首期 (港幣)
$25,600,000
每月還款 (港幣)
$165,579
總貸款額 (港幣)
$38,400,000
+
總利息 (港幣)
$11,273,653
=
總還款額 (港幣)
$49,673,653
| 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 | $165,579 | $68,800 | $96,779 | $38,303,221 |
| 1 | 2 | $165,579 | $68,627 | $96,952 | $38,206,269 |
| 1 | 3 | $165,579 | $68,453 | $97,126 | $38,109,143 |
| 1 | 4 | $165,579 | $68,279 | $97,300 | $38,011,843 |
| 1 | 5 | $165,579 | $68,105 | $97,474 | $37,914,369 |
| 1 | 6 | $165,579 | $67,930 | $97,649 | $37,816,720 |
| 1 | 7 | $165,579 | $67,755 | $97,824 | $37,718,896 |
| 1 | 8 | $165,579 | $67,580 | $97,999 | $37,620,897 |
| 1 | 9 | $165,579 | $67,404 | $98,175 | $37,522,722 |
| 1 | 10 | $165,579 | $67,228 | $98,351 | $37,424,371 |
| 1 | 11 | $165,579 | $67,052 | $98,527 | $37,325,845 |
| 1 | 12 | $165,579 | $66,875 | $98,703 | $37,227,141 |
| 2 | 13 | $165,579 | $66,699 | $98,880 | $37,128,261 |
| 2 | 14 | $165,579 | $66,521 | $99,057 | $37,029,204 |
| 2 | 15 | $165,579 | $66,344 | $99,235 | $36,929,969 |
| 2 | 16 | $165,579 | $66,166 | $99,413 | $36,830,556 |
| 2 | 17 | $165,579 | $65,988 | $99,591 | $36,730,965 |
| 2 | 18 | $165,579 | $65,810 | $99,769 | $36,631,196 |
| 2 | 19 | $165,579 | $65,631 | $99,948 | $36,531,248 |
| 2 | 20 | $165,579 | $65,452 | $100,127 | $36,431,121 |
| 2 | 21 | $165,579 | $65,272 | $100,306 | $36,330,815 |
| 2 | 22 | $165,579 | $65,093 | $100,486 | $36,230,329 |
| 2 | 23 | $165,579 | $64,913 | $100,666 | $36,129,662 |
| 2 | 24 | $165,579 | $64,732 | $100,847 | $36,028,816 |
| 3 | 25 | $165,579 | $64,552 | $101,027 | $35,927,789 |
| 3 | 26 | $165,579 | $64,371 | $101,208 | $35,826,580 |
| 3 | 27 | $165,579 | $64,189 | $101,390 | $35,725,191 |
| 3 | 28 | $165,579 | $64,008 | $101,571 | $35,623,620 |
| 3 | 29 | $165,579 | $63,826 | $101,753 | $35,521,866 |
| 3 | 30 | $165,579 | $63,643 | $101,935 | $35,419,931 |
| 3 | 31 | $165,579 | $63,461 | $102,118 | $35,317,813 |
| 3 | 32 | $165,579 | $63,278 | $102,301 | $35,215,512 |
| 3 | 33 | $165,579 | $63,094 | $102,484 | $35,113,027 |
| 3 | 34 | $165,579 | $62,911 | $102,668 | $35,010,359 |
| 3 | 35 | $165,579 | $62,727 | $102,852 | $34,907,507 |
| 3 | 36 | $165,579 | $62,543 | $103,036 | $34,804,471 |
| 4 | 37 | $165,579 | $62,358 | $103,221 | $34,701,250 |
| 4 | 38 | $165,579 | $62,173 | $103,406 | $34,597,845 |
| 4 | 39 | $165,579 | $61,988 | $103,591 | $34,494,254 |
| 4 | 40 | $165,579 | $61,802 | $103,777 | $34,390,477 |
| 4 | 41 | $165,579 | $61,616 | $103,963 | $34,286,514 |
| 4 | 42 | $165,579 | $61,430 | $104,149 | $34,182,365 |
