首期 (港幣)
$20,600,000
每月還款 (港幣)
$133,239
總貸款額 (港幣)
$30,900,000
+
總利息 (港幣)
$9,071,768
=
總還款額 (港幣)
$39,971,768
| 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 | $133,239 | $55,363 | $77,877 | $30,822,123 |
| 1 | 2 | $133,239 | $55,223 | $78,016 | $30,744,107 |
| 1 | 3 | $133,239 | $55,083 | $78,156 | $30,665,951 |
| 1 | 4 | $133,239 | $54,943 | $78,296 | $30,587,655 |
| 1 | 5 | $133,239 | $54,803 | $78,436 | $30,509,219 |
| 1 | 6 | $133,239 | $54,662 | $78,577 | $30,430,642 |
| 1 | 7 | $133,239 | $54,522 | $78,718 | $30,351,924 |
| 1 | 8 | $133,239 | $54,381 | $78,859 | $30,273,065 |
| 1 | 9 | $133,239 | $54,239 | $79,000 | $30,194,065 |
| 1 | 10 | $133,239 | $54,098 | $79,142 | $30,114,924 |
| 1 | 11 | $133,239 | $53,956 | $79,283 | $30,035,641 |
| 1 | 12 | $133,239 | $53,814 | $79,425 | $29,956,215 |
| 2 | 13 | $133,239 | $53,672 | $79,568 | $29,876,647 |
| 2 | 14 | $133,239 | $53,529 | $79,710 | $29,796,937 |
| 2 | 15 | $133,239 | $53,386 | $79,853 | $29,717,084 |
| 2 | 16 | $133,239 | $53,243 | $79,996 | $29,637,088 |
| 2 | 17 | $133,239 | $53,100 | $80,139 | $29,556,949 |
| 2 | 18 | $133,239 | $52,956 | $80,283 | $29,476,666 |
| 2 | 19 | $133,239 | $52,812 | $80,427 | $29,396,239 |
| 2 | 20 | $133,239 | $52,668 | $80,571 | $29,315,668 |
| 2 | 21 | $133,239 | $52,524 | $80,715 | $29,234,952 |
| 2 | 22 | $133,239 | $52,379 | $80,860 | $29,154,093 |
| 2 | 23 | $133,239 | $52,234 | $81,005 | $29,073,088 |
| 2 | 24 | $133,239 | $52,089 | $81,150 | $28,991,938 |
| 3 | 25 | $133,239 | $51,944 | $81,295 | $28,910,642 |
| 3 | 26 | $133,239 | $51,798 | $81,441 | $28,829,201 |
| 3 | 27 | $133,239 | $51,652 | $81,587 | $28,747,615 |
| 3 | 28 | $133,239 | $51,506 | $81,733 | $28,665,881 |
| 3 | 29 | $133,239 | $51,360 | $81,880 | $28,584,002 |
| 3 | 30 | $133,239 | $51,213 | $82,026 | $28,501,976 |
| 3 | 31 | $133,239 | $51,066 | $82,173 | $28,419,803 |
| 3 | 32 | $133,239 | $50,919 | $82,320 | $28,337,482 |
| 3 | 33 | $133,239 | $50,771 | $82,468 | $28,255,014 |
| 3 | 34 | $133,239 | $50,624 | $82,616 | $28,172,399 |
| 3 | 35 | $133,239 | $50,476 | $82,764 | $28,089,635 |
| 3 | 36 | $133,239 | $50,327 | $82,912 | $28,006,723 |
| 4 | 37 | $133,239 | $50,179 | $83,061 | $27,923,662 |
| 4 | 38 | $133,239 | $50,030 | $83,209 | $27,840,453 |
| 4 | 39 | $133,239 | $49,881 | $83,358 | $27,757,095 |
| 4 | 40 | $133,239 | $49,731 | $83,508 | $27,673,587 |
| 4 | 41 | $133,239 | $49,582 | $83,657 | $27,589,929 |
| 4 | 42 | $133,239 | $49,432 | $83,807 | $27,506,122 |
