首期 (港幣)
$22,000,000
每月還款 (港幣)
$142,294
總貸款額 (港幣)
$33,000,000
+
總利息 (港幣)
$9,688,296
=
總還款額 (港幣)
$42,688,296
| 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 | $142,294 | $59,125 | $83,169 | $32,916,831 |
| 1 | 2 | $142,294 | $58,976 | $83,318 | $32,833,512 |
| 1 | 3 | $142,294 | $58,827 | $83,468 | $32,750,045 |
| 1 | 4 | $142,294 | $58,677 | $83,617 | $32,666,428 |
| 1 | 5 | $142,294 | $58,527 | $83,767 | $32,582,661 |
| 1 | 6 | $142,294 | $58,377 | $83,917 | $32,498,744 |
| 1 | 7 | $142,294 | $58,227 | $84,067 | $32,414,676 |
| 1 | 8 | $142,294 | $58,076 | $84,218 | $32,330,458 |
| 1 | 9 | $142,294 | $57,925 | $84,369 | $32,246,089 |
| 1 | 10 | $142,294 | $57,774 | $84,520 | $32,161,569 |
| 1 | 11 | $142,294 | $57,623 | $84,672 | $32,076,898 |
| 1 | 12 | $142,294 | $57,471 | $84,823 | $31,992,074 |
| 2 | 13 | $142,294 | $57,319 | $84,975 | $31,907,099 |
| 2 | 14 | $142,294 | $57,167 | $85,127 | $31,821,972 |
| 2 | 15 | $142,294 | $57,014 | $85,280 | $31,736,692 |
| 2 | 16 | $142,294 | $56,862 | $85,433 | $31,651,259 |
| 2 | 17 | $142,294 | $56,709 | $85,586 | $31,565,673 |
| 2 | 18 | $142,294 | $56,555 | $85,739 | $31,479,934 |
| 2 | 19 | $142,294 | $56,402 | $85,893 | $31,394,041 |
| 2 | 20 | $142,294 | $56,248 | $86,047 | $31,307,995 |
| 2 | 21 | $142,294 | $56,093 | $86,201 | $31,221,794 |
| 2 | 22 | $142,294 | $55,939 | $86,355 | $31,135,439 |
| 2 | 23 | $142,294 | $55,784 | $86,510 | $31,048,929 |
| 2 | 24 | $142,294 | $55,629 | $86,665 | $30,962,264 |
| 3 | 25 | $142,294 | $55,474 | $86,820 | $30,875,443 |
| 3 | 26 | $142,294 | $55,319 | $86,976 | $30,788,468 |
| 3 | 27 | $142,294 | $55,163 | $87,132 | $30,701,336 |
| 3 | 28 | $142,294 | $55,007 | $87,288 | $30,614,048 |
| 3 | 29 | $142,294 | $54,850 | $87,444 | $30,526,604 |
| 3 | 30 | $142,294 | $54,693 | $87,601 | $30,439,003 |
| 3 | 31 | $142,294 | $54,537 | $87,758 | $30,351,245 |
| 3 | 32 | $142,294 | $54,379 | $87,915 | $30,263,330 |
| 3 | 33 | $142,294 | $54,222 | $88,073 | $30,175,258 |
| 3 | 34 | $142,294 | $54,064 | $88,230 | $30,087,028 |
| 3 | 35 | $142,294 | $53,906 | $88,388 | $29,998,639 |
| 3 | 36 | $142,294 | $53,748 | $88,547 | $29,910,092 |
| 4 | 37 | $142,294 | $53,589 | $88,705 | $29,821,387 |
| 4 | 38 | $142,294 | $53,430 | $88,864 | $29,732,523 |
| 4 | 39 | $142,294 | $53,271 | $89,024 | $29,643,499 |
| 4 | 40 | $142,294 | $53,111 | $89,183 | $29,554,316 |
| 4 | 41 | $142,294 | $52,951 | $89,343 | $29,464,973 |
| 4 | 42 | $142,294 | $52,791 | $89,503 | $29,375,470 |