| 4 | 43 | $165,579 | $61,243 | $104,335 | $34,078,030 |
| 4 | 44 | $165,579 | $61,056 | $104,522 | $33,973,508 |
| 4 | 45 | $165,579 | $60,869 | $104,710 | $33,868,798 |
| 4 | 46 | $165,579 | $60,682 | $104,897 | $33,763,901 |
| 4 | 47 | $165,579 | $60,494 | $105,085 | $33,658,816 |
| 4 | 48 | $165,579 | $60,305 | $105,273 | $33,553,542 |
| 5 | 49 | $165,579 | $60,117 | $105,462 | $33,448,080 |
| 5 | 50 | $165,579 | $59,928 | $105,651 | $33,342,429 |
| 5 | 51 | $165,579 | $59,739 | $105,840 | $33,236,589 |
| 5 | 52 | $165,579 | $59,549 | $106,030 | $33,130,559 |
| 5 | 53 | $165,579 | $59,359 | $106,220 | $33,024,339 |
| 5 | 54 | $165,579 | $59,169 | $106,410 | $32,917,929 |
| 5 | 55 | $165,579 | $58,978 | $106,601 | $32,811,328 |
| 5 | 56 | $165,579 | $58,787 | $106,792 | $32,704,536 |
| 5 | 57 | $165,579 | $58,596 | $106,983 | $32,597,553 |
| 5 | 58 | $165,579 | $58,404 | $107,175 | $32,490,378 |
| 5 | 59 | $165,579 | $58,212 | $107,367 | $32,383,011 |
| 5 | 60 | $165,579 | $58,020 | $107,559 | $32,275,451 |
| 6 | 61 | $165,579 | $57,827 | $107,752 | $32,167,699 |
| 6 | 62 | $165,579 | $57,634 | $107,945 | $32,059,754 |
| 6 | 63 | $165,579 | $57,440 | $108,138 | $31,951,616 |
| 6 | 64 | $165,579 | $57,247 | $108,332 | $31,843,284 |
| 6 | 65 | $165,579 | $57,053 | $108,526 | $31,734,757 |
| 6 | 66 | $165,579 | $56,858 | $108,721 | $31,626,037 |
| 6 | 67 | $165,579 | $56,663 | $108,916 | $31,517,121 |
| 6 | 68 | $165,579 | $56,468 | $109,111 | $31,408,011 |
| 6 | 69 | $165,579 | $56,273 | $109,306 | $31,298,704 |
| 6 | 70 | $165,579 | $56,077 | $109,502 | $31,189,202 |
| 6 | 71 | $165,579 | $55,881 | $109,698 | $31,079,504 |
| 6 | 72 | $165,579 | $55,684 | $109,895 | $30,969,609 |
| 7 | 73 | $165,579 | $55,487 | $110,092 | $30,859,518 |
| 7 | 74 | $165,579 | $55,290 | $110,289 | $30,749,229 |
| 7 | 75 | $165,579 | $55,092 | $110,486 | $30,638,743 |
| 7 | 76 | $165,579 | $54,894 | $110,684 | $30,528,058 |
| 7 | 77 | $165,579 | $54,696 | $110,883 | $30,417,175 |
| 7 | 78 | $165,579 | $54,497 | $111,081 | $30,306,094 |
| 7 | 79 | $165,579 | $54,298 | $111,280 | $30,194,814 |
| 7 | 80 | $165,579 | $54,099 | $111,480 | $30,083,334 |
| 7 | 81 | $165,579 | $53,899 | $111,680 | $29,971,654 |
| 7 | 82 | $165,579 | $53,699 | $111,880 | $29,859,775 |
| 7 | 83 | $165,579 | $53,499 | $112,080 | $29,747,694 |
| 7 | 84 | $165,579 | $53,298 | $112,281 | $29,635,414 |
| 8 | 85 | $165,579 | $53,097 | $112,482 | $29,522,932 |