| 4 | 43 | $133,239 | $49,282 | $83,957 | $27,422,165 |
| 4 | 44 | $133,239 | $49,131 | $84,108 | $27,338,057 |
| 4 | 45 | $133,239 | $48,981 | $84,259 | $27,253,798 |
| 4 | 46 | $133,239 | $48,830 | $84,410 | $27,169,389 |
| 4 | 47 | $133,239 | $48,678 | $84,561 | $27,084,828 |
| 4 | 48 | $133,239 | $48,527 | $84,712 | $27,000,116 |
| 5 | 49 | $133,239 | $48,375 | $84,864 | $26,915,252 |
| 5 | 50 | $133,239 | $48,223 | $85,016 | $26,830,236 |
| 5 | 51 | $133,239 | $48,071 | $85,168 | $26,745,067 |
| 5 | 52 | $133,239 | $47,918 | $85,321 | $26,659,746 |
| 5 | 53 | $133,239 | $47,765 | $85,474 | $26,574,273 |
| 5 | 54 | $133,239 | $47,612 | $85,627 | $26,488,646 |
| 5 | 55 | $133,239 | $47,459 | $85,780 | $26,402,865 |
| 5 | 56 | $133,239 | $47,305 | $85,934 | $26,316,931 |
| 5 | 57 | $133,239 | $47,151 | $86,088 | $26,230,843 |
| 5 | 58 | $133,239 | $46,997 | $86,242 | $26,144,601 |
| 5 | 59 | $133,239 | $46,842 | $86,397 | $26,058,204 |
| 5 | 60 | $133,239 | $46,688 | $86,552 | $25,971,652 |
| 6 | 61 | $133,239 | $46,533 | $86,707 | $25,884,946 |
| 6 | 62 | $133,239 | $46,377 | $86,862 | $25,798,084 |
| 6 | 63 | $133,239 | $46,222 | $87,018 | $25,711,066 |
| 6 | 64 | $133,239 | $46,066 | $87,174 | $25,623,892 |
| 6 | 65 | $133,239 | $45,909 | $87,330 | $25,536,563 |
| 6 | 66 | $133,239 | $45,753 | $87,486 | $25,449,076 |
| 6 | 67 | $133,239 | $45,596 | $87,643 | $25,361,433 |
| 6 | 68 | $133,239 | $45,439 | $87,800 | $25,273,633 |
| 6 | 69 | $133,239 | $45,282 | $87,957 | $25,185,676 |
| 6 | 70 | $133,239 | $45,124 | $88,115 | $25,097,561 |
| 6 | 71 | $133,239 | $44,966 | $88,273 | $25,009,289 |
| 6 | 72 | $133,239 | $44,808 | $88,431 | $24,920,858 |
| 7 | 73 | $133,239 | $44,650 | $88,589 | $24,832,268 |
| 7 | 74 | $133,239 | $44,491 | $88,748 | $24,743,520 |
| 7 | 75 | $133,239 | $44,332 | $88,907 | $24,654,613 |
| 7 | 76 | $133,239 | $44,173 | $89,066 | $24,565,547 |
| 7 | 77 | $133,239 | $44,013 | $89,226 | $24,476,321 |
| 7 | 78 | $133,239 | $43,853 | $89,386 | $24,386,935 |
| 7 | 79 | $133,239 | $43,693 | $89,546 | $24,297,389 |
| 7 | 80 | $133,239 | $43,533 | $89,706 | $24,207,683 |
| 7 | 81 | $133,239 | $43,372 | $89,867 | $24,117,815 |
| 7 | 82 | $133,239 | $43,211 | $90,028 | $24,027,787 |
| 7 | 83 | $133,239 | $43,050 | $90,189 | $23,937,598 |
| 7 | 84 | $133,239 | $42,888 | $90,351 | $23,847,247 |
| 8 | 85 | $133,239 | $42,726 | $90,513 | $23,756,734 |
| 8 | 86 | $133,239 | $42,564 | $90,675 | $23,666,059 |