| 4 | 43 | $142,294 | $52,631 | $89,663 | $29,285,807 |
| 4 | 44 | $142,294 | $52,470 | $89,824 | $29,195,983 |
| 4 | 45 | $142,294 | $52,309 | $89,985 | $29,105,998 |
| 4 | 46 | $142,294 | $52,148 | $90,146 | $29,015,852 |
| 4 | 47 | $142,294 | $51,987 | $90,308 | $28,925,545 |
| 4 | 48 | $142,294 | $51,825 | $90,469 | $28,835,075 |
| 5 | 49 | $142,294 | $51,663 | $90,631 | $28,744,444 |
| 5 | 50 | $142,294 | $51,500 | $90,794 | $28,653,650 |
| 5 | 51 | $142,294 | $51,338 | $90,957 | $28,562,693 |
| 5 | 52 | $142,294 | $51,175 | $91,119 | $28,471,574 |
| 5 | 53 | $142,294 | $51,012 | $91,283 | $28,380,291 |
| 5 | 54 | $142,294 | $50,848 | $91,446 | $28,288,845 |
| 5 | 55 | $142,294 | $50,684 | $91,610 | $28,197,235 |
| 5 | 56 | $142,294 | $50,520 | $91,774 | $28,105,460 |
| 5 | 57 | $142,294 | $50,356 | $91,939 | $28,013,522 |
| 5 | 58 | $142,294 | $50,191 | $92,103 | $27,921,418 |
| 5 | 59 | $142,294 | $50,026 | $92,268 | $27,829,150 |
| 5 | 60 | $142,294 | $49,861 | $92,434 | $27,736,716 |
| 6 | 61 | $142,294 | $49,695 | $92,599 | $27,644,117 |
| 6 | 62 | $142,294 | $49,529 | $92,765 | $27,551,351 |
| 6 | 63 | $142,294 | $49,363 | $92,931 | $27,458,420 |
| 6 | 64 | $142,294 | $49,196 | $93,098 | $27,365,322 |
| 6 | 65 | $142,294 | $49,030 | $93,265 | $27,272,057 |
| 6 | 66 | $142,294 | $48,862 | $93,432 | $27,178,625 |
| 6 | 67 | $142,294 | $48,695 | $93,599 | $27,085,026 |
| 6 | 68 | $142,294 | $48,527 | $93,767 | $26,991,259 |
| 6 | 69 | $142,294 | $48,359 | $93,935 | $26,897,324 |
| 6 | 70 | $142,294 | $48,191 | $94,103 | $26,803,221 |
| 6 | 71 | $142,294 | $48,022 | $94,272 | $26,708,949 |
| 6 | 72 | $142,294 | $47,854 | $94,441 | $26,614,508 |
| 7 | 73 | $142,294 | $47,684 | $94,610 | $26,519,898 |
| 7 | 74 | $142,294 | $47,515 | $94,780 | $26,425,119 |
| 7 | 75 | $142,294 | $47,345 | $94,949 | $26,330,169 |
| 7 | 76 | $142,294 | $47,175 | $95,119 | $26,235,050 |
| 7 | 77 | $142,294 | $47,004 | $95,290 | $26,139,760 |
| 7 | 78 | $142,294 | $46,834 | $95,461 | $26,044,299 |
| 7 | 79 | $142,294 | $46,663 | $95,632 | $25,948,668 |
| 7 | 80 | $142,294 | $46,491 | $95,803 | $25,852,865 |
| 7 | 81 | $142,294 | $46,320 | $95,975 | $25,756,890 |
| 7 | 82 | $142,294 | $46,148 | $96,147 | $25,660,744 |
| 7 | 83 | $142,294 | $45,975 | $96,319 | $25,564,425 |
| 7 | 84 | $142,294 | $45,803 | $96,491 | $25,467,934 |
| 8 | 85 | $142,294 | $45,630 | $96,664 | $25,371,269 |
| 8 | 86 | $142,294 | $45,457 | $96,837 | $25,274,432 |
