首期 (港幣)
$16,920,000
每月還款 (港幣)
$109,437
總貸款額 (港幣)
$25,380,000
+
總利息 (港幣)
$7,451,180
=
總還款額 (港幣)
$32,831,180
| 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 | $109,437 | $45,473 | $63,965 | $25,316,035 |
| 1 | 2 | $109,437 | $45,358 | $64,079 | $25,251,956 |
| 1 | 3 | $109,437 | $45,243 | $64,194 | $25,187,762 |
| 1 | 4 | $109,437 | $45,128 | $64,309 | $25,123,452 |
| 1 | 5 | $109,437 | $45,013 | $64,424 | $25,059,028 |
| 1 | 6 | $109,437 | $44,897 | $64,540 | $24,994,488 |
| 1 | 7 | $109,437 | $44,782 | $64,655 | $24,929,833 |
| 1 | 8 | $109,437 | $44,666 | $64,771 | $24,865,061 |
| 1 | 9 | $109,437 | $44,550 | $64,887 | $24,800,174 |
| 1 | 10 | $109,437 | $44,434 | $65,004 | $24,735,170 |
| 1 | 11 | $109,437 | $44,317 | $65,120 | $24,670,050 |
| 1 | 12 | $109,437 | $44,201 | $65,237 | $24,604,814 |
| 2 | 13 | $109,437 | $44,084 | $65,354 | $24,539,460 |
| 2 | 14 | $109,437 | $43,967 | $65,471 | $24,473,989 |
| 2 | 15 | $109,437 | $43,849 | $65,588 | $24,408,401 |
| 2 | 16 | $109,437 | $43,732 | $65,706 | $24,342,696 |
| 2 | 17 | $109,437 | $43,614 | $65,823 | $24,276,872 |
| 2 | 18 | $109,437 | $43,496 | $65,941 | $24,210,931 |
| 2 | 19 | $109,437 | $43,378 | $66,059 | $24,144,872 |
| 2 | 20 | $109,437 | $43,260 | $66,178 | $24,078,694 |
| 2 | 21 | $109,437 | $43,141 | $66,296 | $24,012,398 |
| 2 | 22 | $109,437 | $43,022 | $66,415 | $23,945,983 |
| 2 | 23 | $109,437 | $42,903 | $66,534 | $23,879,449 |
| 2 | 24 | $109,437 | $42,784 | $66,653 | $23,812,795 |
| 3 | 25 | $109,437 | $42,665 | $66,773 | $23,746,023 |
| 3 | 26 | $109,437 | $42,545 | $66,892 | $23,679,130 |
| 3 | 27 | $109,437 | $42,425 | $67,012 | $23,612,118 |
| 3 | 28 | $109,437 | $42,305 | $67,132 | $23,544,986 |
| 3 | 29 | $109,437 | $42,185 | $67,253 | $23,477,734 |
| 3 | 30 | $109,437 | $42,064 | $67,373 | $23,410,361 |
| 3 | 31 | $109,437 | $41,944 | $67,494 | $23,342,867 |
| 3 | 32 | $109,437 | $41,823 | $67,615 | $23,275,252 |
| 3 | 33 | $109,437 | $41,701 | $67,736 | $23,207,517 |
| 3 | 34 | $109,437 | $41,580 | $67,857 | $23,139,659 |
| 3 | 35 | $109,437 | $41,459 | $67,979 | $23,071,681 |
| 3 | 36 | $109,437 | $41,337 | $68,101 | $23,003,580 |
| 4 | 37 | $109,437 | $41,215 | $68,223 | $22,935,358 |
| 4 | 38 | $109,437 | $41,093 | $68,345 | $22,867,013 |
| 4 | 39 | $109,437 | $40,970 | $68,467 | $22,798,546 |
| 4 | 40 | $109,437 | $40,847 | $68,590 | $22,729,956 |
| 4 | 41 | $109,437 | $40,725 | $68,713 | $22,661,243 |
