首期 (港幣)
$23,920,000
每月還款 (港幣)
$154,713
總貸款額 (港幣)
$35,880,000
+
總利息 (港幣)
$10,533,820
=
總還款額 (港幣)
$46,413,820
| 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 | $154,713 | $64,285 | $90,428 | $35,789,572 |
| 1 | 2 | $154,713 | $64,123 | $90,590 | $35,698,983 |
| 1 | 3 | $154,713 | $63,961 | $90,752 | $35,608,230 |
| 1 | 4 | $154,713 | $63,798 | $90,915 | $35,517,316 |
| 1 | 5 | $154,713 | $63,635 | $91,078 | $35,426,238 |
| 1 | 6 | $154,713 | $63,472 | $91,241 | $35,334,998 |
| 1 | 7 | $154,713 | $63,309 | $91,404 | $35,243,593 |
| 1 | 8 | $154,713 | $63,145 | $91,568 | $35,152,025 |
| 1 | 9 | $154,713 | $62,981 | $91,732 | $35,060,293 |
| 1 | 10 | $154,713 | $62,816 | $91,896 | $34,968,397 |
| 1 | 11 | $154,713 | $62,652 | $92,061 | $34,876,336 |
| 1 | 12 | $154,713 | $62,487 | $92,226 | $34,784,110 |
| 2 | 13 | $154,713 | $62,322 | $92,391 | $34,691,719 |
| 2 | 14 | $154,713 | $62,156 | $92,557 | $34,599,162 |
| 2 | 15 | $154,713 | $61,990 | $92,723 | $34,506,440 |
| 2 | 16 | $154,713 | $61,824 | $92,889 | $34,413,551 |
| 2 | 17 | $154,713 | $61,658 | $93,055 | $34,320,496 |
| 2 | 18 | $154,713 | $61,491 | $93,222 | $34,227,274 |
| 2 | 19 | $154,713 | $61,324 | $93,389 | $34,133,885 |
| 2 | 20 | $154,713 | $61,157 | $93,556 | $34,040,329 |
| 2 | 21 | $154,713 | $60,989 | $93,724 | $33,946,605 |
| 2 | 22 | $154,713 | $60,821 | $93,892 | $33,852,713 |
| 2 | 23 | $154,713 | $60,653 | $94,060 | $33,758,653 |
| 2 | 24 | $154,713 | $60,484 | $94,228 | $33,664,425 |
| 3 | 25 | $154,713 | $60,315 | $94,397 | $33,570,028 |
| 3 | 26 | $154,713 | $60,146 | $94,566 | $33,475,461 |
| 3 | 27 | $154,713 | $59,977 | $94,736 | $33,380,725 |
| 3 | 28 | $154,713 | $59,807 | $94,906 | $33,285,820 |
| 3 | 29 | $154,713 | $59,637 | $95,076 | $33,190,744 |
| 3 | 30 | $154,713 | $59,467 | $95,246 | $33,095,498 |
| 3 | 31 | $154,713 | $59,296 | $95,417 | $33,000,081 |
| 3 | 32 | $154,713 | $59,125 | $95,588 | $32,904,494 |
| 3 | 33 | $154,713 | $58,954 | $95,759 | $32,808,735 |
| 3 | 34 | $154,713 | $58,782 | $95,930 | $32,712,805 |
| 3 | 35 | $154,713 | $58,610 | $96,102 | $32,616,702 |
| 3 | 36 | $154,713 | $58,438 | $96,274 | $32,520,428 |
| 4 | 37 | $154,713 | $58,266 | $96,447 | $32,423,981 |
| 4 | 38 | $154,713 | $58,093 | $96,620 | $32,327,361 |
| 4 | 39 | $154,713 | $57,920 | $96,793 | $32,230,568 |
| 4 | 40 | $154,713 | $57,746 | $96,966 | $32,133,602 |
| 4 | 41 | $154,713 | $57,573 | $97,140 | $32,036,462 |
| 4 | 42 | $154,713 | $57,399 | $97,314 | $31,939,148 |
