | $35,126,364 |
| 5 | 49 | $173,340 | $62,935 | $110,406 | $35,015,959 |
| 5 | 50 | $173,340 | $62,737 | $110,603 | $34,905,355 |
| 5 | 51 | $173,340 | $62,539 | $110,802 | $34,794,554 |
| 5 | 52 | $173,340 | $62,340 | $111,000 | $34,683,554 |
| 5 | 53 | $173,340 | $62,141 | $111,199 | $34,572,355 |
| 5 | 54 | $173,340 | $61,942 | $111,398 | $34,460,956 |
| 5 | 55 | $173,340 | $61,743 | $111,598 | $34,349,359 |
| 5 | 56 | $173,340 | $61,543 | $111,798 | $34,237,561 |
| 5 | 57 | $173,340 | $61,342 | $111,998 | $34,125,563 |
| 5 | 58 | $173,340 | $61,142 | $112,199 | $34,013,364 |
| 5 | 59 | $173,340 | $60,941 | $112,400 | $33,900,964 |
| 5 | 60 | $173,340 | $60,739 | $112,601 | $33,788,363 |
| 6 | 61 | $173,340 | $60,537 | $112,803 | $33,675,560 |
| 6 | 62 | $173,340 | $60,335 | $113,005 | $33,562,555 |
| 6 | 63 | $173,340 | $60,133 | $113,207 | $33,449,348 |
| 6 | 64 | $173,340 | $59,930 | $113,410 | $33,335,938 |
| 6 | 65 | $173,340 | $59,727 | $113,613 | $33,222,324 |
| 6 | 66 | $173,340 | $59,523 | $113,817 | $33,108,507 |
| 6 | 67 | $173,340 | $59,319 | $114,021 | $32,994,486 |
| 6 | 68 | $173,340 | $59,115 | $114,225 | $32,880,261 |
| 6 | 69 | $173,340 | $58,910 | $114,430 | $32,765,831 |
| 6 | 70 | $173,340 | $58,705 | $114,635 | $32,651,196 |
| 6 | 71 | $173,340 | $58,500 | $114,840 | $32,536,356 |
| 6 | 72 | $173,340 | $58,294 | $115,046 | $32,421,310 |
| 7 | 73 | $173,340 | $58,088 | $115,252 | $32,306,058 |
| 7 | 74 | $173,340 | $57,882 | $115,459 | $32,190,599 |
| 7 | 75 | $173,340 | $57,675 | $115,666 | $32,074,934 |
| 7 | 76 | $173,340 | $57,468 | $115,873 | $31,959,061 |
| 7 | 77 | $173,340 | $57,260 | $116,080 | $31,842,980 |
| 7 | 78 | $173,340 | $57,052 | $116,288 | $31,726,692 |
| 7 | 79 | $173,340 | $56,844 | $116,497 | $31,610,195 |
| 7 | 80 | $173,340 | $56,635 | $116,705 | $31,493,490 |
| 7 | 81 | $173,340 | $56,426 | $116,915 | $31,376,575 |
| 7 | 82 | $173,340 | $56,216 | $117,124 | $31,259,451 |
| 7 | 83 | $173,340 | $56,007 | $117,334 | $31,142,118 |
| 7 | 84 | $173,340 | $55,796 | $117,544 | $31,024,574 |
| 8 | 85 | $173,340 | $55,586 | $117,755 | $30,906,819 |
| 8 | 86 | $173,340 | $55,375 | $117,966 | $30,788,853 |
| 8 | 87 | $173,340 | $55,163 | $118,177 | $30,670,676 |
| 8 | 88 | $173,340 | $54,952 | $118,389 | $30,552,288 |
| 8 | 89 | $173,340 | $54,740 | $118,601 | $30,433,687 |
| 8 | 90 | $173,340 | $54,527 | $118,813 | $30,314,873 |
| 8 | 91 | $173,340 | $54,314 | $119,026 | $30,195,847 |
| 8 | 92 | $173,340 | $54,101 | $119,239 | $30,076,608 |
| 8 | 93 | $173,340 | $53,887 | $119,453 | $29,957,155 |
| 8 | 94 | $173,340 | $53,673 | $119,667 | $29,837,488 |
| 8 | 95 | $173,340 | $53,459 | $119,882 | $29,717,606 |
| 8 | 96 | $173,340 | $53,244 | $120,096 | $29,597,510 |
| 9 | 97 | $173,340 | $53,029 | $120,311 | $29,477,198 |
| 9 | 98 | $173,340 | $52,813 | $120,527 | $29,356,671 |
| 9 | 99 | $173,340 | $52,597 | $120,743 | $29,235,928 |
