首期 (港幣)
$20,304,000
每月還款 (港幣)
$131,325
總貸款額 (港幣)
$30,456,000
+
總利息 (港幣)
$8,941,416
=
總還款額 (港幣)
$39,397,416
| 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 | $131,325 | $54,567 | $76,758 | $30,379,242 |
| 1 | 2 | $131,325 | $54,429 | $76,895 | $30,302,347 |
| 1 | 3 | $131,325 | $54,292 | $77,033 | $30,225,314 |
| 1 | 4 | $131,325 | $54,154 | $77,171 | $30,148,143 |
| 1 | 5 | $131,325 | $54,015 | $77,309 | $30,070,834 |
| 1 | 6 | $131,325 | $53,877 | $77,448 | $29,993,386 |
| 1 | 7 | $131,325 | $53,738 | $77,587 | $29,915,799 |
| 1 | 8 | $131,325 | $53,599 | $77,726 | $29,838,074 |
| 1 | 9 | $131,325 | $53,460 | $77,865 | $29,760,209 |
| 1 | 10 | $131,325 | $53,320 | $78,004 | $29,682,205 |
| 1 | 11 | $131,325 | $53,181 | $78,144 | $29,604,060 |
| 1 | 12 | $131,325 | $53,041 | $78,284 | $29,525,776 |
| 2 | 13 | $131,325 | $52,900 | $78,424 | $29,447,352 |
| 2 | 14 | $131,325 | $52,760 | $78,565 | $29,368,787 |
| 2 | 15 | $131,325 | $52,619 | $78,706 | $29,290,081 |
| 2 | 16 | $131,325 | $52,478 | $78,847 | $29,211,235 |
| 2 | 17 | $131,325 | $52,337 | $78,988 | $29,132,247 |
| 2 | 18 | $131,325 | $52,195 | $79,129 | $29,053,117 |
| 2 | 19 | $131,325 | $52,054 | $79,271 | $28,973,846 |
| 2 | 20 | $131,325 | $51,911 | $79,413 | $28,894,433 |
| 2 | 21 | $131,325 | $51,769 | $79,556 | $28,814,877 |
| 2 | 22 | $131,325 | $51,627 | $79,698 | $28,735,179 |
| 2 | 23 | $131,325 | $51,484 | $79,841 | $28,655,338 |
| 2 | 24 | $131,325 | $51,341 | $79,984 | $28,575,355 |
| 3 | 25 | $131,325 | $51,198 | $80,127 | $28,495,227 |
| 3 | 26 | $131,325 | $51,054 | $80,271 | $28,414,957 |
| 3 | 27 | $131,325 | $50,910 | $80,415 | $28,334,542 |
| 3 | 28 | $131,325 | $50,766 | $80,559 | $28,253,983 |
| 3 | 29 | $131,325 | $50,622 | $80,703 | $28,173,280 |
| 3 | 30 | $131,325 | $50,477 | $80,848 | $28,092,433 |
| 3 | 31 | $131,325 | $50,332 | $80,992 | $28,011,440 |
| 3 | 32 | $131,325 | $50,187 | $81,138 | $27,930,303 |
| 3 | 33 | $131,325 | $50,042 | $81,283 | $27,849,020 |
| 3 | 34 | $131,325 | $49,896 | $81,429 | $27,767,591 |
| 3 | 35 | $131,325 | $49,750 | $81,574 | $27,686,017 |
| 3 | 36 | $131,325 | $49,604 | $81,721 | $27,604,296 |
| 4 | 37 | $131,325 | $49,458 | $81,867 | $27,522,429 |
| 4 | 38 | $131,325 | $49,311 | $82,014 | $27,440,415 |
| 4 | 39 | $131,325 | $49,164 | $82,161 | $27,358,255 |
| 4 | 40 | $131,325 | $49,017 | $82,308 | $27,275,947 |
| 4 | 41 | $131,325 | $48,869 | $82,455 | $27,193,492 |
| 4 | 42 | $131,325 | $48,722 | $82,603 | $27,110,889 |
