首期 (港幣)
$16,800,000
每月還款 (港幣)
$108,661
總貸款額 (港幣)
$25,200,000
+
總利息 (港幣)
$7,398,335
=
總還款額 (港幣)
$32,598,335
| 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 | $108,661 | $45,150 | $63,511 | $25,136,489 |
| 1 | 2 | $108,661 | $45,036 | $63,625 | $25,072,864 |
| 1 | 3 | $108,661 | $44,922 | $63,739 | $25,009,125 |
| 1 | 4 | $108,661 | $44,808 | $63,853 | $24,945,272 |
| 1 | 5 | $108,661 | $44,694 | $63,968 | $24,881,304 |
| 1 | 6 | $108,661 | $44,579 | $64,082 | $24,817,222 |
| 1 | 7 | $108,661 | $44,464 | $64,197 | $24,753,025 |
| 1 | 8 | $108,661 | $44,349 | $64,312 | $24,688,713 |
| 1 | 9 | $108,661 | $44,234 | $64,427 | $24,624,286 |
| 1 | 10 | $108,661 | $44,119 | $64,543 | $24,559,744 |
| 1 | 11 | $108,661 | $44,003 | $64,658 | $24,495,085 |
| 1 | 12 | $108,661 | $43,887 | $64,774 | $24,430,311 |
| 2 | 13 | $108,661 | $43,771 | $64,890 | $24,365,421 |
| 2 | 14 | $108,661 | $43,655 | $65,006 | $24,300,415 |
| 2 | 15 | $108,661 | $43,538 | $65,123 | $24,235,292 |
| 2 | 16 | $108,661 | $43,422 | $65,240 | $24,170,052 |
| 2 | 17 | $108,661 | $43,305 | $65,356 | $24,104,696 |
| 2 | 18 | $108,661 | $43,188 | $65,474 | $24,039,222 |
| 2 | 19 | $108,661 | $43,070 | $65,591 | $23,973,632 |
| 2 | 20 | $108,661 | $42,953 | $65,708 | $23,907,923 |
| 2 | 21 | $108,661 | $42,835 | $65,826 | $23,842,097 |
| 2 | 22 | $108,661 | $42,717 | $65,944 | $23,776,153 |
| 2 | 23 | $108,661 | $42,599 | $66,062 | $23,710,091 |
| 2 | 24 | $108,661 | $42,481 | $66,181 | $23,643,910 |
| 3 | 25 | $108,661 | $42,362 | $66,299 | $23,577,611 |
| 3 | 26 | $108,661 | $42,243 | $66,418 | $23,511,193 |
| 3 | 27 | $108,661 | $42,124 | $66,537 | $23,444,657 |
| 3 | 28 | $108,661 | $42,005 | $66,656 | $23,378,000 |
| 3 | 29 | $108,661 | $41,886 | $66,776 | $23,311,225 |
| 3 | 30 | $108,661 | $41,766 | $66,895 | $23,244,330 |
| 3 | 31 | $108,661 | $41,646 | $67,015 | $23,177,315 |
| 3 | 32 | $108,661 | $41,526 | $67,135 | $23,110,180 |
| 3 | 33 | $108,661 | $41,406 | $67,255 | $23,042,924 |
| 3 | 34 | $108,661 | $41,285 | $67,376 | $22,975,548 |
| 3 | 35 | $108,661 | $41,165 | $67,497 | $22,908,052 |
| 3 | 36 | $108,661 | $41,044 | $67,618 | $22,840,434 |
| 4 | 37 | $108,661 | $40,922 | $67,739 | $22,772,696 |
| 4 | 38 | $108,661 | $40,801 | $67,860 | $22,704,835 |
| 4 | 39 | $108,661 | $40,679 | $67,982 | $22,636,854 |
| 4 | 40 | $108,661 | $40,558 | $68,103 | $22,568,750 |
| 4 | 41 | $108,661 | $40,436 | $68,225 | $22,500,525 |