| 4 | 42 | $109,437 | $40,601 | $68,836 | $22,592,407 |
| 4 | 43 | $109,437 | $40,478 | $68,959 | $22,523,448 |
| 4 | 44 | $109,437 | $40,355 | $69,083 | $22,454,365 |
| 4 | 45 | $109,437 | $40,231 | $69,207 | $22,385,159 |
| 4 | 46 | $109,437 | $40,107 | $69,331 | $22,315,828 |
| 4 | 47 | $109,437 | $39,983 | $69,455 | $22,246,373 |
| 4 | 48 | $109,437 | $39,858 | $69,579 | $22,176,794 |
| 5 | 49 | $109,437 | $39,733 | $69,704 | $22,107,090 |
| 5 | 50 | $109,437 | $39,609 | $69,829 | $22,037,262 |
| 5 | 51 | $109,437 | $39,483 | $69,954 | $21,967,308 |
| 5 | 52 | $109,437 | $39,358 | $70,079 | $21,897,229 |
| 5 | 53 | $109,437 | $39,233 | $70,205 | $21,827,024 |
| 5 | 54 | $109,437 | $39,107 | $70,331 | $21,756,693 |
| 5 | 55 | $109,437 | $38,981 | $70,457 | $21,686,237 |
| 5 | 56 | $109,437 | $38,855 | $70,583 | $21,615,654 |
| 5 | 57 | $109,437 | $38,728 | $70,709 | $21,544,945 |
| 5 | 58 | $109,437 | $38,601 | $70,836 | $21,474,109 |
| 5 | 59 | $109,437 | $38,474 | $70,963 | $21,403,146 |
| 5 | 60 | $109,437 | $38,347 | $71,090 | $21,332,056 |
| 6 | 61 | $109,437 | $38,220 | $71,217 | $21,260,839 |
| 6 | 62 | $109,437 | $38,092 | $71,345 | $21,189,494 |
| 6 | 63 | $109,437 | $37,965 | $71,473 | $21,118,021 |
| 6 | 64 | $109,437 | $37,836 | $71,601 | $21,046,420 |
| 6 | 65 | $109,437 | $37,708 | $71,729 | $20,974,691 |
| 6 | 66 | $109,437 | $37,580 | $71,858 | $20,902,834 |
| 6 | 67 | $109,437 | $37,451 | $71,986 | $20,830,847 |
| 6 | 68 | $109,437 | $37,322 | $72,115 | $20,758,732 |
| 6 | 69 | $109,437 | $37,193 | $72,245 | $20,686,487 |
| 6 | 70 | $109,437 | $37,063 | $72,374 | $20,614,113 |
| 6 | 71 | $109,437 | $36,934 | $72,504 | $20,541,610 |
| 6 | 72 | $109,437 | $36,804 | $72,634 | $20,468,976 |
| 7 | 73 | $109,437 | $36,674 | $72,764 | $20,396,213 |
| 7 | 74 | $109,437 | $36,543 | $72,894 | $20,323,319 |
| 7 | 75 | $109,437 | $36,413 | $73,025 | $20,250,294 |
| 7 | 76 | $109,437 | $36,282 | $73,155 | $20,177,138 |
| 7 | 77 | $109,437 | $36,151 | $73,287 | $20,103,852 |
| 7 | 78 | $109,437 | $36,019 | $73,418 | $20,030,434 |
| 7 | 79 | $109,437 | $35,888 | $73,549 | $19,956,885 |
| 7 | 80 | $109,437 | $35,756 | $73,681 | $19,883,203 |
| 7 | 81 | $109,437 | $35,624 | $73,813 | $19,809,390 |
| 7 | 82 | $109,437 | $35,492 | $73,945 | $19,735,445 |
| 7 | 83 | $109,437 | $35,359 | $74,078 | $19,661,367 |
| 7 | 84 | $109,437 | $35,227 | $74,211 | $19,587,156 |
| 8 | 85 | $109,437 | $35,094 | $74,344 | $19,512,813 |