| 4 | 43 | $154,713 | $57,224 | $97,488 | $31,841,659 |
| 4 | 44 | $154,713 | $57,050 | $97,663 | $31,743,996 |
| 4 | 45 | $154,713 | $56,875 | $97,838 | $31,646,158 |
| 4 | 46 | $154,713 | $56,699 | $98,013 | $31,548,145 |
| 4 | 47 | $154,713 | $56,524 | $98,189 | $31,449,956 |
| 4 | 48 | $154,713 | $56,348 | $98,365 | $31,351,591 |
| 5 | 49 | $154,713 | $56,172 | $98,541 | $31,253,050 |
| 5 | 50 | $154,713 | $55,995 | $98,718 | $31,154,332 |
| 5 | 51 | $154,713 | $55,818 | $98,895 | $31,055,438 |
| 5 | 52 | $154,713 | $55,641 | $99,072 | $30,956,366 |
| 5 | 53 | $154,713 | $55,463 | $99,249 | $30,857,117 |
| 5 | 54 | $154,713 | $55,286 | $99,427 | $30,757,690 |
| 5 | 55 | $154,713 | $55,108 | $99,605 | $30,658,084 |
| 5 | 56 | $154,713 | $54,929 | $99,784 | $30,558,301 |
| 5 | 57 | $154,713 | $54,750 | $99,962 | $30,458,338 |
| 5 | 58 | $154,713 | $54,571 | $100,142 | $30,358,197 |
| 5 | 59 | $154,713 | $54,392 | $100,321 | $30,257,876 |
| 5 | 60 | $154,713 | $54,212 | $100,501 | $30,157,375 |
| 6 | 61 | $154,713 | $54,032 | $100,681 | $30,056,694 |
| 6 | 62 | $154,713 | $53,852 | $100,861 | $29,955,833 |
| 6 | 63 | $154,713 | $53,671 | $101,042 | $29,854,791 |
| 6 | 64 | $154,713 | $53,490 | $101,223 | $29,753,568 |
| 6 | 65 | $154,713 | $53,308 | $101,404 | $29,652,164 |
| 6 | 66 | $154,713 | $53,127 | $101,586 | $29,550,578 |
| 6 | 67 | $154,713 | $52,945 | $101,768 | $29,448,810 |
| 6 | 68 | $154,713 | $52,762 | $101,950 | $29,346,860 |
| 6 | 69 | $154,713 | $52,580 | $102,133 | $29,244,727 |
| 6 | 70 | $154,713 | $52,397 | $102,316 | $29,142,411 |
| 6 | 71 | $154,713 | $52,213 | $102,499 | $29,039,912 |
| 6 | 72 | $154,713 | $52,030 | $102,683 | $28,937,229 |
| 7 | 73 | $154,713 | $51,846 | $102,867 | $28,834,362 |
| 7 | 74 | $154,713 | $51,662 | $103,051 | $28,731,311 |
| 7 | 75 | $154,713 | $51,477 | $103,236 | $28,628,075 |
| 7 | 76 | $154,713 | $51,292 | $103,421 | $28,524,654 |
| 7 | 77 | $154,713 | $51,107 | $103,606 | $28,421,048 |
| 7 | 78 | $154,713 | $50,921 | $103,792 | $28,317,257 |
| 7 | 79 | $154,713 | $50,735 | $103,978 | $28,213,279 |
| 7 | 80 | $154,713 | $50,549 | $104,164 | $28,109,115 |
| 7 | 81 | $154,713 | $50,362 | $104,351 | $28,004,764 |
| 7 | 82 | $154,713 | $50,175 | $104,538 | $27,900,227 |
| 7 | 83 | $154,713 | $49,988 | $104,725 | $27,795,502 |
| 7 | 84 | $154,713 | $49,800 | $104,912 | $27,690,590 |
| 8 | 85 | $154,713 | $49,612 | $105,100 | $27,585,489 |
| 8 | 86 | $154,713 | $49,424 | $105,289 | $27,480,200 |