| 8 | 87 | $133,239 | $42,402 | $90,838 | $23,575,221 |
| 8 | 88 | $133,239 | $42,239 | $91,000 | $23,484,221 |
| 8 | 89 | $133,239 | $42,076 | $91,163 | $23,393,058 |
| 8 | 90 | $133,239 | $41,913 | $91,327 | $23,301,731 |
| 8 | 91 | $133,239 | $41,749 | $91,490 | $23,210,241 |
| 8 | 92 | $133,239 | $41,585 | $91,654 | $23,118,587 |
| 8 | 93 | $133,239 | $41,421 | $91,818 | $23,026,768 |
| 8 | 94 | $133,239 | $41,256 | $91,983 | $22,934,785 |
| 8 | 95 | $133,239 | $41,091 | $92,148 | $22,842,637 |
| 8 | 96 | $133,239 | $40,926 | $92,313 | $22,750,325 |
| 9 | 97 | $133,239 | $40,761 | $92,478 | $22,657,846 |
| 9 | 98 | $133,239 | $40,595 | $92,644 | $22,565,202 |
| 9 | 99 | $133,239 | $40,429 | $92,810 | $22,472,393 |
| 9 | 100 | $133,239 | $40,263 | $92,976 | $22,379,416 |
| 9 | 101 | $133,239 | $40,096 | $93,143 | $22,286,274 |
| 9 | 102 | $133,239 | $39,930 | $93,310 | $22,192,964 |
| 9 | 103 | $133,239 | $39,762 | $93,477 | $22,099,487 |
| 9 | 104 | $133,239 | $39,595 | $93,644 | $22,005,843 |
| 9 | 105 | $133,239 | $39,427 | $93,812 | $21,912,031 |
| 9 | 106 | $133,239 | $39,259 | $93,980 | $21,818,051 |
| 9 | 107 | $133,239 | $39,091 | $94,149 | $21,723,902 |
| 9 | 108 | $133,239 | $38,922 | $94,317 | $21,629,585 |
| 10 | 109 | $133,239 | $38,753 | $94,486 | $21,535,099 |
| 10 | 110 | $133,239 | $38,584 | $94,656 | $21,440,443 |
| 10 | 111 | $133,239 | $38,414 | $94,825 | $21,345,618 |
| 10 | 112 | $133,239 | $38,244 | $94,995 | $21,250,623 |
| 10 | 113 | $133,239 | $38,074 | $95,165 | $21,155,458 |
| 10 | 114 | $133,239 | $37,904 | $95,336 | $21,060,122 |
| 10 | 115 | $133,239 | $37,733 | $95,507 | $20,964,616 |
| 10 | 116 | $133,239 | $37,562 | $95,678 | $20,868,938 |
| 10 | 117 | $133,239 | $37,390 | $95,849 | $20,773,089 |
| 10 | 118 | $133,239 | $37,218 | $96,021 | $20,677,068 |
| 10 | 119 | $133,239 | $37,046 | $96,193 | $20,580,875 |
| 10 | 120 | $133,239 | $36,874 | $96,365 | $20,484,510 |
| 11 | 121 | $133,239 | $36,701 | $96,538 | $20,387,972 |
| 11 | 122 | $133,239 | $36,528 | $96,711 | $20,291,262 |
| 11 | 123 | $133,239 | $36,355 | $96,884 | $20,194,377 |
| 11 | 124 | $133,239 | $36,182 | $97,058 | $20,097,320 |
| 11 | 125 | $133,239 | $36,008 | $97,232 | $20,000,088 |
| 11 | 126 | $133,239 | $35,833 | $97,406 | $19,902,683 |
| 11 | 127 | $133,239 | $35,659 | $97,580 | $19,805,102 |
| 11 | 128 | $133,239 | $35,484 | $97,755 | $19,707,347 |
| 11 | 129 | $133,239 | $35,309 | $97,930 | $19,609,417 |