| 8 | 87 | $142,294 | $45,283 | $97,011 | $25,177,421 |
| 8 | 88 | $142,294 | $45,110 | $97,185 | $25,080,236 |
| 8 | 89 | $142,294 | $44,935 | $97,359 | $24,982,877 |
| 8 | 90 | $142,294 | $44,761 | $97,533 | $24,885,344 |
| 8 | 91 | $142,294 | $44,586 | $97,708 | $24,787,636 |
| 8 | 92 | $142,294 | $44,411 | $97,883 | $24,689,753 |
| 8 | 93 | $142,294 | $44,236 | $98,059 | $24,591,694 |
| 8 | 94 | $142,294 | $44,060 | $98,234 | $24,493,460 |
| 8 | 95 | $142,294 | $43,884 | $98,410 | $24,395,050 |
| 8 | 96 | $142,294 | $43,708 | $98,587 | $24,296,463 |
| 9 | 97 | $142,294 | $43,531 | $98,763 | $24,197,700 |
| 9 | 98 | $142,294 | $43,354 | $98,940 | $24,098,760 |
| 9 | 99 | $142,294 | $43,177 | $99,117 | $23,999,643 |
| 9 | 100 | $142,294 | $42,999 | $99,295 | $23,900,348 |
| 9 | 101 | $142,294 | $42,821 | $99,473 | $23,800,875 |
| 9 | 102 | $142,294 | $42,643 | $99,651 | $23,701,224 |
| 9 | 103 | $142,294 | $42,465 | $99,830 | $23,601,394 |
| 9 | 104 | $142,294 | $42,286 | $100,008 | $23,501,386 |
| 9 | 105 | $142,294 | $42,107 | $100,188 | $23,401,198 |
| 9 | 106 | $142,294 | $41,927 | $100,367 | $23,300,831 |
| 9 | 107 | $142,294 | $41,747 | $100,547 | $23,200,284 |
| 9 | 108 | $142,294 | $41,567 | $100,727 | $23,099,557 |
| 10 | 109 | $142,294 | $41,387 | $100,908 | $22,998,649 |
| 10 | 110 | $142,294 | $41,206 | $101,088 | $22,897,561 |
| 10 | 111 | $142,294 | $41,025 | $101,270 | $22,796,291 |
| 10 | 112 | $142,294 | $40,843 | $101,451 | $22,694,840 |
| 10 | 113 | $142,294 | $40,662 | $101,633 | $22,593,207 |
| 10 | 114 | $142,294 | $40,479 | $101,815 | $22,491,392 |
| 10 | 115 | $142,294 | $40,297 | $101,997 | $22,389,395 |
| 10 | 116 | $142,294 | $40,114 | $102,180 | $22,287,215 |
| 10 | 117 | $142,294 | $39,931 | $102,363 | $22,184,852 |
| 10 | 118 | $142,294 | $39,748 | $102,546 | $22,082,306 |
| 10 | 119 | $142,294 | $39,564 | $102,730 | $21,979,576 |
| 10 | 120 | $142,294 | $39,380 | $102,914 | $21,876,661 |
| 11 | 121 | $142,294 | $39,196 | $103,099 | $21,773,563 |
| 11 | 122 | $142,294 | $39,011 | $103,283 | $21,670,279 |
| 11 | 123 | $142,294 | $38,826 | $103,468 | $21,566,811 |
| 11 | 124 | $142,294 | $38,641 | $103,654 | $21,463,157 |
| 11 | 125 | $142,294 | $38,455 | $103,839 | $21,359,318 |
| 11 | 126 | $142,294 | $38,269 | $104,026 | $21,255,292 |
| 11 | 127 | $142,294 | $38,082 | $104,212 | $21,151,080 |
| 11 | 128 | $142,294 | $37,896 | $104,399 | $21,046,682 |
| 11 | 129 | $142,294 | $37,709 | $104,586 | $20,942,096 |