| 4 | 42 | $108,661 | $40,313 | $68,348 | $22,432,177 |
| 4 | 43 | $108,661 | $40,191 | $68,470 | $22,363,707 |
| 4 | 44 | $108,661 | $40,068 | $68,593 | $22,295,114 |
| 4 | 45 | $108,661 | $39,945 | $68,716 | $22,226,399 |
| 4 | 46 | $108,661 | $39,822 | $68,839 | $22,157,560 |
| 4 | 47 | $108,661 | $39,699 | $68,962 | $22,088,598 |
| 4 | 48 | $108,661 | $39,575 | $69,086 | $22,019,512 |
| 5 | 49 | $108,661 | $39,452 | $69,209 | $21,950,303 |
| 5 | 50 | $108,661 | $39,328 | $69,333 | $21,880,969 |
| 5 | 51 | $108,661 | $39,203 | $69,458 | $21,811,511 |
| 5 | 52 | $108,661 | $39,079 | $69,582 | $21,741,929 |
| 5 | 53 | $108,661 | $38,954 | $69,707 | $21,672,222 |
| 5 | 54 | $108,661 | $38,829 | $69,832 | $21,602,391 |
| 5 | 55 | $108,661 | $38,704 | $69,957 | $21,532,434 |
| 5 | 56 | $108,661 | $38,579 | $70,082 | $21,462,352 |
| 5 | 57 | $108,661 | $38,453 | $70,208 | $21,392,144 |
| 5 | 58 | $108,661 | $38,328 | $70,334 | $21,321,810 |
| 5 | 59 | $108,661 | $38,202 | $70,460 | $21,251,351 |
| 5 | 60 | $108,661 | $38,075 | $70,586 | $21,180,765 |
| 6 | 61 | $108,661 | $37,949 | $70,712 | $21,110,053 |
| 6 | 62 | $108,661 | $37,822 | $70,839 | $21,039,214 |
| 6 | 63 | $108,661 | $37,695 | $70,966 | $20,968,248 |
| 6 | 64 | $108,661 | $37,568 | $71,093 | $20,897,155 |
| 6 | 65 | $108,661 | $37,441 | $71,220 | $20,825,935 |
| 6 | 66 | $108,661 | $37,313 | $71,348 | $20,754,587 |
| 6 | 67 | $108,661 | $37,185 | $71,476 | $20,683,111 |
| 6 | 68 | $108,661 | $37,057 | $71,604 | $20,611,507 |
| 6 | 69 | $108,661 | $36,929 | $71,732 | $20,539,775 |
| 6 | 70 | $108,661 | $36,800 | $71,861 | $20,467,914 |
| 6 | 71 | $108,661 | $36,672 | $71,989 | $20,395,925 |
| 6 | 72 | $108,661 | $36,543 | $72,118 | $20,323,806 |
| 7 | 73 | $108,661 | $36,413 | $72,248 | $20,251,559 |
| 7 | 74 | $108,661 | $36,284 | $72,377 | $20,179,182 |
| 7 | 75 | $108,661 | $36,154 | $72,507 | $20,106,675 |
| 7 | 76 | $108,661 | $36,024 | $72,637 | $20,034,038 |
| 7 | 77 | $108,661 | $35,894 | $72,767 | $19,961,271 |
| 7 | 78 | $108,661 | $35,764 | $72,897 | $19,888,374 |
| 7 | 79 | $108,661 | $35,633 | $73,028 | $19,815,346 |
| 7 | 80 | $108,661 | $35,502 | $73,159 | $19,742,188 |
| 7 | 81 | $108,661 | $35,371 | $73,290 | $19,668,898 |
| 7 | 82 | $108,661 | $35,240 | $73,421 | $19,595,477 |
| 7 | 83 | $108,661 | $35,109 | $73,553 | $19,521,924 |
| 7 | 84 | $108,661 | $34,977 | $73,684 | $19,448,240 |
| 8 | 85 | $108,661 | $34,845 | $73,816 | $19,374,424 |