| 8 | 87 | $154,713 | $49,235 | $105,477 | $27,374,723 |
| 8 | 88 | $154,713 | $49,046 | $105,666 | $27,269,057 |
| 8 | 89 | $154,713 | $48,857 | $105,856 | $27,163,201 |
| 8 | 90 | $154,713 | $48,667 | $106,045 | $27,057,156 |
| 8 | 91 | $154,713 | $48,477 | $106,235 | $26,950,920 |
| 8 | 92 | $154,713 | $48,287 | $106,426 | $26,844,495 |
| 8 | 93 | $154,713 | $48,096 | $106,616 | $26,737,878 |
| 8 | 94 | $154,713 | $47,905 | $106,807 | $26,631,071 |
| 8 | 95 | $154,713 | $47,714 | $106,999 | $26,524,072 |
| 8 | 96 | $154,713 | $47,522 | $107,190 | $26,416,882 |
| 9 | 97 | $154,713 | $47,330 | $107,382 | $26,309,499 |
| 9 | 98 | $154,713 | $47,138 | $107,575 | $26,201,924 |
| 9 | 99 | $154,713 | $46,945 | $107,768 | $26,094,157 |
| 9 | 100 | $154,713 | $46,752 | $107,961 | $25,986,196 |
| 9 | 101 | $154,713 | $46,559 | $108,154 | $25,878,042 |
| 9 | 102 | $154,713 | $46,365 | $108,348 | $25,769,694 |
| 9 | 103 | $154,713 | $46,171 | $108,542 | $25,661,152 |
| 9 | 104 | $154,713 | $45,976 | $108,737 | $25,552,416 |
| 9 | 105 | $154,713 | $45,781 | $108,931 | $25,443,484 |
| 9 | 106 | $154,713 | $45,586 | $109,126 | $25,334,358 |
| 9 | 107 | $154,713 | $45,391 | $109,322 | $25,225,036 |
| 9 | 108 | $154,713 | $45,195 | $109,518 | $25,115,518 |
| 10 | 109 | $154,713 | $44,999 | $109,714 | $25,005,804 |
| 10 | 110 | $154,713 | $44,802 | $109,911 | $24,895,893 |
| 10 | 111 | $154,713 | $44,605 | $110,108 | $24,785,785 |
| 10 | 112 | $154,713 | $44,408 | $110,305 | $24,675,481 |
| 10 | 113 | $154,713 | $44,210 | $110,502 | $24,564,978 |
| 10 | 114 | $154,713 | $44,012 | $110,700 | $24,454,278 |
| 10 | 115 | $154,713 | $43,814 | $110,899 | $24,343,379 |
| 10 | 116 | $154,713 | $43,615 | $111,098 | $24,232,281 |
| 10 | 117 | $154,713 | $43,416 | $111,297 | $24,120,985 |
| 10 | 118 | $154,713 | $43,217 | $111,496 | $24,009,489 |
| 10 | 119 | $154,713 | $43,017 | $111,696 | $23,897,793 |
| 10 | 120 | $154,713 | $42,817 | $111,896 | $23,785,897 |
| 11 | 121 | $154,713 | $42,616 | $112,096 | $23,673,801 |
| 11 | 122 | $154,713 | $42,416 | $112,297 | $23,561,504 |
| 11 | 123 | $154,713 | $42,214 | $112,498 | $23,449,005 |
| 11 | 124 | $154,713 | $42,013 | $112,700 | $23,336,305 |
| 11 | 125 | $154,713 | $41,811 | $112,902 | $23,223,404 |
| 11 | 126 | $154,713 | $41,609 | $113,104 | $23,110,299 |
| 11 | 127 | $154,713 | $41,406 | $113,307 | $22,996,993 |
| 11 | 128 | $154,713 | $41,203 | $113,510 | $22,883,483 |
| 11 | 129 | $154,713 | $41,000 | $113,713 | $22,769,770 |