| 11 | 130 | $142,294 | $37,521 | $104,773 | $20,837,323 |
| 11 | 131 | $142,294 | $37,334 | $104,961 | $20,732,362 |
| 11 | 132 | $142,294 | $37,145 | $105,149 | $20,627,213 |
| 12 | 133 | $142,294 | $36,957 | $105,337 | $20,521,876 |
| 12 | 134 | $142,294 | $36,768 | $105,526 | $20,416,350 |
| 12 | 135 | $142,294 | $36,579 | $105,715 | $20,310,635 |
| 12 | 136 | $142,294 | $36,390 | $105,904 | $20,204,731 |
| 12 | 137 | $142,294 | $36,200 | $106,094 | $20,098,636 |
| 12 | 138 | $142,294 | $36,010 | $106,284 | $19,992,352 |
| 12 | 139 | $142,294 | $35,820 | $106,475 | $19,885,877 |
| 12 | 140 | $142,294 | $35,629 | $106,665 | $19,779,212 |
| 12 | 141 | $142,294 | $35,438 | $106,857 | $19,672,355 |
| 12 | 142 | $142,294 | $35,246 | $107,048 | $19,565,307 |
| 12 | 143 | $142,294 | $35,055 | $107,240 | $19,458,068 |
| 12 | 144 | $142,294 | $34,862 | $107,432 | $19,350,636 |
| 13 | 145 | $142,294 | $34,670 | $107,624 | $19,243,011 |
| 13 | 146 | $142,294 | $34,477 | $107,817 | $19,135,194 |
| 13 | 147 | $142,294 | $34,284 | $108,010 | $19,027,183 |
| 13 | 148 | $142,294 | $34,090 | $108,204 | $18,918,980 |
| 13 | 149 | $142,294 | $33,897 | $108,398 | $18,810,582 |
| 13 | 150 | $142,294 | $33,702 | $108,592 | $18,701,990 |
| 13 | 151 | $142,294 | $33,508 | $108,787 | $18,593,203 |
| 13 | 152 | $142,294 | $33,313 | $108,981 | $18,484,222 |
| 13 | 153 | $142,294 | $33,118 | $109,177 | $18,375,045 |
| 13 | 154 | $142,294 | $32,922 | $109,372 | $18,265,673 |
| 13 | 155 | $142,294 | $32,726 | $109,568 | $18,156,104 |
| 13 | 156 | $142,294 | $32,530 | $109,765 | $18,046,340 |
| 14 | 157 | $142,294 | $32,333 | $109,961 | $17,936,378 |
| 14 | 158 | $142,294 | $32,136 | $110,158 | $17,826,220 |
| 14 | 159 | $142,294 | $31,939 | $110,356 | $17,715,864 |
| 14 | 160 | $142,294 | $31,741 | $110,553 | $17,605,311 |
| 14 | 161 | $142,294 | $31,543 | $110,751 | $17,494,559 |
| 14 | 162 | $142,294 | $31,344 | $110,950 | $17,383,610 |
| 14 | 163 | $142,294 | $31,146 | $111,149 | $17,272,461 |
| 14 | 164 | $142,294 | $30,946 | $111,348 | $17,161,113 |
| 14 | 165 | $142,294 | $30,747 | $111,547 | $17,049,566 |
| 14 | 166 | $142,294 | $30,547 | $111,747 | $16,937,818 |
| 14 | 167 | $142,294 | $30,347 | $111,947 | $16,825,871 |
| 14 | 168 | $142,294 | $30,146 | $112,148 | $16,713,723 |
| 15 | 169 | $142,294 | $29,945 | $112,349 | $16,601,374 |
| 15 | 170 | $142,294 | $29,744 | $112,550 | $16,488,824 |
| 15 | 171 | $142,294 | $29,542 | $112,752 | $16,376,072 |