| 8 | 86 | $109,437 | $34,960 | $74,477 | $19,438,336 |
| 8 | 87 | $109,437 | $34,827 | $74,610 | $19,363,725 |
| 8 | 88 | $109,437 | $34,693 | $74,744 | $19,288,982 |
| 8 | 89 | $109,437 | $34,559 | $74,878 | $19,214,104 |
| 8 | 90 | $109,437 | $34,425 | $75,012 | $19,139,092 |
| 8 | 91 | $109,437 | $34,291 | $75,146 | $19,063,945 |
| 8 | 92 | $109,437 | $34,156 | $75,281 | $18,988,664 |
| 8 | 93 | $109,437 | $34,021 | $75,416 | $18,913,248 |
| 8 | 94 | $109,437 | $33,886 | $75,551 | $18,837,697 |
| 8 | 95 | $109,437 | $33,751 | $75,686 | $18,762,011 |
| 8 | 96 | $109,437 | $33,615 | $75,822 | $18,686,189 |
| 9 | 97 | $109,437 | $33,479 | $75,958 | $18,610,231 |
| 9 | 98 | $109,437 | $33,343 | $76,094 | $18,534,137 |
| 9 | 99 | $109,437 | $33,207 | $76,230 | $18,457,907 |
| 9 | 100 | $109,437 | $33,070 | $76,367 | $18,381,540 |
| 9 | 101 | $109,437 | $32,934 | $76,504 | $18,305,036 |
| 9 | 102 | $109,437 | $32,797 | $76,641 | $18,228,396 |
| 9 | 103 | $109,437 | $32,659 | $76,778 | $18,151,618 |
| 9 | 104 | $109,437 | $32,522 | $76,916 | $18,074,702 |
| 9 | 105 | $109,437 | $32,384 | $77,053 | $17,997,649 |
| 9 | 106 | $109,437 | $32,246 | $77,191 | $17,920,457 |
| 9 | 107 | $109,437 | $32,107 | $77,330 | $17,843,127 |
| 9 | 108 | $109,437 | $31,969 | $77,468 | $17,765,659 |
| 10 | 109 | $109,437 | $31,830 | $77,607 | $17,688,052 |
| 10 | 110 | $109,437 | $31,691 | $77,746 | $17,610,306 |
| 10 | 111 | $109,437 | $31,552 | $77,885 | $17,532,420 |
| 10 | 112 | $109,437 | $31,412 | $78,025 | $17,454,395 |
| 10 | 113 | $109,437 | $31,272 | $78,165 | $17,376,230 |
| 10 | 114 | $109,437 | $31,132 | $78,305 | $17,297,925 |
| 10 | 115 | $109,437 | $30,992 | $78,445 | $17,219,480 |
| 10 | 116 | $109,437 | $30,852 | $78,586 | $17,140,895 |
| 10 | 117 | $109,437 | $30,711 | $78,726 | $17,062,168 |
| 10 | 118 | $109,437 | $30,570 | $78,868 | $16,983,301 |
| 10 | 119 | $109,437 | $30,428 | $79,009 | $16,904,292 |
| 10 | 120 | $109,437 | $30,287 | $79,150 | $16,825,141 |
| 11 | 121 | $109,437 | $30,145 | $79,292 | $16,745,849 |
| 11 | 122 | $109,437 | $30,003 | $79,434 | $16,666,415 |
| 11 | 123 | $109,437 | $29,861 | $79,577 | $16,586,838 |
| 11 | 124 | $109,437 | $29,718 | $79,719 | $16,507,119 |
| 11 | 125 | $109,437 | $29,575 | $79,862 | $16,427,257 |
| 11 | 126 | $109,437 | $29,432 | $80,005 | $16,347,252 |
| 11 | 127 | $109,437 | $29,289 | $80,148 | $16,267,103 |
| 11 | 128 | $109,437 | $29,145 | $80,292 | $16,186,811 |