| 11 | 130 | $154,713 | $40,796 | $113,917 | $22,655,853 |
| 11 | 131 | $154,713 | $40,592 | $114,121 | $22,541,732 |
| 11 | 132 | $154,713 | $40,387 | $114,325 | $22,427,406 |
| 12 | 133 | $154,713 | $40,182 | $114,530 | $22,312,876 |
| 12 | 134 | $154,713 | $39,977 | $114,735 | $22,198,141 |
| 12 | 135 | $154,713 | $39,772 | $114,941 | $22,083,199 |
| 12 | 136 | $154,713 | $39,566 | $115,147 | $21,968,052 |
| 12 | 137 | $154,713 | $39,359 | $115,353 | $21,852,699 |
| 12 | 138 | $154,713 | $39,153 | $115,560 | $21,737,139 |
| 12 | 139 | $154,713 | $38,946 | $115,767 | $21,621,372 |
| 12 | 140 | $154,713 | $38,738 | $115,974 | $21,505,398 |
| 12 | 141 | $154,713 | $38,531 | $116,182 | $21,389,215 |
| 12 | 142 | $154,713 | $38,322 | $116,390 | $21,272,825 |
| 12 | 143 | $154,713 | $38,114 | $116,599 | $21,156,226 |
| 12 | 144 | $154,713 | $37,905 | $116,808 | $21,039,418 |
| 13 | 145 | $154,713 | $37,696 | $117,017 | $20,922,401 |
| 13 | 146 | $154,713 | $37,486 | $117,227 | $20,805,174 |
| 13 | 147 | $154,713 | $37,276 | $117,437 | $20,687,738 |
| 13 | 148 | $154,713 | $37,066 | $117,647 | $20,570,090 |
| 13 | 149 | $154,713 | $36,855 | $117,858 | $20,452,232 |
| 13 | 150 | $154,713 | $36,644 | $118,069 | $20,334,163 |
| 13 | 151 | $154,713 | $36,432 | $118,281 | $20,215,883 |
| 13 | 152 | $154,713 | $36,220 | $118,493 | $20,097,390 |
| 13 | 153 | $154,713 | $36,008 | $118,705 | $19,978,685 |
| 13 | 154 | $154,713 | $35,795 | $118,918 | $19,859,768 |
| 13 | 155 | $154,713 | $35,582 | $119,131 | $19,740,637 |
| 13 | 156 | $154,713 | $35,369 | $119,344 | $19,621,293 |
| 14 | 157 | $154,713 | $35,155 | $119,558 | $19,501,735 |
| 14 | 158 | $154,713 | $34,941 | $119,772 | $19,381,963 |
| 14 | 159 | $154,713 | $34,726 | $119,987 | $19,261,976 |
| 14 | 160 | $154,713 | $34,511 | $120,202 | $19,141,774 |
| 14 | 161 | $154,713 | $34,296 | $120,417 | $19,021,357 |
| 14 | 162 | $154,713 | $34,080 | $120,633 | $18,900,725 |
| 14 | 163 | $154,713 | $33,864 | $120,849 | $18,779,876 |
| 14 | 164 | $154,713 | $33,647 | $121,065 | $18,658,810 |
| 14 | 165 | $154,713 | $33,430 | $121,282 | $18,537,528 |
| 14 | 166 | $154,713 | $33,213 | $121,500 | $18,416,028 |
| 14 | 167 | $154,713 | $32,995 | $121,717 | $18,294,311 |
| 14 | 168 | $154,713 | $32,777 | $121,935 | $18,172,375 |
| 15 | 169 | $154,713 | $32,559 | $122,154 | $18,050,221 |
| 15 | 170 | $154,713 | $32,340 | $122,373 | $17,927,849 |
| 15 | 171 | $154,713 | $32,121 | $122,592 | $17,805,257 |