| 15 | 172 | $142,294 | $29,340 | $112,954 | $16,263,118 |
| 15 | 173 | $142,294 | $29,138 | $113,156 | $16,149,962 |
| 15 | 174 | $142,294 | $28,935 | $113,359 | $16,036,603 |
| 15 | 175 | $142,294 | $28,732 | $113,562 | $15,923,041 |
| 15 | 176 | $142,294 | $28,529 | $113,766 | $15,809,276 |
| 15 | 177 | $142,294 | $28,325 | $113,969 | $15,695,306 |
| 15 | 178 | $142,294 | $28,121 | $114,174 | $15,581,133 |
| 15 | 179 | $142,294 | $27,916 | $114,378 | $15,466,754 |
| 15 | 180 | $142,294 | $27,711 | $114,583 | $15,352,171 |
| 16 | 181 | $142,294 | $27,506 | $114,788 | $15,237,383 |
| 16 | 182 | $142,294 | $27,300 | $114,994 | $15,122,389 |
| 16 | 183 | $142,294 | $27,094 | $115,200 | $15,007,189 |
| 16 | 184 | $142,294 | $26,888 | $115,406 | $14,891,783 |
| 16 | 185 | $142,294 | $26,681 | $115,613 | $14,776,169 |
| 16 | 186 | $142,294 | $26,474 | $115,820 | $14,660,349 |
| 16 | 187 | $142,294 | $26,266 | $116,028 | $14,544,321 |
| 16 | 188 | $142,294 | $26,059 | $116,236 | $14,428,085 |
| 16 | 189 | $142,294 | $25,850 | $116,444 | $14,311,641 |
| 16 | 190 | $142,294 | $25,642 | $116,653 | $14,194,989 |
| 16 | 191 | $142,294 | $25,433 | $116,862 | $14,078,127 |
| 16 | 192 | $142,294 | $25,223 | $117,071 | $13,961,056 |
| 17 | 193 | $142,294 | $25,014 | $117,281 | $13,843,775 |
| 17 | 194 | $142,294 | $24,803 | $117,491 | $13,726,285 |
| 17 | 195 | $142,294 | $24,593 | $117,701 | $13,608,583 |
| 17 | 196 | $142,294 | $24,382 | $117,912 | $13,490,671 |
| 17 | 197 | $142,294 | $24,171 | $118,124 | $13,372,547 |
| 17 | 198 | $142,294 | $23,959 | $118,335 | $13,254,212 |
| 17 | 199 | $142,294 | $23,747 | $118,547 | $13,135,665 |
| 17 | 200 | $142,294 | $23,535 | $118,760 | $13,016,905 |
| 17 | 201 | $142,294 | $23,322 | $118,972 | $12,897,933 |
| 17 | 202 | $142,294 | $23,109 | $119,186 | $12,778,747 |
| 17 | 203 | $142,294 | $22,895 | $119,399 | $12,659,348 |
| 17 | 204 | $142,294 | $22,681 | $119,613 | $12,539,735 |
| 18 | 205 | $142,294 | $22,467 | $119,827 | $12,419,908 |
| 18 | 206 | $142,294 | $22,252 | $120,042 | $12,299,866 |
| 18 | 207 | $142,294 | $22,037 | $120,257 | $12,179,609 |
| 18 | 208 | $142,294 | $21,822 | $120,473 | $12,059,137 |
| 18 | 209 | $142,294 | $21,606 | $120,688 | $11,938,448 |
| 18 | 210 | $142,294 | $21,390 | $120,905 | $11,817,544 |
| 18 | 211 | $142,294 | $21,173 | $121,121 | $11,696,422 |
| 18 | 212 | $142,294 | $20,956 | $121,338 | $11,575,084 |
| 18 | 213 | $142,294 | $20,739 | $121,556 | $11,453,529 |