| 11 | 130 | $133,239 | $35,134 | $98,106 | $19,511,311 |
| 11 | 131 | $133,239 | $34,958 | $98,281 | $19,413,030 |
| 11 | 132 | $133,239 | $34,782 | $98,458 | $19,314,572 |
| 12 | 133 | $133,239 | $34,605 | $98,634 | $19,215,938 |
| 12 | 134 | $133,239 | $34,429 | $98,811 | $19,117,128 |
| 12 | 135 | $133,239 | $34,252 | $98,988 | $19,018,140 |
| 12 | 136 | $133,239 | $34,074 | $99,165 | $18,918,975 |
| 12 | 137 | $133,239 | $33,896 | $99,343 | $18,819,632 |
| 12 | 138 | $133,239 | $33,719 | $99,521 | $18,720,112 |
| 12 | 139 | $133,239 | $33,540 | $99,699 | $18,620,412 |
| 12 | 140 | $133,239 | $33,362 | $99,878 | $18,520,535 |
| 12 | 141 | $133,239 | $33,183 | $100,057 | $18,420,478 |
| 12 | 142 | $133,239 | $33,003 | $100,236 | $18,320,242 |
| 12 | 143 | $133,239 | $32,824 | $100,415 | $18,219,827 |
| 12 | 144 | $133,239 | $32,644 | $100,595 | $18,119,232 |
| 13 | 145 | $133,239 | $32,464 | $100,776 | $18,018,456 |
| 13 | 146 | $133,239 | $32,283 | $100,956 | $17,917,500 |
| 13 | 147 | $133,239 | $32,102 | $101,137 | $17,816,363 |
| 13 | 148 | $133,239 | $31,921 | $101,318 | $17,715,044 |
| 13 | 149 | $133,239 | $31,739 | $101,500 | $17,613,545 |
| 13 | 150 | $133,239 | $31,558 | $101,682 | $17,511,863 |
| 13 | 151 | $133,239 | $31,375 | $101,864 | $17,409,999 |
| 13 | 152 | $133,239 | $31,193 | $102,046 | $17,307,953 |
| 13 | 153 | $133,239 | $31,010 | $102,229 | $17,205,724 |
| 13 | 154 | $133,239 | $30,827 | $102,412 | $17,103,312 |
| 13 | 155 | $133,239 | $30,643 | $102,596 | $17,000,716 |
| 13 | 156 | $133,239 | $30,460 | $102,780 | $16,897,936 |
| 14 | 157 | $133,239 | $30,275 | $102,964 | $16,794,972 |
| 14 | 158 | $133,239 | $30,091 | $103,148 | $16,691,824 |
| 14 | 159 | $133,239 | $29,906 | $103,333 | $16,588,491 |
| 14 | 160 | $133,239 | $29,721 | $103,518 | $16,484,973 |
| 14 | 161 | $133,239 | $29,536 | $103,704 | $16,381,269 |
| 14 | 162 | $133,239 | $29,350 | $103,889 | $16,277,380 |
| 14 | 163 | $133,239 | $29,164 | $104,076 | $16,173,304 |
| 14 | 164 | $133,239 | $28,977 | $104,262 | $16,069,042 |
| 14 | 165 | $133,239 | $28,790 | $104,449 | $15,964,593 |
| 14 | 166 | $133,239 | $28,603 | $104,636 | $15,859,957 |
| 14 | 167 | $133,239 | $28,416 | $104,823 | $15,755,134 |
| 14 | 168 | $133,239 | $28,228 | $105,011 | $15,650,123 |
| 15 | 169 | $133,239 | $28,040 | $105,199 | $15,544,923 |
| 15 | 170 | $133,239 | $27,851 | $105,388 | $15,439,535 |
| 15 | 171 | $133,239 | $27,663 | $105,577 | $15,333,959 |