| 15 | 172 | $154,713 | $31,901 | $122,812 | $17,682,445 |
| 15 | 173 | $154,713 | $31,681 | $123,032 | $17,559,413 |
| 15 | 174 | $154,713 | $31,461 | $123,252 | $17,436,161 |
| 15 | 175 | $154,713 | $31,240 | $123,473 | $17,312,688 |
| 15 | 176 | $154,713 | $31,019 | $123,694 | $17,188,994 |
| 15 | 177 | $154,713 | $30,797 | $123,916 | $17,065,078 |
| 15 | 178 | $154,713 | $30,575 | $124,138 | $16,940,941 |
| 15 | 179 | $154,713 | $30,353 | $124,360 | $16,816,580 |
| 15 | 180 | $154,713 | $30,130 | $124,583 | $16,691,997 |
| 16 | 181 | $154,713 | $29,906 | $124,806 | $16,567,191 |
| 16 | 182 | $154,713 | $29,683 | $125,030 | $16,442,161 |
| 16 | 183 | $154,713 | $29,459 | $125,254 | $16,316,907 |
| 16 | 184 | $154,713 | $29,234 | $125,478 | $16,191,429 |
| 16 | 185 | $154,713 | $29,010 | $125,703 | $16,065,726 |
| 16 | 186 | $154,713 | $28,784 | $125,928 | $15,939,798 |
| 16 | 187 | $154,713 | $28,559 | $126,154 | $15,813,644 |
| 16 | 188 | $154,713 | $28,333 | $126,380 | $15,687,264 |
| 16 | 189 | $154,713 | $28,106 | $126,606 | $15,560,657 |
| 16 | 190 | $154,713 | $27,880 | $126,833 | $15,433,824 |
| 16 | 191 | $154,713 | $27,652 | $127,060 | $15,306,764 |
| 16 | 192 | $154,713 | $27,425 | $127,288 | $15,179,476 |
| 17 | 193 | $154,713 | $27,197 | $127,516 | $15,051,959 |
| 17 | 194 | $154,713 | $26,968 | $127,745 | $14,924,215 |
| 17 | 195 | $154,713 | $26,739 | $127,974 | $14,796,241 |
| 17 | 196 | $154,713 | $26,510 | $128,203 | $14,668,038 |
| 17 | 197 | $154,713 | $26,280 | $128,432 | $14,539,606 |
| 17 | 198 | $154,713 | $26,050 | $128,663 | $14,410,943 |
| 17 | 199 | $154,713 | $25,820 | $128,893 | $14,282,050 |
| 17 | 200 | $154,713 | $25,589 | $129,124 | $14,152,926 |
| 17 | 201 | $154,713 | $25,357 | $129,355 | $14,023,571 |
| 17 | 202 | $154,713 | $25,126 | $129,587 | $13,893,984 |
| 17 | 203 | $154,713 | $24,893 | $129,819 | $13,764,164 |
| 17 | 204 | $154,713 | $24,661 | $130,052 | $13,634,112 |
| 18 | 205 | $154,713 | $24,428 | $130,285 | $13,503,827 |
| 18 | 206 | $154,713 | $24,194 | $130,518 | $13,373,309 |
| 18 | 207 | $154,713 | $23,961 | $130,752 | $13,242,557 |
| 18 | 208 | $154,713 | $23,726 | $130,986 | $13,111,570 |
| 18 | 209 | $154,713 | $23,492 | $131,221 | $12,980,349 |
| 18 | 210 | $154,713 | $23,256 | $131,456 | $12,848,893 |
| 18 | 211 | $154,713 | $23,021 | $131,692 | $12,717,201 |
| 18 | 212 | $154,713 | $22,785 | $131,928 | $12,585,273 |
| 18 | 213 | $154,713 | $22,549 | $132,164 | $12,453,109 |