| 4 | 43 | $131,325 | $48,574 | $82,751 | $27,028,138 |
| 4 | 44 | $131,325 | $48,425 | $82,899 | $26,945,238 |
| 4 | 45 | $131,325 | $48,277 | $83,048 | $26,862,190 |
| 4 | 46 | $131,325 | $48,128 | $83,197 | $26,778,994 |
| 4 | 47 | $131,325 | $47,979 | $83,346 | $26,695,648 |
| 4 | 48 | $131,325 | $47,830 | $83,495 | $26,612,153 |
| 5 | 49 | $131,325 | $47,680 | $83,645 | $26,528,508 |
| 5 | 50 | $131,325 | $47,530 | $83,794 | $26,444,714 |
| 5 | 51 | $131,325 | $47,380 | $83,945 | $26,360,769 |
| 5 | 52 | $131,325 | $47,230 | $84,095 | $26,276,674 |
| 5 | 53 | $131,325 | $47,079 | $84,246 | $26,192,429 |
| 5 | 54 | $131,325 | $46,928 | $84,397 | $26,108,032 |
| 5 | 55 | $131,325 | $46,777 | $84,548 | $26,023,484 |
| 5 | 56 | $131,325 | $46,625 | $84,699 | $25,938,785 |
| 5 | 57 | $131,325 | $46,474 | $84,851 | $25,853,934 |
| 5 | 58 | $131,325 | $46,322 | $85,003 | $25,768,931 |
| 5 | 59 | $131,325 | $46,169 | $85,155 | $25,683,775 |
| 5 | 60 | $131,325 | $46,017 | $85,308 | $25,598,467 |
| 6 | 61 | $131,325 | $45,864 | $85,461 | $25,513,007 |
| 6 | 62 | $131,325 | $45,711 | $85,614 | $25,427,393 |
| 6 | 63 | $131,325 | $45,557 | $85,767 | $25,341,625 |
| 6 | 64 | $131,325 | $45,404 | $85,921 | $25,255,704 |
| 6 | 65 | $131,325 | $45,250 | $86,075 | $25,169,630 |
| 6 | 66 | $131,325 | $45,096 | $86,229 | $25,083,400 |
| 6 | 67 | $131,325 | $44,941 | $86,384 | $24,997,017 |
| 6 | 68 | $131,325 | $44,786 | $86,538 | $24,910,478 |
| 6 | 69 | $131,325 | $44,631 | $86,693 | $24,823,785 |
| 6 | 70 | $131,325 | $44,476 | $86,849 | $24,736,936 |
| 6 | 71 | $131,325 | $44,320 | $87,004 | $24,649,932 |
| 6 | 72 | $131,325 | $44,164 | $87,160 | $24,562,772 |
| 7 | 73 | $131,325 | $44,008 | $87,316 | $24,475,455 |
| 7 | 74 | $131,325 | $43,852 | $87,473 | $24,387,982 |
| 7 | 75 | $131,325 | $43,695 | $87,630 | $24,300,353 |
| 7 | 76 | $131,325 | $43,538 | $87,787 | $24,212,566 |
| 7 | 77 | $131,325 | $43,381 | $87,944 | $24,124,622 |
| 7 | 78 | $131,325 | $43,223 | $88,101 | $24,036,521 |
| 7 | 79 | $131,325 | $43,065 | $88,259 | $23,948,261 |
| 7 | 80 | $131,325 | $42,907 | $88,417 | $23,859,844 |
| 7 | 81 | $131,325 | $42,749 | $88,576 | $23,771,268 |
| 7 | 82 | $131,325 | $42,590 | $88,735 | $23,682,534 |
| 7 | 83 | $131,325 | $42,431 | $88,894 | $23,593,640 |
| 7 | 84 | $131,325 | $42,272 | $89,053 | $23,504,587 |
| 8 | 85 | $131,325 | $42,112 | $89,212 | $23,415,375 |
| 8 | 86 | $131,325 | $41,953 | $89,372 | $23,326,003 |