| 18 | 214 | $142,294 | $20,521 | $121,773 | $11,331,755 |
| 18 | 215 | $142,294 | $20,303 | $121,992 | $11,209,764 |
| 18 | 216 | $142,294 | $20,084 | $122,210 | $11,087,553 |
| 19 | 217 | $142,294 | $19,865 | $122,429 | $10,965,124 |
| 19 | 218 | $142,294 | $19,646 | $122,648 | $10,842,476 |
| 19 | 219 | $142,294 | $19,426 | $122,868 | $10,719,608 |
| 19 | 220 | $142,294 | $19,206 | $123,088 | $10,596,519 |
| 19 | 221 | $142,294 | $18,985 | $123,309 | $10,473,210 |
| 19 | 222 | $142,294 | $18,765 | $123,530 | $10,349,681 |
| 19 | 223 | $142,294 | $18,543 | $123,751 | $10,225,929 |
| 19 | 224 | $142,294 | $18,321 | $123,973 | $10,101,957 |
| 19 | 225 | $142,294 | $18,099 | $124,195 | $9,977,762 |
| 19 | 226 | $142,294 | $17,877 | $124,417 | $9,853,344 |
| 19 | 227 | $142,294 | $17,654 | $124,640 | $9,728,704 |
| 19 | 228 | $142,294 | $17,431 | $124,864 | $9,603,840 |
| 20 | 229 | $142,294 | $17,207 | $125,087 | $9,478,752 |
| 20 | 230 | $142,294 | $16,983 | $125,312 | $9,353,441 |
| 20 | 231 | $142,294 | $16,758 | $125,536 | $9,227,905 |
| 20 | 232 | $142,294 | $16,533 | $125,761 | $9,102,144 |
| 20 | 233 | $142,294 | $16,308 | $125,986 | $8,976,158 |
| 20 | 234 | $142,294 | $16,082 | $126,212 | $8,849,945 |
| 20 | 235 | $142,294 | $15,856 | $126,438 | $8,723,507 |
| 20 | 236 | $142,294 | $15,630 | $126,665 | $8,596,843 |
| 20 | 237 | $142,294 | $15,403 | $126,892 | $8,469,951 |
| 20 | 238 | $142,294 | $15,175 | $127,119 | $8,342,832 |
| 20 | 239 | $142,294 | $14,948 | $127,347 | $8,215,485 |
| 20 | 240 | $142,294 | $14,719 | $127,575 | $8,087,910 |
| 21 | 241 | $142,294 | $14,491 | $127,803 | $7,960,107 |
| 21 | 242 | $142,294 | $14,262 | $128,032 | $7,832,074 |
| 21 | 243 | $142,294 | $14,032 | $128,262 | $7,703,813 |
| 21 | 244 | $142,294 | $13,803 | $128,492 | $7,575,321 |
| 21 | 245 | $142,294 | $13,572 | $128,722 | $7,446,599 |
| 21 | 246 | $142,294 | $13,342 | $128,952 | $7,317,647 |
| 21 | 247 | $142,294 | $13,111 | $129,184 | $7,188,463 |
| 21 | 248 | $142,294 | $12,879 | $129,415 | $7,059,048 |
| 21 | 249 | $142,294 | $12,647 | $129,647 | $6,929,401 |
| 21 | 250 | $142,294 | $12,415 | $129,879 | $6,799,522 |
| 21 | 251 | $142,294 | $12,182 | $130,112 | $6,669,410 |
| 21 | 252 | $142,294 | $11,949 | $130,345 | $6,539,065 |
| 22 | 253 | $142,294 | $11,716 | $130,578 | $6,408,487 |
| 22 | 254 | $142,294 | $11,482 | $130,812 | $6,277,674 |
| 22 | 255 | $142,294 | $11,247 | $131,047 | $6,146,627 |
| 22 | 256 | $142,294 | $11,013 | $131,282 | $6,015,346 |