| 18 | 214 | $154,713 | $22,312 | $132,401 | $12,320,708 |
| 18 | 215 | $154,713 | $22,075 | $132,638 | $12,188,070 |
| 18 | 216 | $154,713 | $21,837 | $132,876 | $12,055,194 |
| 19 | 217 | $154,713 | $21,599 | $133,114 | $11,922,081 |
| 19 | 218 | $154,713 | $21,360 | $133,352 | $11,788,728 |
| 19 | 219 | $154,713 | $21,121 | $133,591 | $11,655,137 |
| 19 | 220 | $154,713 | $20,882 | $133,831 | $11,521,306 |
| 19 | 221 | $154,713 | $20,642 | $134,070 | $11,387,236 |
| 19 | 222 | $154,713 | $20,402 | $134,311 | $11,252,925 |
| 19 | 223 | $154,713 | $20,161 | $134,551 | $11,118,374 |
| 19 | 224 | $154,713 | $19,920 | $134,792 | $10,983,582 |
| 19 | 225 | $154,713 | $19,679 | $135,034 | $10,848,548 |
| 19 | 226 | $154,713 | $19,437 | $135,276 | $10,713,272 |
| 19 | 227 | $154,713 | $19,195 | $135,518 | $10,577,754 |
| 19 | 228 | $154,713 | $18,952 | $135,761 | $10,441,993 |
| 20 | 229 | $154,713 | $18,709 | $136,004 | $10,305,989 |
| 20 | 230 | $154,713 | $18,465 | $136,248 | $10,169,741 |
| 20 | 231 | $154,713 | $18,221 | $136,492 | $10,033,249 |
| 20 | 232 | $154,713 | $17,976 | $136,736 | $9,896,513 |
| 20 | 233 | $154,713 | $17,731 | $136,981 | $9,759,531 |
| 20 | 234 | $154,713 | $17,486 | $137,227 | $9,622,304 |
| 20 | 235 | $154,713 | $17,240 | $137,473 | $9,484,832 |
| 20 | 236 | $154,713 | $16,994 | $137,719 | $9,347,113 |
| 20 | 237 | $154,713 | $16,747 | $137,966 | $9,209,147 |
| 20 | 238 | $154,713 | $16,500 | $138,213 | $9,070,934 |
| 20 | 239 | $154,713 | $16,252 | $138,461 | $8,932,473 |
| 20 | 240 | $154,713 | $16,004 | $138,709 | $8,793,764 |
| 21 | 241 | $154,713 | $15,755 | $138,957 | $8,654,807 |
| 21 | 242 | $154,713 | $15,507 | $139,206 | $8,515,601 |
| 21 | 243 | $154,713 | $15,257 | $139,456 | $8,376,145 |
| 21 | 244 | $154,713 | $15,007 | $139,705 | $8,236,440 |
| 21 | 245 | $154,713 | $14,757 | $139,956 | $8,096,484 |
| 21 | 246 | $154,713 | $14,506 | $140,207 | $7,956,277 |
| 21 | 247 | $154,713 | $14,255 | $140,458 | $7,815,820 |
| 21 | 248 | $154,713 | $14,003 | $140,709 | $7,675,110 |
| 21 | 249 | $154,713 | $13,751 | $140,961 | $7,534,149 |
| 21 | 250 | $154,713 | $13,499 | $141,214 | $7,392,935 |
| 21 | 251 | $154,713 | $13,246 | $141,467 | $7,251,468 |
| 21 | 252 | $154,713 | $12,992 | $141,721 | $7,109,747 |
| 22 | 253 | $154,713 | $12,738 | $141,974 | $6,967,773 |
| 22 | 254 | $154,713 | $12,484 | $142,229 | $6,825,544 |
| 22 | 255 | $154,713 | $12,229 | $142,484 | $6,683,060 |
| 22 | 256 | $154,713 | $11,974 | $142,739 | $6,540,321 |