| 8 | 86 | $165,579 | $52,895 | $112,684 | $29,410,248 |
| 8 | 87 | $165,579 | $52,693 | $112,885 | $29,297,362 |
| 8 | 88 | $165,579 | $52,491 | $113,088 | $29,184,275 |
| 8 | 89 | $165,579 | $52,288 | $113,290 | $29,070,984 |
| 8 | 90 | $165,579 | $52,086 | $113,493 | $28,957,491 |
| 8 | 91 | $165,579 | $51,882 | $113,697 | $28,843,794 |
| 8 | 92 | $165,579 | $51,678 | $113,900 | $28,729,894 |
| 8 | 93 | $165,579 | $51,474 | $114,104 | $28,615,790 |
| 8 | 94 | $165,579 | $51,270 | $114,309 | $28,501,481 |
| 8 | 95 | $165,579 | $51,065 | $114,514 | $28,386,967 |
| 8 | 96 | $165,579 | $50,860 | $114,719 | $28,272,248 |
| 9 | 97 | $165,579 | $50,654 | $114,924 | $28,157,324 |
| 9 | 98 | $165,579 | $50,449 | $115,130 | $28,042,193 |
| 9 | 99 | $165,579 | $50,242 | $115,337 | $27,926,857 |
| 9 | 100 | $165,579 | $50,036 | $115,543 | $27,811,314 |
| 9 | 101 | $165,579 | $49,829 | $115,750 | $27,695,563 |
| 9 | 102 | $165,579 | $49,621 | $115,958 | $27,579,606 |
| 9 | 103 | $165,579 | $49,413 | $116,165 | $27,463,440 |
| 9 | 104 | $165,579 | $49,205 | $116,374 | $27,347,067 |
| 9 | 105 | $165,579 | $48,997 | $116,582 | $27,230,485 |
| 9 | 106 | $165,579 | $48,788 | $116,791 | $27,113,694 |
| 9 | 107 | $165,579 | $48,579 | $117,000 | $26,996,694 |
| 9 | 108 | $165,579 | $48,369 | $117,210 | $26,879,484 |
| 10 | 109 | $165,579 | $48,159 | $117,420 | $26,762,064 |
| 10 | 110 | $165,579 | $47,949 | $117,630 | $26,644,434 |
| 10 | 111 | $165,579 | $47,738 | $117,841 | $26,526,593 |
| 10 | 112 | $165,579 | $47,527 | $118,052 | $26,408,541 |
| 10 | 113 | $165,579 | $47,315 | $118,264 | $26,290,278 |
| 10 | 114 | $165,579 | $47,103 | $118,475 | $26,171,802 |
| 10 | 115 | $165,579 | $46,891 | $118,688 | $26,053,114 |
| 10 | 116 | $165,579 | $46,678 | $118,900 | $25,934,214 |
| 10 | 117 | $165,579 | $46,465 | $119,113 | $25,815,101 |
| 10 | 118 | $165,579 | $46,252 | $119,327 | $25,695,774 |
| 10 | 119 | $165,579 | $46,038 | $119,541 | $25,576,233 |
| 10 | 120 | $165,579 | $45,824 | $119,755 | $25,456,479 |
| 11 | 121 | $165,579 | $45,610 | $119,969 | $25,336,509 |
| 11 | 122 | $165,579 | $45,395 | $120,184 | $25,216,325 |
| 11 | 123 | $165,579 | $45,179 | $120,400 | $25,095,925 |
| 11 | 124 | $165,579 | $44,964 | $120,615 | $24,975,310 |
| 11 | 125 | $165,579 | $44,747 | $120,831 | $24,854,479 |
| 11 | 126 | $165,579 | $44,531 | $121,048 | $24,733,431 |
| 11 | 127 | $165,579 | $44,314 | $121,265 | $24,612,166 |
| 11 | 128 | $165,579 | $44,097 | $121,482 | $24,490,684 |