| 8 | 86 | $108,661 | $34,713 | $73,949 | $19,300,475 |
| 8 | 87 | $108,661 | $34,580 | $74,081 | $19,226,394 |
| 8 | 88 | $108,661 | $34,447 | $74,214 | $19,152,180 |
| 8 | 89 | $108,661 | $34,314 | $74,347 | $19,077,833 |
| 8 | 90 | $108,661 | $34,181 | $74,480 | $19,003,353 |
| 8 | 91 | $108,661 | $34,048 | $74,613 | $18,928,740 |
| 8 | 92 | $108,661 | $33,914 | $74,747 | $18,853,993 |
| 8 | 93 | $108,661 | $33,780 | $74,881 | $18,779,112 |
| 8 | 94 | $108,661 | $33,646 | $75,015 | $18,704,097 |
| 8 | 95 | $108,661 | $33,512 | $75,150 | $18,628,947 |
| 8 | 96 | $108,661 | $33,377 | $75,284 | $18,553,663 |
| 9 | 97 | $108,661 | $33,242 | $75,419 | $18,478,244 |
| 9 | 98 | $108,661 | $33,107 | $75,554 | $18,402,689 |
| 9 | 99 | $108,661 | $32,971 | $75,690 | $18,327,000 |
| 9 | 100 | $108,661 | $32,836 | $75,825 | $18,251,175 |
| 9 | 101 | $108,661 | $32,700 | $75,961 | $18,175,213 |
| 9 | 102 | $108,661 | $32,564 | $76,097 | $18,099,116 |
| 9 | 103 | $108,661 | $32,428 | $76,234 | $18,022,883 |
| 9 | 104 | $108,661 | $32,291 | $76,370 | $17,946,513 |
| 9 | 105 | $108,661 | $32,154 | $76,507 | $17,870,006 |
| 9 | 106 | $108,661 | $32,017 | $76,644 | $17,793,362 |
| 9 | 107 | $108,661 | $31,880 | $76,781 | $17,716,580 |
| 9 | 108 | $108,661 | $31,742 | $76,919 | $17,639,661 |
| 10 | 109 | $108,661 | $31,604 | $77,057 | $17,562,605 |
| 10 | 110 | $108,661 | $31,466 | $77,195 | $17,485,410 |
| 10 | 111 | $108,661 | $31,328 | $77,333 | $17,408,077 |
| 10 | 112 | $108,661 | $31,189 | $77,472 | $17,330,605 |
| 10 | 113 | $108,661 | $31,051 | $77,610 | $17,252,995 |
| 10 | 114 | $108,661 | $30,912 | $77,750 | $17,175,245 |
| 10 | 115 | $108,661 | $30,772 | $77,889 | $17,097,356 |
| 10 | 116 | $108,661 | $30,633 | $78,028 | $17,019,328 |
| 10 | 117 | $108,661 | $30,493 | $78,168 | $16,941,160 |
| 10 | 118 | $108,661 | $30,353 | $78,308 | $16,862,852 |
| 10 | 119 | $108,661 | $30,213 | $78,449 | $16,784,403 |
| 10 | 120 | $108,661 | $30,072 | $78,589 | $16,705,814 |
| 11 | 121 | $108,661 | $29,931 | $78,730 | $16,627,084 |
| 11 | 122 | $108,661 | $29,790 | $78,871 | $16,548,213 |
| 11 | 123 | $108,661 | $29,649 | $79,012 | $16,469,201 |
| 11 | 124 | $108,661 | $29,507 | $79,154 | $16,390,047 |
| 11 | 125 | $108,661 | $29,366 | $79,296 | $16,310,752 |
| 11 | 126 | $108,661 | $29,223 | $79,438 | $16,231,314 |
| 11 | 127 | $108,661 | $29,081 | $79,580 | $16,151,734 |
| 11 | 128 | $108,661 | $28,939 | $79,723 | $16,072,011 |