| 8 | 87 | $131,325 | $41,792 | $89,532 | $23,236,471 |
| 8 | 88 | $131,325 | $41,632 | $89,693 | $23,146,778 |
| 8 | 89 | $131,325 | $41,471 | $89,853 | $23,056,924 |
| 8 | 90 | $131,325 | $41,310 | $90,014 | $22,966,910 |
| 8 | 91 | $131,325 | $41,149 | $90,176 | $22,876,734 |
| 8 | 92 | $131,325 | $40,987 | $90,337 | $22,786,397 |
| 8 | 93 | $131,325 | $40,826 | $90,499 | $22,695,898 |
| 8 | 94 | $131,325 | $40,663 | $90,661 | $22,605,237 |
| 8 | 95 | $131,325 | $40,501 | $90,824 | $22,514,413 |
| 8 | 96 | $131,325 | $40,338 | $90,986 | $22,423,427 |
| 9 | 97 | $131,325 | $40,175 | $91,149 | $22,332,277 |
| 9 | 98 | $131,325 | $40,012 | $91,313 | $22,240,965 |
| 9 | 99 | $131,325 | $39,848 | $91,476 | $22,149,488 |
| 9 | 100 | $131,325 | $39,684 | $91,640 | $22,057,848 |
| 9 | 101 | $131,325 | $39,520 | $91,804 | $21,966,044 |
| 9 | 102 | $131,325 | $39,356 | $91,969 | $21,874,075 |
| 9 | 103 | $131,325 | $39,191 | $92,134 | $21,781,941 |
| 9 | 104 | $131,325 | $39,026 | $92,299 | $21,689,642 |
| 9 | 105 | $131,325 | $38,861 | $92,464 | $21,597,178 |
| 9 | 106 | $131,325 | $38,695 | $92,630 | $21,504,548 |
| 9 | 107 | $131,325 | $38,529 | $92,796 | $21,411,753 |
| 9 | 108 | $131,325 | $38,363 | $92,962 | $21,318,791 |
| 10 | 109 | $131,325 | $38,196 | $93,129 | $21,225,662 |
| 10 | 110 | $131,325 | $38,029 | $93,295 | $21,132,367 |
| 10 | 111 | $131,325 | $37,862 | $93,463 | $21,038,904 |
| 10 | 112 | $131,325 | $37,695 | $93,630 | $20,945,274 |
| 10 | 113 | $131,325 | $37,527 | $93,798 | $20,851,476 |
| 10 | 114 | $131,325 | $37,359 | $93,966 | $20,757,511 |
| 10 | 115 | $131,325 | $37,191 | $94,134 | $20,663,376 |
| 10 | 116 | $131,325 | $37,022 | $94,303 | $20,569,074 |
| 10 | 117 | $131,325 | $36,853 | $94,472 | $20,474,602 |
| 10 | 118 | $131,325 | $36,684 | $94,641 | $20,379,961 |
| 10 | 119 | $131,325 | $36,514 | $94,811 | $20,285,150 |
| 10 | 120 | $131,325 | $36,344 | $94,980 | $20,190,170 |
| 11 | 121 | $131,325 | $36,174 | $95,151 | $20,095,019 |
| 11 | 122 | $131,325 | $36,004 | $95,321 | $19,999,698 |
| 11 | 123 | $131,325 | $35,833 | $95,492 | $19,904,206 |
| 11 | 124 | $131,325 | $35,662 | $95,663 | $19,808,543 |
| 11 | 125 | $131,325 | $35,490 | $95,834 | $19,712,708 |
| 11 | 126 | $131,325 | $35,319 | $96,006 | $19,616,702 |
| 11 | 127 | $131,325 | $35,147 | $96,178 | $19,520,524 |
| 11 | 128 | $131,325 | $34,974 | $96,350 | $19,424,174 |
| 11 | 129 | $131,325 | $34,802 | $96,523 | $19,327,651 |