| 11 | 129 | $165,579 | $43,879 | $121,700 | $24,368,984 |
| 11 | 130 | $165,579 | $43,661 | $121,918 | $24,247,067 |
| 11 | 131 | $165,579 | $43,443 | $122,136 | $24,124,930 |
| 11 | 132 | $165,579 | $43,224 | $122,355 | $24,002,575 |
| 12 | 133 | $165,579 | $43,005 | $122,574 | $23,880,001 |
| 12 | 134 | $165,579 | $42,785 | $122,794 | $23,757,207 |
| 12 | 135 | $165,579 | $42,565 | $123,014 | $23,634,193 |
| 12 | 136 | $165,579 | $42,345 | $123,234 | $23,510,959 |
| 12 | 137 | $165,579 | $42,124 | $123,455 | $23,387,504 |
| 12 | 138 | $165,579 | $41,903 | $123,676 | $23,263,828 |
| 12 | 139 | $165,579 | $41,681 | $123,898 | $23,139,930 |
| 12 | 140 | $165,579 | $41,459 | $124,120 | $23,015,810 |
| 12 | 141 | $165,579 | $41,237 | $124,342 | $22,891,468 |
| 12 | 142 | $165,579 | $41,014 | $124,565 | $22,766,903 |
| 12 | 143 | $165,579 | $40,791 | $124,788 | $22,642,115 |
| 12 | 144 | $165,579 | $40,567 | $125,012 | $22,517,103 |
| 13 | 145 | $165,579 | $40,343 | $125,236 | $22,391,868 |
| 13 | 146 | $165,579 | $40,119 | $125,460 | $22,266,407 |
| 13 | 147 | $165,579 | $39,894 | $125,685 | $22,140,723 |
| 13 | 148 | $165,579 | $39,669 | $125,910 | $22,014,813 |
| 13 | 149 | $165,579 | $39,443 | $126,136 | $21,888,677 |
| 13 | 150 | $165,579 | $39,217 | $126,362 | $21,762,315 |
| 13 | 151 | $165,579 | $38,991 | $126,588 | $21,635,727 |
| 13 | 152 | $165,579 | $38,764 | $126,815 | $21,508,912 |
| 13 | 153 | $165,579 | $38,537 | $127,042 | $21,381,870 |
| 13 | 154 | $165,579 | $38,309 | $127,270 | $21,254,601 |
| 13 | 155 | $165,579 | $38,081 | $127,498 | $21,127,103 |
| 13 | 156 | $165,579 | $37,853 | $127,726 | $20,999,377 |
| 14 | 157 | $165,579 | $37,624 | $127,955 | $20,871,422 |
| 14 | 158 | $165,579 | $37,395 | $128,184 | $20,743,238 |
| 14 | 159 | $165,579 | $37,165 | $128,414 | $20,614,824 |
| 14 | 160 | $165,579 | $36,935 | $128,644 | $20,486,180 |
| 14 | 161 | $165,579 | $36,704 | $128,874 | $20,357,305 |
| 14 | 162 | $165,579 | $36,474 | $129,105 | $20,228,200 |
| 14 | 163 | $165,579 | $36,242 | $129,337 | $20,098,863 |
| 14 | 164 | $165,579 | $36,010 | $129,568 | $19,969,295 |
| 14 | 165 | $165,579 | $35,778 | $129,801 | $19,839,495 |
| 14 | 166 | $165,579 | $35,546 | $130,033 | $19,709,462 |
| 14 | 167 | $165,579 | $35,313 | $130,266 | $19,579,195 |
| 14 | 168 | $165,579 | $35,079 | $130,499 | $19,448,696 |
| 15 | 169 | $165,579 | $34,846 | $130,733 | $19,317,963 |
| 15 | 170 | $165,579 | $34,611 | $130,967 | $19,186,995 |
| 15 | 171 | $165,579 | $34,377 | $131,202 | $19,055,793 |