| 11 | 129 | $108,661 | $28,796 | $79,865 | $15,992,146 |
| 11 | 130 | $108,661 | $28,653 | $80,009 | $15,912,137 |
| 11 | 131 | $108,661 | $28,509 | $80,152 | $15,831,986 |
| 11 | 132 | $108,661 | $28,366 | $80,295 | $15,751,690 |
| 12 | 133 | $108,661 | $28,222 | $80,439 | $15,671,251 |
| 12 | 134 | $108,661 | $28,078 | $80,583 | $15,590,667 |
| 12 | 135 | $108,661 | $27,933 | $80,728 | $15,509,939 |
| 12 | 136 | $108,661 | $27,789 | $80,872 | $15,429,067 |
| 12 | 137 | $108,661 | $27,644 | $81,017 | $15,348,050 |
| 12 | 138 | $108,661 | $27,499 | $81,163 | $15,266,887 |
| 12 | 139 | $108,661 | $27,353 | $81,308 | $15,185,579 |
| 12 | 140 | $108,661 | $27,207 | $81,454 | $15,104,125 |
| 12 | 141 | $108,661 | $27,062 | $81,600 | $15,022,526 |
| 12 | 142 | $108,661 | $26,915 | $81,746 | $14,940,780 |
| 12 | 143 | $108,661 | $26,769 | $81,892 | $14,858,888 |
| 12 | 144 | $108,661 | $26,622 | $82,039 | $14,776,849 |
| 13 | 145 | $108,661 | $26,475 | $82,186 | $14,694,663 |
| 13 | 146 | $108,661 | $26,328 | $82,333 | $14,612,330 |
| 13 | 147 | $108,661 | $26,180 | $82,481 | $14,529,849 |
| 13 | 148 | $108,661 | $26,033 | $82,628 | $14,447,221 |
| 13 | 149 | $108,661 | $25,885 | $82,777 | $14,364,444 |
| 13 | 150 | $108,661 | $25,736 | $82,925 | $14,281,519 |
| 13 | 151 | $108,661 | $25,588 | $83,073 | $14,198,446 |
| 13 | 152 | $108,661 | $25,439 | $83,222 | $14,115,224 |
| 13 | 153 | $108,661 | $25,290 | $83,371 | $14,031,852 |
| 13 | 154 | $108,661 | $25,140 | $83,521 | $13,948,332 |
| 13 | 155 | $108,661 | $24,991 | $83,670 | $13,864,661 |
| 13 | 156 | $108,661 | $24,841 | $83,820 | $13,780,841 |
| 14 | 157 | $108,661 | $24,691 | $83,970 | $13,696,871 |
| 14 | 158 | $108,661 | $24,540 | $84,121 | $13,612,750 |
| 14 | 159 | $108,661 | $24,390 | $84,272 | $13,528,478 |
| 14 | 160 | $108,661 | $24,239 | $84,423 | $13,444,056 |
| 14 | 161 | $108,661 | $24,087 | $84,574 | $13,359,482 |
| 14 | 162 | $108,661 | $23,936 | $84,725 | $13,274,756 |
| 14 | 163 | $108,661 | $23,784 | $84,877 | $13,189,879 |
| 14 | 164 | $108,661 | $23,632 | $85,029 | $13,104,850 |
| 14 | 165 | $108,661 | $23,480 | $85,182 | $13,019,668 |
| 14 | 166 | $108,661 | $23,327 | $85,334 | $12,934,334 |
| 14 | 167 | $108,661 | $23,174 | $85,487 | $12,848,847 |
| 14 | 168 | $108,661 | $23,021 | $85,640 | $12,763,207 |
| 15 | 169 | $108,661 | $22,867 | $85,794 | $12,677,413 |
| 15 | 170 | $108,661 | $22,714 | $85,947 | $12,591,466 |