| 22 | 257 | $154,713 | $11,718 | $142,995 | $6,397,327 |
| 22 | 258 | $154,713 | $11,462 | $143,251 | $6,254,076 |
| 22 | 259 | $154,713 | $11,205 | $143,508 | $6,110,568 |
| 22 | 260 | $154,713 | $10,948 | $143,765 | $5,966,804 |
| 22 | 261 | $154,713 | $10,691 | $144,022 | $5,822,782 |
| 22 | 262 | $154,713 | $10,432 | $144,280 | $5,678,501 |
| 22 | 263 | $154,713 | $10,174 | $144,539 | $5,533,963 |
| 22 | 264 | $154,713 | $9,915 | $144,798 | $5,389,165 |
| 23 | 265 | $154,713 | $9,656 | $145,057 | $5,244,108 |
| 23 | 266 | $154,713 | $9,396 | $145,317 | $5,098,791 |
| 23 | 267 | $154,713 | $9,135 | $145,577 | $4,953,213 |
| 23 | 268 | $154,713 | $8,875 | $145,838 | $4,807,375 |
| 23 | 269 | $154,713 | $8,613 | $146,100 | $4,661,276 |
| 23 | 270 | $154,713 | $8,351 | $146,361 | $4,514,914 |
| 23 | 271 | $154,713 | $8,089 | $146,624 | $4,368,291 |
| 23 | 272 | $154,713 | $7,827 | $146,886 | $4,221,405 |
| 23 | 273 | $154,713 | $7,563 | $147,149 | $4,074,255 |
| 23 | 274 | $154,713 | $7,300 | $147,413 | $3,926,842 |
| 23 | 275 | $154,713 | $7,036 | $147,677 | $3,779,165 |
| 23 | 276 | $154,713 | $6,771 | $147,942 | $3,631,223 |
| 24 | 277 | $154,713 | $6,506 | $148,207 | $3,483,016 |
| 24 | 278 | $154,713 | $6,240 | $148,472 | $3,334,544 |
| 24 | 279 | $154,713 | $5,974 | $148,738 | $3,185,806 |
| 24 | 280 | $154,713 | $5,708 | $149,005 | $3,036,801 |
| 24 | 281 | $154,713 | $5,441 | $149,272 | $2,887,529 |
| 24 | 282 | $154,713 | $5,173 | $149,539 | $2,737,990 |
| 24 | 283 | $154,713 | $4,906 | $149,807 | $2,588,183 |
| 24 | 284 | $154,713 | $4,637 | $150,076 | $2,438,107 |
| 24 | 285 | $154,713 | $4,368 | $150,344 | $2,287,763 |
| 24 | 286 | $154,713 | $4,099 | $150,614 | $2,137,149 |
| 24 | 287 | $154,713 | $3,829 | $150,884 | $1,986,265 |
| 24 | 288 | $154,713 | $3,559 | $151,154 | $1,835,111 |
| 25 | 289 | $154,713 | $3,288 | $151,425 | $1,683,686 |
| 25 | 290 | $154,713 | $3,017 | $151,696 | $1,531,990 |
| 25 | 291 | $154,713 | $2,745 | $151,968 | $1,380,022 |
| 25 | 292 | $154,713 | $2,473 | $152,240 | $1,227,782 |
| 25 | 293 | $154,713 | $2,200 | $152,513 | $1,075,269 |
| 25 | 294 | $154,713 | $1,927 | $152,786 | $922,483 |
| 25 | 295 | $154,713 | $1,653 | $153,060 | $769,423 |
| 25 | 296 | $154,713 | $1,379 | $153,334 | $616,089 |
| 25 | 297 | $154,713 | $1,104 | $153,609 | $462,480 |
| 25 | 298 | $154,713 | $829 | $153,884 | $308,596 |
| 25 | 299 | $154,713 | $553 | $154,160 | $154,436 |
| 25 | 300 | $154,713 | $277 | $154,436 | $0 |