| 9 | 100 | $173,340 | $52,381 | $120,959 | $29,114,969 |
| 9 | 101 | $173,340 | $52,164 | $121,176 | $28,993,793 |
| 9 | 102 | $173,340 | $51,947 | $121,393 | $28,872,400 |
| 9 | 103 | $173,340 | $51,730 | $121,611 | $28,750,789 |
| 9 | 104 | $173,340 | $51,512 | $121,829 | $28,628,961 |
| 9 | 105 | $173,340 | $51,294 | $122,047 | $28,506,914 |
| 9 | 106 | $173,340 | $51,075 | $122,265 | $28,384,648 |
| 9 | 107 | $173,340 | $50,856 | $122,485 | $28,262,164 |
| 9 | 108 | $173,340 | $50,636 | $122,704 | $28,139,460 |
| 10 | 109 | $173,340 | $50,417 | $122,924 | $28,016,536 |
| 10 | 110 | $173,340 | $50,196 | $123,144 | $27,893,392 |
| 10 | 111 | $173,340 | $49,976 | $123,365 | $27,770,027 |
| 10 | 112 | $173,340 | $49,755 | $123,586 | $27,646,441 |
| 10 | 113 | $173,340 | $49,533 | $123,807 | $27,522,634 |
| 10 | 114 | $173,340 | $49,311 | $124,029 | $27,398,605 |
| 10 | 115 | $173,340 | $49,089 | $124,251 | $27,274,354 |
| 10 | 116 | $173,340 | $48,867 | $124,474 | $27,149,880 |
| 10 | 117 | $173,340 | $48,644 | $124,697 | $27,025,184 |
| 10 | 118 | $173,340 | $48,420 | $124,920 | $26,900,263 |
| 10 | 119 | $173,340 | $48,196 | $125,144 | $26,775,119 |
| 10 | 120 | $173,340 | $47,972 | $125,368 | $26,649,751 |
| 11 | 121 | $173,340 | $47,747 | $125,593 | $26,524,158 |
| 11 | 122 | $173,340 | $47,522 | $125,818 | $26,398,340 |
| 11 | 123 | $173,340 | $47,297 | $126,043 | $26,272,297 |
| 11 | 124 | $173,340 | $47,071 | $126,269 | $26,146,028 |
| 11 | 125 | $173,340 | $46,845 | $126,495 | $26,019,532 |
| 11 | 126 | $173,340 | $46,618 | $126,722 | $25,892,810 |
| 11 | 127 | $173,340 | $46,391 | $126,949 | $25,765,861 |
| 11 | 128 | $173,340 | $46,164 | $127,177 | $25,638,685 |
| 11 | 129 | $173,340 | $45,936 | $127,404 | $25,511,280 |
| 11 | 130 | $173,340 | $45,708 | $127,633 | $25,383,648 |
| 11 | 131 | $173,340 | $45,479 | $127,861 | $25,255,786 |
| 11 | 132 | $173,340 | $45,250 | $128,090 | $25,127,696 |
| 12 | 133 | $173,340 | $45,020 | $128,320 | $24,999,376 |
| 12 | 134 | $173,340 | $44,791 | $128,550 | $24,870,826 |
| 12 | 135 | $173,340 | $44,560 | $128,780 | $24,742,046 |
| 12 | 136 | $173,340 | $44,329 | $129,011 | $24,613,035 |
| 12 | 137 | $173,340 | $44,098 | $129,242 | $24,483,793 |
| 12 | 138 | $173,340 | $43,867 | $129,474 | $24,354,320 |
| 12 | 139 | $173,340 | $43,635 | $129,706 | $24,224,614 |
| 12 | 140 | $173,340 | $43,402 | $129,938 | $24,094,676 |
| 12 | 141 | $173,340 | $43,170 | $130,171 | $23,964,506 |
| 12 | 142 | $173,340 | $42,936 | $130,404 | $23,834,102 |
| 12 | 143 | $173,340 | $42,703 | $130,638 | $23,703,464 |
| 12 | 144 | $173,340 | $42,469 | $130,872 | $23,572,592 |
| 13 | 145 | $173,340 | $42,234 | $131,106 | $23,441,486 |
| 13 | 146 | $173,340 | $41,999 | $131,341 | $23,310,145 |
| 13 | 147 | $173,340 | $41,764 | $131,576 | $23,178,569 |
| 13 | 148 | $173,340 | $41,528 | $131,812 | $23,046,757 |
| 13 | 149 | $173,340 | $41,292 | $132,048 | $22,914,709 |