| 11 | 129 | $109,437 | $29,001 | $80,436 | $16,106,376 |
| 11 | 130 | $109,437 | $28,857 | $80,580 | $16,025,796 |
| 11 | 131 | $109,437 | $28,713 | $80,724 | $15,945,071 |
| 11 | 132 | $109,437 | $28,568 | $80,869 | $15,864,202 |
| 12 | 133 | $109,437 | $28,423 | $81,014 | $15,783,188 |
| 12 | 134 | $109,437 | $28,278 | $81,159 | $15,702,029 |
| 12 | 135 | $109,437 | $28,133 | $81,304 | $15,620,725 |
| 12 | 136 | $109,437 | $27,987 | $81,450 | $15,539,275 |
| 12 | 137 | $109,437 | $27,841 | $81,596 | $15,457,679 |
| 12 | 138 | $109,437 | $27,695 | $81,742 | $15,375,936 |
| 12 | 139 | $109,437 | $27,549 | $81,889 | $15,294,048 |
| 12 | 140 | $109,437 | $27,402 | $82,035 | $15,212,012 |
| 12 | 141 | $109,437 | $27,255 | $82,182 | $15,129,830 |
| 12 | 142 | $109,437 | $27,108 | $82,330 | $15,047,500 |
| 12 | 143 | $109,437 | $26,960 | $82,477 | $14,965,023 |
| 12 | 144 | $109,437 | $26,812 | $82,625 | $14,882,398 |
| 13 | 145 | $109,437 | $26,664 | $82,773 | $14,799,625 |
| 13 | 146 | $109,437 | $26,516 | $82,921 | $14,716,704 |
| 13 | 147 | $109,437 | $26,367 | $83,070 | $14,633,634 |
| 13 | 148 | $109,437 | $26,219 | $83,219 | $14,550,415 |
| 13 | 149 | $109,437 | $26,069 | $83,368 | $14,467,047 |
| 13 | 150 | $109,437 | $25,920 | $83,517 | $14,383,530 |
| 13 | 151 | $109,437 | $25,770 | $83,667 | $14,299,863 |
| 13 | 152 | $109,437 | $25,621 | $83,817 | $14,216,047 |
| 13 | 153 | $109,437 | $25,470 | $83,967 | $14,132,080 |
| 13 | 154 | $109,437 | $25,320 | $84,117 | $14,047,963 |
| 13 | 155 | $109,437 | $25,169 | $84,268 | $13,963,695 |
| 13 | 156 | $109,437 | $25,018 | $84,419 | $13,879,276 |
| 14 | 157 | $109,437 | $24,867 | $84,570 | $13,794,705 |
| 14 | 158 | $109,437 | $24,716 | $84,722 | $13,709,984 |
| 14 | 159 | $109,437 | $24,564 | $84,874 | $13,625,110 |
| 14 | 160 | $109,437 | $24,412 | $85,026 | $13,540,085 |
| 14 | 161 | $109,437 | $24,259 | $85,178 | $13,454,907 |
| 14 | 162 | $109,437 | $24,107 | $85,331 | $13,369,576 |
| 14 | 163 | $109,437 | $23,954 | $85,483 | $13,284,093 |
| 14 | 164 | $109,437 | $23,801 | $85,637 | $13,198,456 |
| 14 | 165 | $109,437 | $23,647 | $85,790 | $13,112,666 |
| 14 | 166 | $109,437 | $23,494 | $85,944 | $13,026,722 |
| 14 | 167 | $109,437 | $23,340 | $86,098 | $12,940,624 |
| 14 | 168 | $109,437 | $23,185 | $86,252 | $12,854,373 |
| 15 | 169 | $109,437 | $23,031 | $86,407 | $12,767,966 |
| 15 | 170 | $109,437 | $22,876 | $86,561 | $12,681,405 |
| 15 | 171 | $109,437 | $22,721 | $86,716 | $12,594,688 |