| 11 | 130 | $131,325 | $34,629 | $96,696 | $19,230,955 |
| 11 | 131 | $131,325 | $34,455 | $96,869 | $19,134,085 |
| 11 | 132 | $131,325 | $34,282 | $97,043 | $19,037,043 |
| 12 | 133 | $131,325 | $34,108 | $97,217 | $18,939,826 |
| 12 | 134 | $131,325 | $33,934 | $97,391 | $18,842,435 |
| 12 | 135 | $131,325 | $33,759 | $97,565 | $18,744,870 |
| 12 | 136 | $131,325 | $33,585 | $97,740 | $18,647,129 |
| 12 | 137 | $131,325 | $33,409 | $97,915 | $18,549,214 |
| 12 | 138 | $131,325 | $33,234 | $98,091 | $18,451,123 |
| 12 | 139 | $131,325 | $33,058 | $98,266 | $18,352,857 |
| 12 | 140 | $131,325 | $32,882 | $98,443 | $18,254,415 |
| 12 | 141 | $131,325 | $32,706 | $98,619 | $18,155,796 |
| 12 | 142 | $131,325 | $32,529 | $98,796 | $18,057,000 |
| 12 | 143 | $131,325 | $32,352 | $98,973 | $17,958,027 |
| 12 | 144 | $131,325 | $32,175 | $99,150 | $17,858,878 |
| 13 | 145 | $131,325 | $31,997 | $99,328 | $17,759,550 |
| 13 | 146 | $131,325 | $31,819 | $99,506 | $17,660,044 |
| 13 | 147 | $131,325 | $31,641 | $99,684 | $17,560,361 |
| 13 | 148 | $131,325 | $31,462 | $99,862 | $17,460,498 |
| 13 | 149 | $131,325 | $31,283 | $100,041 | $17,360,457 |
| 13 | 150 | $131,325 | $31,104 | $100,221 | $17,260,236 |
| 13 | 151 | $131,325 | $30,925 | $100,400 | $17,159,836 |
| 13 | 152 | $131,325 | $30,745 | $100,580 | $17,059,256 |
| 13 | 153 | $131,325 | $30,565 | $100,760 | $16,958,496 |
| 13 | 154 | $131,325 | $30,384 | $100,941 | $16,857,555 |
| 13 | 155 | $131,325 | $30,203 | $101,122 | $16,756,434 |
| 13 | 156 | $131,325 | $30,022 | $101,303 | $16,655,131 |
| 14 | 157 | $131,325 | $29,840 | $101,484 | $16,553,647 |
| 14 | 158 | $131,325 | $29,659 | $101,666 | $16,451,980 |
| 14 | 159 | $131,325 | $29,476 | $101,848 | $16,350,132 |
| 14 | 160 | $131,325 | $29,294 | $102,031 | $16,248,101 |
| 14 | 161 | $131,325 | $29,111 | $102,214 | $16,145,888 |
| 14 | 162 | $131,325 | $28,928 | $102,397 | $16,043,491 |
| 14 | 163 | $131,325 | $28,745 | $102,580 | $15,940,911 |
| 14 | 164 | $131,325 | $28,561 | $102,764 | $15,838,147 |
| 14 | 165 | $131,325 | $28,377 | $102,948 | $15,735,199 |
| 14 | 166 | $131,325 | $28,192 | $103,132 | $15,632,067 |
| 14 | 167 | $131,325 | $28,007 | $103,317 | $15,528,749 |
| 14 | 168 | $131,325 | $27,822 | $103,502 | $15,425,247 |
| 15 | 169 | $131,325 | $27,637 | $103,688 | $15,321,559 |
| 15 | 170 | $131,325 | $27,451 | $103,874 | $15,217,686 |
| 15 | 171 | $131,325 | $27,265 | $104,060 | $15,113,626 |