| 15 | 172 | $133,239 | $27,473 | $105,766 | $15,228,193 |
| 15 | 173 | $133,239 | $27,284 | $105,955 | $15,122,237 |
| 15 | 174 | $133,239 | $27,094 | $106,145 | $15,016,092 |
| 15 | 175 | $133,239 | $26,904 | $106,335 | $14,909,757 |
| 15 | 176 | $133,239 | $26,713 | $106,526 | $14,803,231 |
| 15 | 177 | $133,239 | $26,522 | $106,717 | $14,696,514 |
| 15 | 178 | $133,239 | $26,331 | $106,908 | $14,589,606 |
| 15 | 179 | $133,239 | $26,140 | $107,100 | $14,482,506 |
| 15 | 180 | $133,239 | $25,948 | $107,291 | $14,375,215 |
| 16 | 181 | $133,239 | $25,756 | $107,484 | $14,267,731 |
| 16 | 182 | $133,239 | $25,563 | $107,676 | $14,160,055 |
| 16 | 183 | $133,239 | $25,370 | $107,869 | $14,052,186 |
| 16 | 184 | $133,239 | $25,177 | $108,062 | $13,944,124 |
| 16 | 185 | $133,239 | $24,983 | $108,256 | $13,835,868 |
| 16 | 186 | $133,239 | $24,789 | $108,450 | $13,727,418 |
| 16 | 187 | $133,239 | $24,595 | $108,644 | $13,618,773 |
| 16 | 188 | $133,239 | $24,400 | $108,839 | $13,509,935 |
| 16 | 189 | $133,239 | $24,205 | $109,034 | $13,400,901 |
| 16 | 190 | $133,239 | $24,010 | $109,229 | $13,291,671 |
| 16 | 191 | $133,239 | $23,814 | $109,425 | $13,182,246 |
| 16 | 192 | $133,239 | $23,618 | $109,621 | $13,072,625 |
| 17 | 193 | $133,239 | $23,422 | $109,817 | $12,962,808 |
| 17 | 194 | $133,239 | $23,225 | $110,014 | $12,852,794 |
| 17 | 195 | $133,239 | $23,028 | $110,211 | $12,742,582 |
| 17 | 196 | $133,239 | $22,830 | $110,409 | $12,632,174 |
| 17 | 197 | $133,239 | $22,633 | $110,607 | $12,521,567 |
| 17 | 198 | $133,239 | $22,434 | $110,805 | $12,410,762 |
| 17 | 199 | $133,239 | $22,236 | $111,003 | $12,299,759 |
| 17 | 200 | $133,239 | $22,037 | $111,202 | $12,188,557 |
| 17 | 201 | $133,239 | $21,838 | $111,401 | $12,077,155 |
| 17 | 202 | $133,239 | $21,638 | $111,601 | $11,965,554 |
| 17 | 203 | $133,239 | $21,438 | $111,801 | $11,853,754 |
| 17 | 204 | $133,239 | $21,238 | $112,001 | $11,741,752 |
| 18 | 205 | $133,239 | $21,037 | $112,202 | $11,629,550 |
| 18 | 206 | $133,239 | $20,836 | $112,403 | $11,517,147 |
| 18 | 207 | $133,239 | $20,635 | $112,604 | $11,404,543 |
| 18 | 208 | $133,239 | $20,433 | $112,806 | $11,291,737 |
| 18 | 209 | $133,239 | $20,231 | $113,008 | $11,178,729 |
| 18 | 210 | $133,239 | $20,029 | $113,211 | $11,065,518 |
| 18 | 211 | $133,239 | $19,826 | $113,414 | $10,952,105 |
| 18 | 212 | $133,239 | $19,623 | $113,617 | $10,838,488 |
| 18 | 213 | $133,239 | $19,419 | $113,820 | $10,724,668 |