| 15 | 172 | $109,437 | $22,565 | $86,872 | $12,507,816 |
| 15 | 173 | $109,437 | $22,410 | $87,027 | $12,420,789 |
| 15 | 174 | $109,437 | $22,254 | $87,183 | $12,333,606 |
| 15 | 175 | $109,437 | $22,098 | $87,340 | $12,246,266 |
| 15 | 176 | $109,437 | $21,941 | $87,496 | $12,158,770 |
| 15 | 177 | $109,437 | $21,784 | $87,653 | $12,071,117 |
| 15 | 178 | $109,437 | $21,627 | $87,810 | $11,983,307 |
| 15 | 179 | $109,437 | $21,470 | $87,967 | $11,895,340 |
| 15 | 180 | $109,437 | $21,312 | $88,125 | $11,807,215 |
| 16 | 181 | $109,437 | $21,155 | $88,283 | $11,718,933 |
| 16 | 182 | $109,437 | $20,996 | $88,441 | $11,630,492 |
| 16 | 183 | $109,437 | $20,838 | $88,599 | $11,541,893 |
| 16 | 184 | $109,437 | $20,679 | $88,758 | $11,453,135 |
| 16 | 185 | $109,437 | $20,520 | $88,917 | $11,364,218 |
| 16 | 186 | $109,437 | $20,361 | $89,076 | $11,275,141 |
| 16 | 187 | $109,437 | $20,201 | $89,236 | $11,185,905 |
| 16 | 188 | $109,437 | $20,041 | $89,396 | $11,096,509 |
| 16 | 189 | $109,437 | $19,881 | $89,556 | $11,006,953 |
| 16 | 190 | $109,437 | $19,721 | $89,716 | $10,917,237 |
| 16 | 191 | $109,437 | $19,560 | $89,877 | $10,827,360 |
| 16 | 192 | $109,437 | $19,399 | $90,038 | $10,737,321 |
| 17 | 193 | $109,437 | $19,238 | $90,200 | $10,647,122 |
| 17 | 194 | $109,437 | $19,076 | $90,361 | $10,556,761 |
| 17 | 195 | $109,437 | $18,914 | $90,523 | $10,466,238 |
| 17 | 196 | $109,437 | $18,752 | $90,685 | $10,375,552 |
| 17 | 197 | $109,437 | $18,590 | $90,848 | $10,284,705 |
| 17 | 198 | $109,437 | $18,427 | $91,011 | $10,193,694 |
| 17 | 199 | $109,437 | $18,264 | $91,174 | $10,102,521 |
| 17 | 200 | $109,437 | $18,100 | $91,337 | $10,011,184 |
| 17 | 201 | $109,437 | $17,937 | $91,501 | $9,919,683 |
| 17 | 202 | $109,437 | $17,773 | $91,665 | $9,828,019 |
| 17 | 203 | $109,437 | $17,609 | $91,829 | $9,736,190 |
| 17 | 204 | $109,437 | $17,444 | $91,993 | $9,644,197 |
| 18 | 205 | $109,437 | $17,279 | $92,158 | $9,552,038 |
| 18 | 206 | $109,437 | $17,114 | $92,323 | $9,459,715 |
| 18 | 207 | $109,437 | $16,949 | $92,489 | $9,367,227 |
| 18 | 208 | $109,437 | $16,783 | $92,654 | $9,274,572 |
| 18 | 209 | $109,437 | $16,617 | $92,820 | $9,181,752 |
| 18 | 210 | $109,437 | $16,451 | $92,987 | $9,088,765 |
| 18 | 211 | $109,437 | $16,284 | $93,153 | $8,995,612 |
| 18 | 212 | $109,437 | $16,117 | $93,320 | $8,902,292 |
| 18 | 213 | $109,437 | $15,950 | $93,487 | $8,808,805 |