| 13 | 150 | $173,340 | $41,056 | $132,285 | $22,782,424 |
| 13 | 151 | $173,340 | $40,819 | $132,522 | $22,649,902 |
| 13 | 152 | $173,340 | $40,581 | $132,759 | $22,517,143 |
| 13 | 153 | $173,340 | $40,343 | $132,997 | $22,384,146 |
| 13 | 154 | $173,340 | $40,105 | $133,235 | $22,250,910 |
| 13 | 155 | $173,340 | $39,866 | $133,474 | $22,117,436 |
| 13 | 156 | $173,340 | $39,627 | $133,713 | $21,983,723 |
| 14 | 157 | $173,340 | $39,388 | $133,953 | $21,849,770 |
| 14 | 158 | $173,340 | $39,148 | $134,193 | $21,715,577 |
| 14 | 159 | $173,340 | $38,907 | $134,433 | $21,581,144 |
| 14 | 160 | $173,340 | $38,666 | $134,674 | $21,446,470 |
| 14 | 161 | $173,340 | $38,425 | $134,915 | $21,311,554 |
| 14 | 162 | $173,340 | $38,183 | $135,157 | $21,176,397 |
| 14 | 163 | $173,340 | $37,941 | $135,399 | $21,040,998 |
| 14 | 164 | $173,340 | $37,698 | $135,642 | $20,905,356 |
| 14 | 165 | $173,340 | $37,455 | $135,885 | $20,769,471 |
| 14 | 166 | $173,340 | $37,212 | $136,128 | $20,633,343 |
| 14 | 167 | $173,340 | $36,968 | $136,372 | $20,496,970 |
| 14 | 168 | $173,340 | $36,724 | $136,617 | $20,360,354 |
| 15 | 169 | $173,340 | $36,479 | $136,861 | $20,223,492 |
| 15 | 170 | $173,340 | $36,234 | $137,107 | $20,086,386 |
| 15 | 171 | $173,340 | $35,988 | $137,352 | $19,949,033 |
| 15 | 172 | $173,340 | $35,742 | $137,598 | $19,811,435 |
| 15 | 173 | $173,340 | $35,495 | $137,845 | $19,673,590 |
| 15 | 174 | $173,340 | $35,249 | $138,092 | $19,535,498 |
| 15 | 175 | $173,340 | $35,001 | $138,339 | $19,397,159 |
| 15 | 176 | $173,340 | $34,753 | $138,587 | $19,258,572 |
| 15 | 177 | $173,340 | $34,505 | $138,835 | $19,119,737 |
| 15 | 178 | $173,340 | $34,256 | $139,084 | $18,980,652 |
| 15 | 179 | $173,340 | $34,007 | $139,333 | $18,841,319 |
| 15 | 180 | $173,340 | $33,757 | $139,583 | $18,701,736 |
| 16 | 181 | $173,340 | $33,507 | $139,833 | $18,561,903 |
| 16 | 182 | $173,340 | $33,257 | $140,084 | $18,421,819 |
| 16 | 183 | $173,340 | $33,006 | $140,335 | $18,281,485 |
| 16 | 184 | $173,340 | $32,754 | $140,586 | $18,140,899 |
| 16 | 185 | $173,340 | $32,502 | $140,838 | $18,000,061 |
| 16 | 186 | $173,340 | $32,250 | $141,090 | $17,858,971 |
| 16 | 187 | $173,340 | $31,997 | $141,343 | $17,717,628 |
| 16 | 188 | $173,340 | $31,744 | $141,596 | $17,576,031 |
| 16 | 189 | $173,340 | $31,490 | $141,850 | $17,434,181 |
| 16 | 190 | $173,340 | $31,236 | $142,104 | $17,292,077 |
| 16 | 191 | $173,340 | $30,982 | $142,359 | $17,149,719 |
| 16 | 192 | $173,340 | $30,727 | $142,614 | $17,007,105 |
| 17 | 193 | $173,340 | $30,471 | $142,869 | $16,864,235 |
| 17 | 194 | $173,340 | $30,215 | $143,125 | $16,721,110 |
| 17 | 195 | $173,340 | $29,959 | $143,382 | $16,577,729 |
| 17 | 196 | $173,340 | $29,702 | $143,639 | $16,434,090 |
| 17 | 197 | $173,340 | $29,444 | $143,896 | $16,290,194 |
| 17 | 198 | $173,340 | $29,187 | $144,154 | $16,146,040 |
| 17 | 199 | $173,340 | $28,928 | $144,412 | $16,001,628 |