| 18 | 214 | $133,239 | $19,215 | $114,024 | $10,610,643 |
| 18 | 215 | $133,239 | $19,011 | $114,228 | $10,496,415 |
| 18 | 216 | $133,239 | $18,806 | $114,433 | $10,381,982 |
| 19 | 217 | $133,239 | $18,601 | $114,638 | $10,267,344 |
| 19 | 218 | $133,239 | $18,396 | $114,844 | $10,152,500 |
| 19 | 219 | $133,239 | $18,190 | $115,049 | $10,037,451 |
| 19 | 220 | $133,239 | $17,984 | $115,255 | $9,922,195 |
| 19 | 221 | $133,239 | $17,777 | $115,462 | $9,806,733 |
| 19 | 222 | $133,239 | $17,570 | $115,669 | $9,691,064 |
| 19 | 223 | $133,239 | $17,363 | $115,876 | $9,575,188 |
| 19 | 224 | $133,239 | $17,156 | $116,084 | $9,459,105 |
| 19 | 225 | $133,239 | $16,948 | $116,292 | $9,342,813 |
| 19 | 226 | $133,239 | $16,739 | $116,500 | $9,226,313 |
| 19 | 227 | $133,239 | $16,530 | $116,709 | $9,109,604 |
| 19 | 228 | $133,239 | $16,321 | $116,918 | $8,992,686 |
| 20 | 229 | $133,239 | $16,112 | $117,127 | $8,875,559 |
| 20 | 230 | $133,239 | $15,902 | $117,337 | $8,758,222 |
| 20 | 231 | $133,239 | $15,692 | $117,547 | $8,640,675 |
| 20 | 232 | $133,239 | $15,481 | $117,758 | $8,522,917 |
| 20 | 233 | $133,239 | $15,270 | $117,969 | $8,404,948 |
| 20 | 234 | $133,239 | $15,059 | $118,180 | $8,286,767 |
| 20 | 235 | $133,239 | $14,847 | $118,392 | $8,168,375 |
| 20 | 236 | $133,239 | $14,635 | $118,604 | $8,049,771 |
| 20 | 237 | $133,239 | $14,423 | $118,817 | $7,930,954 |
| 20 | 238 | $133,239 | $14,210 | $119,030 | $7,811,925 |
| 20 | 239 | $133,239 | $13,996 | $119,243 | $7,692,682 |
| 20 | 240 | $133,239 | $13,783 | $119,457 | $7,573,225 |
| 21 | 241 | $133,239 | $13,569 | $119,671 | $7,453,555 |
| 21 | 242 | $133,239 | $13,354 | $119,885 | $7,333,670 |
| 21 | 243 | $133,239 | $13,139 | $120,100 | $7,213,570 |
| 21 | 244 | $133,239 | $12,924 | $120,315 | $7,093,255 |
| 21 | 245 | $133,239 | $12,709 | $120,530 | $6,972,725 |
| 21 | 246 | $133,239 | $12,493 | $120,746 | $6,851,978 |
| 21 | 247 | $133,239 | $12,276 | $120,963 | $6,731,015 |
| 21 | 248 | $133,239 | $12,060 | $121,179 | $6,609,836 |
| 21 | 249 | $133,239 | $11,843 | $121,397 | $6,488,439 |
| 21 | 250 | $133,239 | $11,625 | $121,614 | $6,366,825 |
| 21 | 251 | $133,239 | $11,407 | $121,832 | $6,244,993 |
| 21 | 252 | $133,239 | $11,189 | $122,050 | $6,122,943 |
| 22 | 253 | $133,239 | $10,970 | $122,269 | $6,000,674 |
| 22 | 254 | $133,239 | $10,751 | $122,488 | $5,878,186 |
| 22 | 255 | $133,239 | $10,532 | $122,707 | $5,755,478 |
| 22 | 256 | $133,239 | $10,312 | $122,927 | $5,632,551 |