| 15 | 171 | $108,661 | $22,560 | $86,101 | $12,505,364 |
| 15 | 172 | $108,661 | $22,405 | $86,256 | $12,419,109 |
| 15 | 173 | $108,661 | $22,251 | $86,410 | $12,332,698 |
| 15 | 174 | $108,661 | $22,096 | $86,565 | $12,246,133 |
| 15 | 175 | $108,661 | $21,941 | $86,720 | $12,159,413 |
| 15 | 176 | $108,661 | $21,786 | $86,876 | $12,072,538 |
| 15 | 177 | $108,661 | $21,630 | $87,031 | $11,985,507 |
| 15 | 178 | $108,661 | $21,474 | $87,187 | $11,898,319 |
| 15 | 179 | $108,661 | $21,318 | $87,343 | $11,810,976 |
| 15 | 180 | $108,661 | $21,161 | $87,500 | $11,723,476 |
| 16 | 181 | $108,661 | $21,005 | $87,657 | $11,635,820 |
| 16 | 182 | $108,661 | $20,848 | $87,814 | $11,548,006 |
| 16 | 183 | $108,661 | $20,690 | $87,971 | $11,460,035 |
| 16 | 184 | $108,661 | $20,533 | $88,129 | $11,371,907 |
| 16 | 185 | $108,661 | $20,375 | $88,286 | $11,283,620 |
| 16 | 186 | $108,661 | $20,216 | $88,445 | $11,195,176 |
| 16 | 187 | $108,661 | $20,058 | $88,603 | $11,106,573 |
| 16 | 188 | $108,661 | $19,899 | $88,762 | $11,017,811 |
| 16 | 189 | $108,661 | $19,740 | $88,921 | $10,928,890 |
| 16 | 190 | $108,661 | $19,581 | $89,080 | $10,839,810 |
| 16 | 191 | $108,661 | $19,421 | $89,240 | $10,750,570 |
| 16 | 192 | $108,661 | $19,261 | $89,400 | $10,661,170 |
| 17 | 193 | $108,661 | $19,101 | $89,560 | $10,571,610 |
| 17 | 194 | $108,661 | $18,941 | $89,720 | $10,481,890 |
| 17 | 195 | $108,661 | $18,780 | $89,881 | $10,392,009 |
| 17 | 196 | $108,661 | $18,619 | $90,042 | $10,301,967 |
| 17 | 197 | $108,661 | $18,458 | $90,203 | $10,211,763 |
| 17 | 198 | $108,661 | $18,296 | $90,365 | $10,121,398 |
| 17 | 199 | $108,661 | $18,134 | $90,527 | $10,030,871 |
| 17 | 200 | $108,661 | $17,972 | $90,689 | $9,940,182 |
| 17 | 201 | $108,661 | $17,809 | $90,852 | $9,849,331 |
| 17 | 202 | $108,661 | $17,647 | $91,014 | $9,758,316 |
| 17 | 203 | $108,661 | $17,484 | $91,177 | $9,667,139 |
| 17 | 204 | $108,661 | $17,320 | $91,341 | $9,575,798 |
| 18 | 205 | $108,661 | $17,157 | $91,504 | $9,484,293 |
| 18 | 206 | $108,661 | $16,993 | $91,668 | $9,392,625 |
| 18 | 207 | $108,661 | $16,828 | $91,833 | $9,300,792 |
| 18 | 208 | $108,661 | $16,664 | $91,997 | $9,208,795 |
| 18 | 209 | $108,661 | $16,499 | $92,162 | $9,116,633 |
| 18 | 210 | $108,661 | $16,334 | $92,327 | $9,024,306 |
| 18 | 211 | $108,661 | $16,169 | $92,493 | $8,931,813 |
| 18 | 212 | $108,661 | $16,003 | $92,658 | $8,839,155 |
| 18 | 213 | $108,661 | $15,837 | $92,824 | $8,746,331 |