| 17 | 200 | $173,340 | $28,670 | $144,671 | $15,856,957 |
| 17 | 201 | $173,340 | $28,410 | $144,930 | $15,712,027 |
| 17 | 202 | $173,340 | $28,151 | $145,190 | $15,566,838 |
| 17 | 203 | $173,340 | $27,891 | $145,450 | $15,421,388 |
| 17 | 204 | $173,340 | $27,630 | $145,710 | $15,275,678 |
| 18 | 205 | $173,340 | $27,369 | $145,971 | $15,129,706 |
| 18 | 206 | $173,340 | $27,107 | $146,233 | $14,983,473 |
| 18 | 207 | $173,340 | $26,845 | $146,495 | $14,836,978 |
| 18 | 208 | $173,340 | $26,583 | $146,757 | $14,690,221 |
| 18 | 209 | $173,340 | $26,320 | $147,020 | $14,543,201 |
| 18 | 210 | $173,340 | $26,057 | $147,284 | $14,395,917 |
| 18 | 211 | $173,340 | $25,793 | $147,548 | $14,248,369 |
| 18 | 212 | $173,340 | $25,528 | $147,812 | $14,100,557 |
| 18 | 213 | $173,340 | $25,263 | $148,077 | $13,952,480 |
| 18 | 214 | $173,340 | $24,998 | $148,342 | $13,804,138 |
| 18 | 215 | $173,340 | $24,732 | $148,608 | $13,655,530 |
| 18 | 216 | $173,340 | $24,466 | $148,874 | $13,506,656 |
| 19 | 217 | $173,340 | $24,199 | $149,141 | $13,357,515 |
| 19 | 218 | $173,340 | $23,932 | $149,408 | $13,208,107 |
| 19 | 219 | $173,340 | $23,665 | $149,676 | $13,058,431 |
| 19 | 220 | $173,340 | $23,396 | $149,944 | $12,908,487 |
| 19 | 221 | $173,340 | $23,128 | $150,213 | $12,758,274 |
| 19 | 222 | $173,340 | $22,859 | $150,482 | $12,607,793 |
| 19 | 223 | $173,340 | $22,589 | $150,751 | $12,457,041 |
| 19 | 224 | $173,340 | $22,319 | $151,021 | $12,306,020 |
| 19 | 225 | $173,340 | $22,048 | $151,292 | $12,154,728 |
| 19 | 226 | $173,340 | $21,777 | $151,563 | $12,003,165 |
| 19 | 227 | $173,340 | $21,506 | $151,835 | $11,851,330 |
| 19 | 228 | $173,340 | $21,234 | $152,107 | $11,699,223 |
| 20 | 229 | $173,340 | $20,961 | $152,379 | $11,546,844 |
| 20 | 230 | $173,340 | $20,688 | $152,652 | $11,394,192 |
| 20 | 231 | $173,340 | $20,415 | $152,926 | $11,241,266 |
| 20 | 232 | $173,340 | $20,141 | $153,200 | $11,088,066 |
| 20 | 233 | $173,340 | $19,866 | $153,474 | $10,934,592 |
| 20 | 234 | $173,340 | $19,591 | $153,749 | $10,780,843 |
| 20 | 235 | $173,340 | $19,316 | $154,025 | $10,626,818 |
| 20 | 236 | $173,340 | $19,040 | $154,301 | $10,472,517 |
| 20 | 237 | $173,340 | $18,763 | $154,577 | $10,317,940 |
| 20 | 238 | $173,340 | $18,486 | $154,854 | $10,163,086 |
| 20 | 239 | $173,340 | $18,209 | $155,131 | $10,007,955 |
| 20 | 240 | $173,340 | $17,931 | $155,409 | $9,852,545 |
| 21 | 241 | $173,340 | $17,652 | $155,688 | $9,696,857 |
| 21 | 242 | $173,340 | $17,374 | $155,967 | $9,540,891 |
| 21 | 243 | $173,340 | $17,094 | $156,246 | $9,384,644 |
| 21 | 244 | $173,340 | $16,814 | $156,526 | $9,228,118 |
| 21 | 245 | $173,340 | $16,534 | $156,807 | $9,071,312 |
| 21 | 246 | $173,340 | $16,253 | $157,088 | $8,914,224 |
| 21 | 247 | $173,340 | $15,971 | $157,369 | $8,756,855 |
| 21 | 248 | $173,340 | $15,689 | $157,651 | $8,599,204 |