| 22 | 257 | $142,294 | $10,777 | $131,517 | $5,883,829 |
| 22 | 258 | $142,294 | $10,542 | $131,752 | $5,752,077 |
| 22 | 259 | $142,294 | $10,306 | $131,989 | $5,620,088 |
| 22 | 260 | $142,294 | $10,069 | $132,225 | $5,487,863 |
| 22 | 261 | $142,294 | $9,832 | $132,462 | $5,355,401 |
| 22 | 262 | $142,294 | $9,595 | $132,699 | $5,222,702 |
| 22 | 263 | $142,294 | $9,357 | $132,937 | $5,089,765 |
| 22 | 264 | $142,294 | $9,119 | $133,175 | $4,956,590 |
| 23 | 265 | $142,294 | $8,881 | $133,414 | $4,823,176 |
| 23 | 266 | $142,294 | $8,642 | $133,653 | $4,689,523 |
| 23 | 267 | $142,294 | $8,402 | $133,892 | $4,555,631 |
| 23 | 268 | $142,294 | $8,162 | $134,132 | $4,421,499 |
| 23 | 269 | $142,294 | $7,922 | $134,372 | $4,287,126 |
| 23 | 270 | $142,294 | $7,681 | $134,613 | $4,152,513 |
| 23 | 271 | $142,294 | $7,440 | $134,854 | $4,017,659 |
| 23 | 272 | $142,294 | $7,198 | $135,096 | $3,882,563 |
| 23 | 273 | $142,294 | $6,956 | $135,338 | $3,747,225 |
| 23 | 274 | $142,294 | $6,714 | $135,581 | $3,611,644 |
| 23 | 275 | $142,294 | $6,471 | $135,823 | $3,475,821 |
| 23 | 276 | $142,294 | $6,228 | $136,067 | $3,339,754 |
| 24 | 277 | $142,294 | $5,984 | $136,311 | $3,203,443 |
| 24 | 278 | $142,294 | $5,740 | $136,555 | $3,066,888 |
| 24 | 279 | $142,294 | $5,495 | $136,799 | $2,930,089 |
| 24 | 280 | $142,294 | $5,250 | $137,045 | $2,793,044 |
| 24 | 281 | $142,294 | $5,004 | $137,290 | $2,655,754 |
| 24 | 282 | $142,294 | $4,758 | $137,536 | $2,518,218 |
| 24 | 283 | $142,294 | $4,512 | $137,783 | $2,380,436 |
| 24 | 284 | $142,294 | $4,265 | $138,029 | $2,242,406 |
| 24 | 285 | $142,294 | $4,018 | $138,277 | $2,104,130 |
| 24 | 286 | $142,294 | $3,770 | $138,524 | $1,965,605 |
| 24 | 287 | $142,294 | $3,522 | $138,773 | $1,826,833 |
| 24 | 288 | $142,294 | $3,273 | $139,021 | $1,687,811 |
| 25 | 289 | $142,294 | $3,024 | $139,270 | $1,548,541 |
| 25 | 290 | $142,294 | $2,774 | $139,520 | $1,409,021 |
| 25 | 291 | $142,294 | $2,524 | $139,770 | $1,269,251 |
| 25 | 292 | $142,294 | $2,274 | $140,020 | $1,129,231 |
| 25 | 293 | $142,294 | $2,023 | $140,271 | $988,960 |
| 25 | 294 | $142,294 | $1,772 | $140,522 | $848,438 |
| 25 | 295 | $142,294 | $1,520 | $140,774 | $707,663 |
| 25 | 296 | $142,294 | $1,268 | $141,026 | $566,637 |
| 25 | 297 | $142,294 | $1,015 | $141,279 | $425,358 |
| 25 | 298 | $142,294 | $762 | $141,532 | $283,826 |
| 25 | 299 | $142,294 | $509 | $141,786 | $142,040 |
| 25 | 300 | $142,294 | $254 | $142,040 | $0 |