| 22 | 257 | $133,239 | $10,092 | $123,148 | $5,509,404 |
| 22 | 258 | $133,239 | $9,871 | $123,368 | $5,386,035 |
| 22 | 259 | $133,239 | $9,650 | $123,589 | $5,262,446 |
| 22 | 260 | $133,239 | $9,429 | $123,811 | $5,138,635 |
| 22 | 261 | $133,239 | $9,207 | $124,033 | $5,014,603 |
| 22 | 262 | $133,239 | $8,984 | $124,255 | $4,890,348 |
| 22 | 263 | $133,239 | $8,762 | $124,477 | $4,765,871 |
| 22 | 264 | $133,239 | $8,539 | $124,700 | $4,641,170 |
| 23 | 265 | $133,239 | $8,315 | $124,924 | $4,516,247 |
| 23 | 266 | $133,239 | $8,092 | $125,148 | $4,391,099 |
| 23 | 267 | $133,239 | $7,867 | $125,372 | $4,265,727 |
| 23 | 268 | $133,239 | $7,643 | $125,596 | $4,140,131 |
| 23 | 269 | $133,239 | $7,418 | $125,821 | $4,014,309 |
| 23 | 270 | $133,239 | $7,192 | $126,047 | $3,888,262 |
| 23 | 271 | $133,239 | $6,966 | $126,273 | $3,761,990 |
| 23 | 272 | $133,239 | $6,740 | $126,499 | $3,635,491 |
| 23 | 273 | $133,239 | $6,514 | $126,726 | $3,508,765 |
| 23 | 274 | $133,239 | $6,287 | $126,953 | $3,381,812 |
| 23 | 275 | $133,239 | $6,059 | $127,180 | $3,254,632 |
| 23 | 276 | $133,239 | $5,831 | $127,408 | $3,127,224 |
| 24 | 277 | $133,239 | $5,603 | $127,636 | $2,999,588 |
| 24 | 278 | $133,239 | $5,374 | $127,865 | $2,871,723 |
| 24 | 279 | $133,239 | $5,145 | $128,094 | $2,743,629 |
| 24 | 280 | $133,239 | $4,916 | $128,324 | $2,615,305 |
| 24 | 281 | $133,239 | $4,686 | $128,553 | $2,486,752 |
| 24 | 282 | $133,239 | $4,455 | $128,784 | $2,357,968 |
| 24 | 283 | $133,239 | $4,225 | $129,015 | $2,228,953 |
| 24 | 284 | $133,239 | $3,994 | $129,246 | $2,099,708 |
| 24 | 285 | $133,239 | $3,762 | $129,477 | $1,970,230 |
| 24 | 286 | $133,239 | $3,530 | $129,709 | $1,840,521 |
| 24 | 287 | $133,239 | $3,298 | $129,942 | $1,710,580 |
| 24 | 288 | $133,239 | $3,065 | $130,174 | $1,580,405 |
| 25 | 289 | $133,239 | $2,832 | $130,408 | $1,449,998 |
| 25 | 290 | $133,239 | $2,598 | $130,641 | $1,319,356 |
| 25 | 291 | $133,239 | $2,364 | $130,875 | $1,188,481 |
| 25 | 292 | $133,239 | $2,129 | $131,110 | $1,057,371 |
| 25 | 293 | $133,239 | $1,894 | $131,345 | $926,026 |
| 25 | 294 | $133,239 | $1,659 | $131,580 | $794,446 |
| 25 | 295 | $133,239 | $1,423 | $131,816 | $662,630 |
| 25 | 296 | $133,239 | $1,187 | $132,052 | $530,578 |
| 25 | 297 | $133,239 | $951 | $132,289 | $398,290 |
| 25 | 298 | $133,239 | $714 | $132,526 | $265,764 |
| 25 | 299 | $133,239 | $476 | $132,763 | $133,001 |
| 25 | 300 | $133,239 | $238 | $133,001 | $0 |