| 15 | 172 | $165,579 | $34,142 | $131,437 | $18,924,356 |
| 15 | 173 | $165,579 | $33,906 | $131,673 | $18,792,683 |
| 15 | 174 | $165,579 | $33,670 | $131,909 | $18,660,775 |
| 15 | 175 | $165,579 | $33,434 | $132,145 | $18,528,630 |
| 15 | 176 | $165,579 | $33,197 | $132,382 | $18,396,248 |
| 15 | 177 | $165,579 | $32,960 | $132,619 | $18,263,629 |
| 15 | 178 | $165,579 | $32,722 | $132,857 | $18,130,772 |
| 15 | 179 | $165,579 | $32,484 | $133,095 | $17,997,678 |
| 15 | 180 | $165,579 | $32,246 | $133,333 | $17,864,345 |
| 16 | 181 | $165,579 | $32,007 | $133,572 | $17,730,773 |
| 16 | 182 | $165,579 | $31,768 | $133,811 | $17,596,962 |
| 16 | 183 | $165,579 | $31,528 | $134,051 | $17,462,911 |
| 16 | 184 | $165,579 | $31,288 | $134,291 | $17,328,620 |
| 16 | 185 | $165,579 | $31,047 | $134,532 | $17,194,088 |
| 16 | 186 | $165,579 | $30,806 | $134,773 | $17,059,315 |
| 16 | 187 | $165,579 | $30,565 | $135,014 | $16,924,301 |
| 16 | 188 | $165,579 | $30,323 | $135,256 | $16,789,045 |
| 16 | 189 | $165,579 | $30,080 | $135,498 | $16,653,546 |
| 16 | 190 | $165,579 | $29,838 | $135,741 | $16,517,805 |
| 16 | 191 | $165,579 | $29,594 | $135,984 | $16,381,821 |
| 16 | 192 | $165,579 | $29,351 | $136,228 | $16,245,593 |
| 17 | 193 | $165,579 | $29,107 | $136,472 | $16,109,120 |
| 17 | 194 | $165,579 | $28,862 | $136,717 | $15,972,404 |
| 17 | 195 | $165,579 | $28,617 | $136,962 | $15,835,442 |
| 17 | 196 | $165,579 | $28,372 | $137,207 | $15,698,235 |
| 17 | 197 | $165,579 | $28,126 | $137,453 | $15,560,782 |
| 17 | 198 | $165,579 | $27,880 | $137,699 | $15,423,083 |
| 17 | 199 | $165,579 | $27,633 | $137,946 | $15,285,137 |
| 17 | 200 | $165,579 | $27,386 | $138,193 | $15,146,944 |
| 17 | 201 | $165,579 | $27,138 | $138,441 | $15,008,504 |
| 17 | 202 | $165,579 | $26,890 | $138,689 | $14,869,815 |
| 17 | 203 | $165,579 | $26,642 | $138,937 | $14,730,878 |
| 17 | 204 | $165,579 | $26,393 | $139,186 | $14,591,692 |
| 18 | 205 | $165,579 | $26,143 | $139,435 | $14,452,257 |
| 18 | 206 | $165,579 | $25,894 | $139,685 | $14,312,572 |
| 18 | 207 | $165,579 | $25,643 | $139,935 | $14,172,636 |
| 18 | 208 | $165,579 | $25,393 | $140,186 | $14,032,450 |
| 18 | 209 | $165,579 | $25,141 | $140,437 | $13,892,012 |
| 18 | 210 | $165,579 | $24,890 | $140,689 | $13,751,323 |
| 18 | 211 | $165,579 | $24,638 | $140,941 | $13,610,382 |
| 18 | 212 | $165,579 | $24,385 | $141,194 | $13,469,189 |
| 18 | 213 | $165,579 | $24,132 | $141,447 | $13,327,742 |