| 18 | 214 | $109,437 | $15,782 | $93,655 | $8,715,150 |
| 18 | 215 | $109,437 | $15,615 | $93,823 | $8,621,327 |
| 18 | 216 | $109,437 | $15,447 | $93,991 | $8,527,337 |
| 19 | 217 | $109,437 | $15,278 | $94,159 | $8,433,177 |
| 19 | 218 | $109,437 | $15,109 | $94,328 | $8,338,850 |
| 19 | 219 | $109,437 | $14,940 | $94,497 | $8,244,353 |
| 19 | 220 | $109,437 | $14,771 | $94,666 | $8,149,687 |
| 19 | 221 | $109,437 | $14,602 | $94,836 | $8,054,851 |
| 19 | 222 | $109,437 | $14,432 | $95,006 | $7,959,845 |
| 19 | 223 | $109,437 | $14,261 | $95,176 | $7,864,669 |
| 19 | 224 | $109,437 | $14,091 | $95,346 | $7,769,323 |
| 19 | 225 | $109,437 | $13,920 | $95,517 | $7,673,806 |
| 19 | 226 | $109,437 | $13,749 | $95,688 | $7,578,117 |
| 19 | 227 | $109,437 | $13,577 | $95,860 | $7,482,258 |
| 19 | 228 | $109,437 | $13,406 | $96,032 | $7,386,226 |
| 20 | 229 | $109,437 | $13,234 | $96,204 | $7,290,022 |
| 20 | 230 | $109,437 | $13,061 | $96,376 | $7,193,646 |
| 20 | 231 | $109,437 | $12,889 | $96,549 | $7,097,098 |
| 20 | 232 | $109,437 | $12,716 | $96,722 | $7,000,376 |
| 20 | 233 | $109,437 | $12,542 | $96,895 | $6,903,481 |
| 20 | 234 | $109,437 | $12,369 | $97,069 | $6,806,413 |
| 20 | 235 | $109,437 | $12,195 | $97,242 | $6,709,170 |
| 20 | 236 | $109,437 | $12,021 | $97,417 | $6,611,754 |
| 20 | 237 | $109,437 | $11,846 | $97,591 | $6,514,162 |
| 20 | 238 | $109,437 | $11,671 | $97,766 | $6,416,396 |
| 20 | 239 | $109,437 | $11,496 | $97,941 | $6,318,455 |
| 20 | 240 | $109,437 | $11,321 | $98,117 | $6,220,338 |
| 21 | 241 | $109,437 | $11,145 | $98,292 | $6,122,046 |
| 21 | 242 | $109,437 | $10,969 | $98,469 | $6,023,577 |
| 21 | 243 | $109,437 | $10,792 | $98,645 | $5,924,932 |
| 21 | 244 | $109,437 | $10,616 | $98,822 | $5,826,110 |
| 21 | 245 | $109,437 | $10,438 | $98,999 | $5,727,112 |
| 21 | 246 | $109,437 | $10,261 | $99,176 | $5,627,935 |
| 21 | 247 | $109,437 | $10,083 | $99,354 | $5,528,582 |
| 21 | 248 | $109,437 | $9,905 | $99,532 | $5,429,050 |
| 21 | 249 | $109,437 | $9,727 | $99,710 | $5,329,339 |
| 21 | 250 | $109,437 | $9,548 | $99,889 | $5,229,451 |
| 21 | 251 | $109,437 | $9,369 | $100,068 | $5,129,383 |
| 21 | 252 | $109,437 | $9,190 | $100,247 | $5,029,136 |
| 22 | 253 | $109,437 | $9,011 | $100,427 | $4,928,709 |
| 22 | 254 | $109,437 | $8,831 | $100,607 | $4,828,102 |
| 22 | 255 | $109,437 | $8,650 | $100,787 | $4,727,315 |
| 22 | 256 | $109,437 | $8,470 | $100,967 | $4,626,348 |