| 15 | 172 | $131,325 | $27,079 | $104,246 | $15,009,380 |
| 15 | 173 | $131,325 | $26,892 | $104,433 | $14,904,947 |
| 15 | 174 | $131,325 | $26,705 | $104,620 | $14,800,327 |
| 15 | 175 | $131,325 | $26,517 | $104,807 | $14,695,519 |
| 15 | 176 | $131,325 | $26,329 | $104,995 | $14,590,524 |
| 15 | 177 | $131,325 | $26,141 | $105,183 | $14,485,341 |
| 15 | 178 | $131,325 | $25,953 | $105,372 | $14,379,969 |
| 15 | 179 | $131,325 | $25,764 | $105,561 | $14,274,408 |
| 15 | 180 | $131,325 | $25,575 | $105,750 | $14,168,659 |
| 16 | 181 | $131,325 | $25,386 | $105,939 | $14,062,719 |
| 16 | 182 | $131,325 | $25,196 | $106,129 | $13,956,590 |
| 16 | 183 | $131,325 | $25,006 | $106,319 | $13,850,271 |
| 16 | 184 | $131,325 | $24,815 | $106,510 | $13,743,762 |
| 16 | 185 | $131,325 | $24,624 | $106,700 | $13,637,061 |
| 16 | 186 | $131,325 | $24,433 | $106,892 | $13,530,169 |
| 16 | 187 | $131,325 | $24,242 | $107,083 | $13,423,086 |
| 16 | 188 | $131,325 | $24,050 | $107,275 | $13,315,811 |
| 16 | 189 | $131,325 | $23,857 | $107,467 | $13,208,344 |
| 16 | 190 | $131,325 | $23,665 | $107,660 | $13,100,684 |
| 16 | 191 | $131,325 | $23,472 | $107,853 | $12,992,832 |
| 16 | 192 | $131,325 | $23,279 | $108,046 | $12,884,786 |
| 17 | 193 | $131,325 | $23,085 | $108,239 | $12,776,546 |
| 17 | 194 | $131,325 | $22,891 | $108,433 | $12,668,113 |
| 17 | 195 | $131,325 | $22,697 | $108,628 | $12,559,485 |
| 17 | 196 | $131,325 | $22,502 | $108,822 | $12,450,663 |
| 17 | 197 | $131,325 | $22,307 | $109,017 | $12,341,645 |
| 17 | 198 | $131,325 | $22,112 | $109,213 | $12,232,433 |
| 17 | 199 | $131,325 | $21,916 | $109,408 | $12,123,025 |
| 17 | 200 | $131,325 | $21,720 | $109,604 | $12,013,420 |
| 17 | 201 | $131,325 | $21,524 | $109,801 | $11,903,620 |
| 17 | 202 | $131,325 | $21,327 | $109,997 | $11,793,622 |
| 17 | 203 | $131,325 | $21,130 | $110,194 | $11,683,428 |
| 17 | 204 | $131,325 | $20,933 | $110,392 | $11,573,036 |
| 18 | 205 | $131,325 | $20,735 | $110,590 | $11,462,446 |
| 18 | 206 | $131,325 | $20,537 | $110,788 | $11,351,658 |
| 18 | 207 | $131,325 | $20,338 | $110,986 | $11,240,672 |
| 18 | 208 | $131,325 | $20,140 | $111,185 | $11,129,487 |
| 18 | 209 | $131,325 | $19,940 | $111,384 | $11,018,102 |
| 18 | 210 | $131,325 | $19,741 | $111,584 | $10,906,518 |
| 18 | 211 | $131,325 | $19,541 | $111,784 | $10,794,735 |
| 18 | 212 | $131,325 | $19,341 | $111,984 | $10,682,750 |
| 18 | 213 | $131,325 | $19,140 | $112,185 | $10,570,566 |