| 18 | 214 | $165,579 | $23,879 | $141,700 | $13,186,042 |
| 18 | 215 | $165,579 | $23,625 | $141,954 | $13,044,088 |
| 18 | 216 | $165,579 | $23,371 | $142,208 | $12,901,880 |
| 19 | 217 | $165,579 | $23,116 | $142,463 | $12,759,417 |
| 19 | 218 | $165,579 | $22,861 | $142,718 | $12,616,699 |
| 19 | 219 | $165,579 | $22,605 | $142,974 | $12,473,725 |
| 19 | 220 | $165,579 | $22,349 | $143,230 | $12,330,495 |
| 19 | 221 | $165,579 | $22,092 | $143,487 | $12,187,008 |
| 19 | 222 | $165,579 | $21,835 | $143,744 | $12,043,265 |
| 19 | 223 | $165,579 | $21,578 | $144,001 | $11,899,263 |
| 19 | 224 | $165,579 | $21,320 | $144,259 | $11,755,004 |
| 19 | 225 | $165,579 | $21,061 | $144,518 | $11,610,486 |
| 19 | 226 | $165,579 | $20,802 | $144,777 | $11,465,709 |
| 19 | 227 | $165,579 | $20,543 | $145,036 | $11,320,673 |
| 19 | 228 | $165,579 | $20,283 | $145,296 | $11,175,377 |
| 20 | 229 | $165,579 | $20,023 | $145,556 | $11,029,821 |
| 20 | 230 | $165,579 | $19,762 | $145,817 | $10,884,004 |
| 20 | 231 | $165,579 | $19,501 | $146,078 | $10,737,926 |
| 20 | 232 | $165,579 | $19,239 | $146,340 | $10,591,586 |
| 20 | 233 | $165,579 | $18,977 | $146,602 | $10,444,983 |
| 20 | 234 | $165,579 | $18,714 | $146,865 | $10,298,118 |
| 20 | 235 | $165,579 | $18,451 | $147,128 | $10,150,990 |
| 20 | 236 | $165,579 | $18,187 | $147,392 | $10,003,599 |
| 20 | 237 | $165,579 | $17,923 | $147,656 | $9,855,943 |
| 20 | 238 | $165,579 | $17,659 | $147,920 | $9,708,023 |
| 20 | 239 | $165,579 | $17,394 | $148,185 | $9,559,837 |
| 20 | 240 | $165,579 | $17,128 | $148,451 | $9,411,387 |
| 21 | 241 | $165,579 | $16,862 | $148,717 | $9,262,670 |
| 21 | 242 | $165,579 | $16,596 | $148,983 | $9,113,687 |
| 21 | 243 | $165,579 | $16,329 | $149,250 | $8,964,436 |
| 21 | 244 | $165,579 | $16,061 | $149,518 | $8,814,919 |
| 21 | 245 | $165,579 | $15,793 | $149,785 | $8,665,133 |
| 21 | 246 | $165,579 | $15,525 | $150,054 | $8,515,080 |
| 21 | 247 | $165,579 | $15,256 | $150,323 | $8,364,757 |
| 21 | 248 | $165,579 | $14,987 | $150,592 | $8,214,165 |
| 21 | 249 | $165,579 | $14,717 | $150,862 | $8,063,303 |
| 21 | 250 | $165,579 | $14,447 | $151,132 | $7,912,171 |
| 21 | 251 | $165,579 | $14,176 | $151,403 | $7,760,768 |
| 21 | 252 | $165,579 | $13,905 | $151,674 | $7,609,094 |
| 22 | 253 | $165,579 | $13,633 | $151,946 | $7,457,148 |
| 22 | 254 | $165,579 | $13,361 | $152,218 | $7,304,930 |
| 22 | 255 | $165,579 | $13,088 | $152,491 | $7,152,439 |
| 22 | 256 | $165,579 | $12,815 | $152,764 | $6,999,675 |