| 18 | 214 | $108,661 | $15,671 | $92,991 | $8,653,340 |
| 18 | 215 | $108,661 | $15,504 | $93,157 | $8,560,183 |
| 18 | 216 | $108,661 | $15,337 | $93,324 | $8,466,859 |
| 19 | 217 | $108,661 | $15,170 | $93,491 | $8,373,368 |
| 19 | 218 | $108,661 | $15,002 | $93,659 | $8,279,709 |
| 19 | 219 | $108,661 | $14,834 | $93,827 | $8,185,882 |
| 19 | 220 | $108,661 | $14,666 | $93,995 | $8,091,887 |
| 19 | 221 | $108,661 | $14,498 | $94,163 | $7,997,724 |
| 19 | 222 | $108,661 | $14,329 | $94,332 | $7,903,392 |
| 19 | 223 | $108,661 | $14,160 | $94,501 | $7,808,892 |
| 19 | 224 | $108,661 | $13,991 | $94,670 | $7,714,221 |
| 19 | 225 | $108,661 | $13,821 | $94,840 | $7,619,382 |
| 19 | 226 | $108,661 | $13,651 | $95,010 | $7,524,372 |
| 19 | 227 | $108,661 | $13,481 | $95,180 | $7,429,192 |
| 19 | 228 | $108,661 | $13,311 | $95,350 | $7,333,841 |
| 20 | 229 | $108,661 | $13,140 | $95,521 | $7,238,320 |
| 20 | 230 | $108,661 | $12,969 | $95,692 | $7,142,628 |
| 20 | 231 | $108,661 | $12,797 | $95,864 | $7,046,764 |
| 20 | 232 | $108,661 | $12,625 | $96,036 | $6,950,728 |
| 20 | 233 | $108,661 | $12,453 | $96,208 | $6,854,520 |
| 20 | 234 | $108,661 | $12,281 | $96,380 | $6,758,140 |
| 20 | 235 | $108,661 | $12,108 | $96,553 | $6,661,587 |
| 20 | 236 | $108,661 | $11,935 | $96,726 | $6,564,862 |
| 20 | 237 | $108,661 | $11,762 | $96,899 | $6,467,963 |
| 20 | 238 | $108,661 | $11,588 | $97,073 | $6,370,890 |
| 20 | 239 | $108,661 | $11,415 | $97,247 | $6,273,643 |
| 20 | 240 | $108,661 | $11,240 | $97,421 | $6,176,222 |
| 21 | 241 | $108,661 | $11,066 | $97,595 | $6,078,627 |
| 21 | 242 | $108,661 | $10,891 | $97,770 | $5,980,857 |
| 21 | 243 | $108,661 | $10,716 | $97,945 | $5,882,911 |
| 21 | 244 | $108,661 | $10,540 | $98,121 | $5,784,790 |
| 21 | 245 | $108,661 | $10,364 | $98,297 | $5,686,494 |
| 21 | 246 | $108,661 | $10,188 | $98,473 | $5,588,021 |
| 21 | 247 | $108,661 | $10,012 | $98,649 | $5,489,372 |
| 21 | 248 | $108,661 | $9,835 | $98,826 | $5,390,546 |
| 21 | 249 | $108,661 | $9,658 | $99,003 | $5,291,543 |
| 21 | 250 | $108,661 | $9,481 | $99,180 | $5,192,362 |
| 21 | 251 | $108,661 | $9,303 | $99,358 | $5,093,004 |
| 21 | 252 | $108,661 | $9,125 | $99,536 | $4,993,468 |
| 22 | 253 | $108,661 | $8,947 | $99,714 | $4,893,753 |
| 22 | 254 | $108,661 | $8,768 | $99,893 | $4,793,860 |
| 22 | 255 | $108,661 | $8,589 | $100,072 | $4,693,788 |
| 22 | 256 | $108,661 | $8,410 | $100,251 | $4,593,537 |