| 18 | 214 | $131,325 | $18,939 | $112,386 | $10,458,180 |
| 18 | 215 | $131,325 | $18,738 | $112,587 | $10,345,593 |
| 18 | 216 | $131,325 | $18,536 | $112,789 | $10,232,804 |
| 19 | 217 | $131,325 | $18,334 | $112,991 | $10,119,813 |
| 19 | 218 | $131,325 | $18,131 | $113,193 | $10,006,619 |
| 19 | 219 | $131,325 | $17,929 | $113,396 | $9,893,223 |
| 19 | 220 | $131,325 | $17,725 | $113,599 | $9,779,624 |
| 19 | 221 | $131,325 | $17,522 | $113,803 | $9,665,821 |
| 19 | 222 | $131,325 | $17,318 | $114,007 | $9,551,814 |
| 19 | 223 | $131,325 | $17,114 | $114,211 | $9,437,603 |
| 19 | 224 | $131,325 | $16,909 | $114,416 | $9,323,187 |
| 19 | 225 | $131,325 | $16,704 | $114,621 | $9,208,567 |
| 19 | 226 | $131,325 | $16,499 | $114,826 | $9,093,741 |
| 19 | 227 | $131,325 | $16,293 | $115,032 | $8,978,709 |
| 19 | 228 | $131,325 | $16,087 | $115,238 | $8,863,471 |
| 20 | 229 | $131,325 | $15,880 | $115,444 | $8,748,027 |
| 20 | 230 | $131,325 | $15,674 | $115,651 | $8,632,376 |
| 20 | 231 | $131,325 | $15,466 | $115,858 | $8,516,517 |
| 20 | 232 | $131,325 | $15,259 | $116,066 | $8,400,451 |
| 20 | 233 | $131,325 | $15,051 | $116,274 | $8,284,177 |
| 20 | 234 | $131,325 | $14,842 | $116,482 | $8,167,695 |
| 20 | 235 | $131,325 | $14,634 | $116,691 | $8,051,004 |
| 20 | 236 | $131,325 | $14,425 | $116,900 | $7,934,104 |
| 20 | 237 | $131,325 | $14,215 | $117,109 | $7,816,995 |
| 20 | 238 | $131,325 | $14,005 | $117,319 | $7,699,675 |
| 20 | 239 | $131,325 | $13,795 | $117,529 | $7,582,146 |
| 20 | 240 | $131,325 | $13,585 | $117,740 | $7,464,406 |
| 21 | 241 | $131,325 | $13,374 | $117,951 | $7,346,455 |
| 21 | 242 | $131,325 | $13,162 | $118,162 | $7,228,293 |
| 21 | 243 | $131,325 | $12,951 | $118,374 | $7,109,919 |
| 21 | 244 | $131,325 | $12,739 | $118,586 | $6,991,333 |
| 21 | 245 | $131,325 | $12,526 | $118,799 | $6,872,534 |
| 21 | 246 | $131,325 | $12,313 | $119,011 | $6,753,523 |
| 21 | 247 | $131,325 | $12,100 | $119,225 | $6,634,298 |
| 21 | 248 | $131,325 | $11,886 | $119,438 | $6,514,860 |
| 21 | 249 | $131,325 | $11,672 | $119,652 | $6,395,207 |
| 21 | 250 | $131,325 | $11,458 | $119,867 | $6,275,341 |
| 21 | 251 | $131,325 | $11,243 | $120,081 | $6,155,259 |
| 21 | 252 | $131,325 | $11,028 | $120,297 | $6,034,963 |
| 22 | 253 | $131,325 | $10,813 | $120,512 | $5,914,451 |
| 22 | 254 | $131,325 | $10,597 | $120,728 | $5,793,723 |
| 22 | 255 | $131,325 | $10,380 | $120,944 | $5,672,778 |
| 22 | 256 | $131,325 | $10,164 | $121,161 | $5,551,617 |