| 22 | 257 | $165,579 | $12,541 | $153,038 | $6,846,637 |
| 22 | 258 | $165,579 | $12,267 | $153,312 | $6,693,325 |
| 22 | 259 | $165,579 | $11,992 | $153,587 | $6,539,739 |
| 22 | 260 | $165,579 | $11,717 | $153,862 | $6,385,877 |
| 22 | 261 | $165,579 | $11,441 | $154,137 | $6,231,740 |
| 22 | 262 | $165,579 | $11,165 | $154,414 | $6,077,326 |
| 22 | 263 | $165,579 | $10,889 | $154,690 | $5,922,636 |
| 22 | 264 | $165,579 | $10,611 | $154,967 | $5,767,668 |
| 23 | 265 | $165,579 | $10,334 | $155,245 | $5,612,423 |
| 23 | 266 | $165,579 | $10,056 | $155,523 | $5,456,900 |
| 23 | 267 | $165,579 | $9,777 | $155,802 | $5,301,098 |
| 23 | 268 | $165,579 | $9,498 | $156,081 | $5,145,017 |
| 23 | 269 | $165,579 | $9,218 | $156,361 | $4,988,656 |
| 23 | 270 | $165,579 | $8,938 | $156,641 | $4,832,015 |
| 23 | 271 | $165,579 | $8,657 | $156,921 | $4,675,094 |
| 23 | 272 | $165,579 | $8,376 | $157,203 | $4,517,891 |
| 23 | 273 | $165,579 | $8,095 | $157,484 | $4,360,407 |
| 23 | 274 | $165,579 | $7,812 | $157,766 | $4,202,640 |
| 23 | 275 | $165,579 | $7,530 | $158,049 | $4,044,591 |
| 23 | 276 | $165,579 | $7,247 | $158,332 | $3,886,259 |
| 24 | 277 | $165,579 | $6,963 | $158,616 | $3,727,643 |
| 24 | 278 | $165,579 | $6,679 | $158,900 | $3,568,743 |
| 24 | 279 | $165,579 | $6,394 | $159,185 | $3,409,558 |
| 24 | 280 | $165,579 | $6,109 | $159,470 | $3,250,088 |
| 24 | 281 | $165,579 | $5,823 | $159,756 | $3,090,332 |
| 24 | 282 | $165,579 | $5,537 | $160,042 | $2,930,290 |
| 24 | 283 | $165,579 | $5,250 | $160,329 | $2,769,962 |
| 24 | 284 | $165,579 | $4,963 | $160,616 | $2,609,346 |
| 24 | 285 | $165,579 | $4,675 | $160,904 | $2,448,442 |
| 24 | 286 | $165,579 | $4,387 | $161,192 | $2,287,250 |
| 24 | 287 | $165,579 | $4,098 | $161,481 | $2,125,769 |
| 24 | 288 | $165,579 | $3,809 | $161,770 | $1,963,999 |
| 25 | 289 | $165,579 | $3,519 | $162,060 | $1,801,939 |
| 25 | 290 | $165,579 | $3,228 | $162,350 | $1,639,588 |
| 25 | 291 | $165,579 | $2,938 | $162,641 | $1,476,947 |
| 25 | 292 | $165,579 | $2,646 | $162,933 | $1,314,014 |
| 25 | 293 | $165,579 | $2,354 | $163,225 | $1,150,790 |
| 25 | 294 | $165,579 | $2,062 | $163,517 | $987,273 |
| 25 | 295 | $165,579 | $1,769 | $163,810 | $823,463 |
| 25 | 296 | $165,579 | $1,475 | $164,103 | $659,359 |
| 25 | 297 | $165,579 | $1,181 | $164,397 | $494,962 |
| 25 | 298 | $165,579 | $887 | $164,692 | $330,270 |
| 25 | 299 | $165,579 | $592 | $164,987 | $165,283 |
| 25 | 300 | $165,579 | $296 | $165,283 | $0 |