| 21 | 249 | $173,340 | $15,407 | $157,933 | $8,441,270 |
| 21 | 250 | $173,340 | $15,124 | $158,216 | $8,283,054 |
| 21 | 251 | $173,340 | $14,840 | $158,500 | $8,124,554 |
| 21 | 252 | $173,340 | $14,556 | $158,784 | $7,965,770 |
| 22 | 253 | $173,340 | $14,272 | $159,068 | $7,806,702 |
| 22 | 254 | $173,340 | $13,987 | $159,353 | $7,647,349 |
| 22 | 255 | $173,340 | $13,701 | $159,639 | $7,487,710 |
| 22 | 256 | $173,340 | $13,415 | $159,925 | $7,327,785 |
| 22 | 257 | $173,340 | $13,129 | $160,211 | $7,167,574 |
| 22 | 258 | $173,340 | $12,842 | $160,498 | $7,007,075 |
| 22 | 259 | $173,340 | $12,554 | $160,786 | $6,846,289 |
| 22 | 260 | $173,340 | $12,266 | $161,074 | $6,685,215 |
| 22 | 261 | $173,340 | $11,978 | $161,363 | $6,523,852 |
| 22 | 262 | $173,340 | $11,689 | $161,652 | $6,362,201 |
| 22 | 263 | $173,340 | $11,399 | $161,941 | $6,200,259 |
| 22 | 264 | $173,340 | $11,109 | $162,232 | $6,038,028 |
| 23 | 265 | $173,340 | $10,818 | $162,522 | $5,875,505 |
| 23 | 266 | $173,340 | $10,527 | $162,813 | $5,712,692 |
| 23 | 267 | $173,340 | $10,235 | $163,105 | $5,549,587 |
| 23 | 268 | $173,340 | $9,943 | $163,397 | $5,386,189 |
| 23 | 269 | $173,340 | $9,650 | $163,690 | $5,222,499 |
| 23 | 270 | $173,340 | $9,357 | $163,983 | $5,058,516 |
| 23 | 271 | $173,340 | $9,063 | $164,277 | $4,894,239 |
| 23 | 272 | $173,340 | $8,769 | $164,572 | $4,729,667 |
| 23 | 273 | $173,340 | $8,474 | $164,866 | $4,564,801 |
| 23 | 274 | $173,340 | $8,179 | $165,162 | $4,399,639 |
| 23 | 275 | $173,340 | $7,883 | $165,458 | $4,234,182 |
| 23 | 276 | $173,340 | $7,586 | $165,754 | $4,068,427 |
| 24 | 277 | $173,340 | $7,289 | $166,051 | $3,902,376 |
| 24 | 278 | $173,340 | $6,992 | $166,349 | $3,736,028 |
| 24 | 279 | $173,340 | $6,694 | $166,647 | $3,569,381 |
| 24 | 280 | $173,340 | $6,395 | $166,945 | $3,402,436 |
| 24 | 281 | $173,340 | $6,096 | $167,244 | $3,235,192 |
| 24 | 282 | $173,340 | $5,796 | $167,544 | $3,067,648 |
| 24 | 283 | $173,340 | $5,496 | $167,844 | $2,899,803 |
| 24 | 284 | $173,340 | $5,195 | $168,145 | $2,731,659 |
| 24 | 285 | $173,340 | $4,894 | $168,446 | $2,563,212 |
| 24 | 286 | $173,340 | $4,592 | $168,748 | $2,394,465 |
| 24 | 287 | $173,340 | $4,290 | $169,050 | $2,225,414 |
| 24 | 288 | $173,340 | $3,987 | $169,353 | $2,056,061 |
| 25 | 289 | $173,340 | $3,684 | $169,657 | $1,886,405 |
| 25 | 290 | $173,340 | $3,380 | $169,961 | $1,716,444 |
| 25 | 291 | $173,340 | $3,075 | $170,265 | $1,546,179 |
| 25 | 292 | $173,340 | $2,770 | $170,570 | $1,375,609 |
| 25 | 293 | $173,340 | $2,465 | $170,876 | $1,204,733 |
| 25 | 294 | $173,340 | $2,158 | $171,182 | $1,033,551 |
| 25 | 295 | $173,340 | $1,852 | $171,489 | $862,063 |
| 25 | 296 | $173,340 | $1,545 | $171,796 | $690,267 |
| 25 | 297 | $173,340 | $1,237 | $172,104 | $518,163 |
| 25 | 298 | $173,340 | $928 | $172,412 | $345,751 |
| 25 | 299 | $173,340 | $619 | $172,721 | $173,030 |
| 25 | 300 | $173,340 | $310 | $173,030 | $0 |