| 22 | 257 | $131,325 | $9,947 | $121,378 | $5,430,239 |
| 22 | 258 | $131,325 | $9,729 | $121,596 | $5,308,644 |
| 22 | 259 | $131,325 | $9,511 | $121,813 | $5,186,830 |
| 22 | 260 | $131,325 | $9,293 | $122,032 | $5,064,799 |
| 22 | 261 | $131,325 | $9,074 | $122,250 | $4,942,548 |
| 22 | 262 | $131,325 | $8,855 | $122,469 | $4,820,079 |
| 22 | 263 | $131,325 | $8,636 | $122,689 | $4,697,390 |
| 22 | 264 | $131,325 | $8,416 | $122,909 | $4,574,482 |
| 23 | 265 | $131,325 | $8,196 | $123,129 | $4,451,353 |
| 23 | 266 | $131,325 | $7,975 | $123,349 | $4,328,004 |
| 23 | 267 | $131,325 | $7,754 | $123,570 | $4,204,433 |
| 23 | 268 | $131,325 | $7,533 | $123,792 | $4,080,641 |
| 23 | 269 | $131,325 | $7,311 | $124,014 | $3,956,628 |
| 23 | 270 | $131,325 | $7,089 | $124,236 | $3,832,392 |
| 23 | 271 | $131,325 | $6,866 | $124,458 | $3,707,934 |
| 23 | 272 | $131,325 | $6,643 | $124,681 | $3,583,252 |
| 23 | 273 | $131,325 | $6,420 | $124,905 | $3,458,348 |
| 23 | 274 | $131,325 | $6,196 | $125,129 | $3,333,219 |
| 23 | 275 | $131,325 | $5,972 | $125,353 | $3,207,866 |
| 23 | 276 | $131,325 | $5,747 | $125,577 | $3,082,289 |
| 24 | 277 | $131,325 | $5,522 | $125,802 | $2,956,487 |
| 24 | 278 | $131,325 | $5,297 | $126,028 | $2,830,459 |
| 24 | 279 | $131,325 | $5,071 | $126,253 | $2,704,206 |
| 24 | 280 | $131,325 | $4,845 | $126,480 | $2,577,726 |
| 24 | 281 | $131,325 | $4,618 | $126,706 | $2,451,020 |
| 24 | 282 | $131,325 | $4,391 | $126,933 | $2,324,086 |
| 24 | 283 | $131,325 | $4,164 | $127,161 | $2,196,926 |
| 24 | 284 | $131,325 | $3,936 | $127,389 | $2,069,537 |
| 24 | 285 | $131,325 | $3,708 | $127,617 | $1,941,920 |
| 24 | 286 | $131,325 | $3,479 | $127,845 | $1,814,075 |
| 24 | 287 | $131,325 | $3,250 | $128,075 | $1,686,000 |
| 24 | 288 | $131,325 | $3,021 | $128,304 | $1,557,696 |
| 25 | 289 | $131,325 | $2,791 | $128,534 | $1,429,163 |
| 25 | 290 | $131,325 | $2,561 | $128,764 | $1,300,398 |
| 25 | 291 | $131,325 | $2,330 | $128,995 | $1,171,404 |
| 25 | 292 | $131,325 | $2,099 | $129,226 | $1,042,178 |
| 25 | 293 | $131,325 | $1,867 | $129,457 | $912,720 |
| 25 | 294 | $131,325 | $1,635 | $129,689 | $783,031 |
| 25 | 295 | $131,325 | $1,403 | $129,922 | $653,109 |
| 25 | 296 | $131,325 | $1,170 | $130,155 | $522,954 |
| 25 | 297 | $131,325 | $937 | $130,388 | $392,567 |
| 25 | 298 | $131,325 | $703 | $130,621 | $261,945 |
| 25 | 299 | $131,325 | $469 | $130,855 | $131,090 |
| 25 | 300 | $131,325 | $235 | $131,090 | $0 |