| 22 | 257 | $108,661 | $8,230 | $100,431 | $4,493,106 |
| 22 | 258 | $108,661 | $8,050 | $100,611 | $4,392,495 |
| 22 | 259 | $108,661 | $7,870 | $100,791 | $4,291,704 |
| 22 | 260 | $108,661 | $7,689 | $100,972 | $4,190,732 |
| 22 | 261 | $108,661 | $7,508 | $101,153 | $4,089,579 |
| 22 | 262 | $108,661 | $7,327 | $101,334 | $3,988,245 |
| 22 | 263 | $108,661 | $7,146 | $101,516 | $3,886,730 |
| 22 | 264 | $108,661 | $6,964 | $101,697 | $3,785,032 |
| 23 | 265 | $108,661 | $6,782 | $101,880 | $3,683,153 |
| 23 | 266 | $108,661 | $6,599 | $102,062 | $3,581,090 |
| 23 | 267 | $108,661 | $6,416 | $102,245 | $3,478,845 |
| 23 | 268 | $108,661 | $6,233 | $102,428 | $3,376,417 |
| 23 | 269 | $108,661 | $6,049 | $102,612 | $3,273,806 |
| 23 | 270 | $108,661 | $5,866 | $102,796 | $3,171,010 |
| 23 | 271 | $108,661 | $5,681 | $102,980 | $3,068,030 |
| 23 | 272 | $108,661 | $5,497 | $103,164 | $2,964,866 |
| 23 | 273 | $108,661 | $5,312 | $103,349 | $2,861,517 |
| 23 | 274 | $108,661 | $5,127 | $103,534 | $2,757,983 |
| 23 | 275 | $108,661 | $4,941 | $103,720 | $2,654,263 |
| 23 | 276 | $108,661 | $4,756 | $103,906 | $2,550,357 |
| 24 | 277 | $108,661 | $4,569 | $104,092 | $2,446,266 |
| 24 | 278 | $108,661 | $4,383 | $104,278 | $2,341,988 |
| 24 | 279 | $108,661 | $4,196 | $104,465 | $2,237,522 |
| 24 | 280 | $108,661 | $4,009 | $104,652 | $2,132,870 |
| 24 | 281 | $108,661 | $3,821 | $104,840 | $2,028,031 |
| 24 | 282 | $108,661 | $3,634 | $105,028 | $1,923,003 |
| 24 | 283 | $108,661 | $3,445 | $105,216 | $1,817,787 |
| 24 | 284 | $108,661 | $3,257 | $105,404 | $1,712,383 |
| 24 | 285 | $108,661 | $3,068 | $105,593 | $1,606,790 |
| 24 | 286 | $108,661 | $2,879 | $105,782 | $1,501,008 |
| 24 | 287 | $108,661 | $2,689 | $105,972 | $1,395,036 |
| 24 | 288 | $108,661 | $2,499 | $106,162 | $1,288,874 |
| 25 | 289 | $108,661 | $2,309 | $106,352 | $1,182,522 |
| 25 | 290 | $108,661 | $2,119 | $106,542 | $1,075,980 |
| 25 | 291 | $108,661 | $1,928 | $106,733 | $969,246 |
| 25 | 292 | $108,661 | $1,737 | $106,925 | $862,322 |
| 25 | 293 | $108,661 | $1,545 | $107,116 | $755,206 |
| 25 | 294 | $108,661 | $1,353 | $107,308 | $647,898 |
| 25 | 295 | $108,661 | $1,161 | $107,500 | $540,397 |
| 25 | 296 | $108,661 | $968 | $107,693 | $432,705 |
| 25 | 297 | $108,661 | $775 | $107,886 | $324,819 |
| 25 | 298 | $108,661 | $582 | $108,079 | $216,740 |
| 25 | 299 | $108,661 | $388 | $108,273 | $108,467 |
| 25 | 300 | $108,661 | $194 | $108,467 | $0 |