| 22 | 257 | $109,437 | $8,289 | $101,148 | $4,525,199 |
| 22 | 258 | $109,437 | $8,108 | $101,330 | $4,423,870 |
| 22 | 259 | $109,437 | $7,926 | $101,511 | $4,322,359 |
| 22 | 260 | $109,437 | $7,744 | $101,693 | $4,220,666 |
| 22 | 261 | $109,437 | $7,562 | $101,875 | $4,118,790 |
| 22 | 262 | $109,437 | $7,379 | $102,058 | $4,016,733 |
| 22 | 263 | $109,437 | $7,197 | $102,241 | $3,914,492 |
| 22 | 264 | $109,437 | $7,013 | $102,424 | $3,812,068 |
| 23 | 265 | $109,437 | $6,830 | $102,607 | $3,709,461 |
| 23 | 266 | $109,437 | $6,646 | $102,791 | $3,606,670 |
| 23 | 267 | $109,437 | $6,462 | $102,975 | $3,503,694 |
| 23 | 268 | $109,437 | $6,277 | $103,160 | $3,400,535 |
| 23 | 269 | $109,437 | $6,093 | $103,345 | $3,297,190 |
| 23 | 270 | $109,437 | $5,907 | $103,530 | $3,193,660 |
| 23 | 271 | $109,437 | $5,722 | $103,715 | $3,089,945 |
| 23 | 272 | $109,437 | $5,536 | $103,901 | $2,986,044 |
| 23 | 273 | $109,437 | $5,350 | $104,087 | $2,881,956 |
| 23 | 274 | $109,437 | $5,164 | $104,274 | $2,777,683 |
| 23 | 275 | $109,437 | $4,977 | $104,461 | $2,673,222 |
| 23 | 276 | $109,437 | $4,790 | $104,648 | $2,568,574 |
| 24 | 277 | $109,437 | $4,602 | $104,835 | $2,463,739 |
| 24 | 278 | $109,437 | $4,414 | $105,023 | $2,358,716 |
| 24 | 279 | $109,437 | $4,226 | $105,211 | $2,253,505 |
| 24 | 280 | $109,437 | $4,038 | $105,400 | $2,148,105 |
| 24 | 281 | $109,437 | $3,849 | $105,589 | $2,042,516 |
| 24 | 282 | $109,437 | $3,660 | $105,778 | $1,936,739 |
| 24 | 283 | $109,437 | $3,470 | $105,967 | $1,830,771 |
| 24 | 284 | $109,437 | $3,280 | $106,157 | $1,724,614 |
| 24 | 285 | $109,437 | $3,090 | $106,347 | $1,618,267 |
| 24 | 286 | $109,437 | $2,899 | $106,538 | $1,511,729 |
| 24 | 287 | $109,437 | $2,709 | $106,729 | $1,405,000 |
| 24 | 288 | $109,437 | $2,517 | $106,920 | $1,298,080 |
| 25 | 289 | $109,437 | $2,326 | $107,112 | $1,190,969 |
| 25 | 290 | $109,437 | $2,134 | $107,303 | $1,083,665 |
| 25 | 291 | $109,437 | $1,942 | $107,496 | $976,170 |
| 25 | 292 | $109,437 | $1,749 | $107,688 | $868,481 |
| 25 | 293 | $109,437 | $1,556 | $107,881 | $760,600 |
| 25 | 294 | $109,437 | $1,363 | $108,075 | $652,526 |
| 25 | 295 | $109,437 | $1,169 | $108,268 | $544,257 |
| 25 | 296 | $109,437 | $975 | $108,462 | $435,795 |
| 25 | 297 | $109,437 | $781 | $108,656 | $327,139 |
| 25 | 298 | $109,437 | $586 | $108,851 | $218,288 |
| 25 | 299 | $109,437 | $391 | $109,046 | $109,242 |
| 25 | 300 | $109,437 | $196 | $109,242 | $0 |
