首期 (港幣)
$19,600,000
每月還款 (港幣)
$126,771
總貸款額 (港幣)
$29,400,000
+
總利息 (港幣)
$8,631,391
=
總還款額 (港幣)
$38,031,391
| 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 | $126,771 | $52,675 | $74,096 | $29,325,904 |
| 1 | 2 | $126,771 | $52,542 | $74,229 | $29,251,675 |
| 1 | 3 | $126,771 | $52,409 | $74,362 | $29,177,313 |
| 1 | 4 | $126,771 | $52,276 | $74,495 | $29,102,817 |
| 1 | 5 | $126,771 | $52,143 | $74,629 | $29,028,189 |
| 1 | 6 | $126,771 | $52,009 | $74,762 | $28,953,426 |
| 1 | 7 | $126,771 | $51,875 | $74,896 | $28,878,530 |
| 1 | 8 | $126,771 | $51,741 | $75,031 | $28,803,499 |
| 1 | 9 | $126,771 | $51,606 | $75,165 | $28,728,334 |
| 1 | 10 | $126,771 | $51,472 | $75,300 | $28,653,034 |
| 1 | 11 | $126,771 | $51,337 | $75,435 | $28,577,600 |
| 1 | 12 | $126,771 | $51,202 | $75,570 | $28,502,030 |
| 2 | 13 | $126,771 | $51,066 | $75,705 | $28,426,325 |
| 2 | 14 | $126,771 | $50,930 | $75,841 | $28,350,484 |
| 2 | 15 | $126,771 | $50,795 | $75,977 | $28,274,507 |
| 2 | 16 | $126,771 | $50,658 | $76,113 | $28,198,394 |
| 2 | 17 | $126,771 | $50,522 | $76,249 | $28,122,145 |
| 2 | 18 | $126,771 | $50,386 | $76,386 | $28,045,760 |
| 2 | 19 | $126,771 | $50,249 | $76,523 | $27,969,237 |
| 2 | 20 | $126,771 | $50,112 | $76,660 | $27,892,577 |
| 2 | 21 | $126,771 | $49,974 | $76,797 | $27,815,780 |
| 2 | 22 | $126,771 | $49,837 | $76,935 | $27,738,845 |
| 2 | 23 | $126,771 | $49,699 | $77,073 | $27,661,773 |
| 2 | 24 | $126,771 | $49,561 | $77,211 | $27,584,562 |
| 3 | 25 | $126,771 | $49,422 | $77,349 | $27,507,213 |
| 3 | 26 | $126,771 | $49,284 | $77,488 | $27,429,726 |
| 3 | 27 | $126,771 | $49,145 | $77,626 | $27,352,099 |
| 3 | 28 | $126,771 | $49,006 | $77,765 | $27,274,334 |
| 3 | 29 | $126,771 | $48,867 | $77,905 | $27,196,429 |
| 3 | 30 | $126,771 | $48,727 | $78,044 | $27,118,385 |
| 3 | 31 | $126,771 | $48,587 | $78,184 | $27,040,200 |
| 3 | 32 | $126,771 | $48,447 | $78,324 | $26,961,876 |
| 3 | 33 | $126,771 | $48,307 | $78,465 | $26,883,412 |
| 3 | 34 | $126,771 | $48,166 | $78,605 | $26,804,806 |
| 3 | 35 | $126,771 | $48,025 | $78,746 | $26,726,060 |
| 3 | 36 | $126,771 | $47,884 | $78,887 | $26,647,173 |
| 4 | 37 | $126,771 | $47,743 | $79,028 | $26,568,145 |
| 4 | 38 | $126,771 | $47,601 | $79,170 | $26,488,975 |
| 4 | 39 | $126,771 | $47,459 | $79,312 | $26,409,663 |
| 4 | 40 | $126,771 | $47,317 | $79,454 | $26,330,209 |
| 4 | 41 | $126,771 | $47,175 | $79,596 | $26,250,613 |
| 4 | 42 | $126,771 | $47,032 | $79,739 | $26,170,874 |
| 4 | 43 | $126,771 | $46,889 | $79,882 | $26,090,992 |
| 4 | 44 | $126,771 | $46,746 | $80,025 | $26,010,967 |
| 4 | 45 | $126,771 | $46,603 | $80,168 | $25,930,798 |
| 4 | 46 | $126,771 | $46,459 | $80,312 | $25,850,487 |
| 4 | 47 | $126,771 | $46,315 | $80,456 | $25,770,031 |
| 4 | 48 | $126,771 | $46,171 | $80,600 | $25,689,431 |
| 5 | 49 | $126,771 | $46,027 | $80,744 | $25,608,686 |
| 5 | 50 | $126,771 | $45,882 | $80,889 | $25,527,797 |
| 5 | 51 | $126,771 | $45,737 | $81,034 | $25,446,763 |
| 5 | 52 | $126,771 | $45,592 | $81,179 | $25,365,584 |
| 5 | 53 | $126,771 | $45,447 | $81,325 | $25,284,259 |
| 5 | 54 | $126,771 | $45,301 | $81,470 | $25,202,789 |
| 5 | 55 | $126,771 | $45,155 | $81,616 | $25,121,173 |
| 5 | 56 | $126,771 | $45,009 | $81,763 | $25,039,410 |
| 5 | 57 | $126,771 | $44,862 | $81,909 | $24,957,501 |
| 5 | 58 | $126,771 | $44,716 | $82,056 | $24,875,445 |
| 5 | 59 | $126,771 | $44,569 | $82,203 | $24,793,243 |
| 5 | 60 | $126,771 | $44,421 | $82,350 | $24,710,893 |
| 6 | 61 | $126,771 | $44,274 | $82,498 | $24,628,395 |
| 6 | 62 | $126,771 | $44,126 | $82,645 | $24,545,749 |
| 6 | 63 | $126,771 | $43,978 | $82,794 | $24,462,956 |
| 6 | 64 | $126,771 | $43,829 | $82,942 | $24,380,014 |
| 6 | 65 | $126,771 | $43,681 | $83,090 | $24,296,924 |
| 6 | 66 | $126,771 | $43,532 | $83,239 | $24,213,684 |
| 6 | 67 | $126,771 | $43,383 | $83,388 | $24,130,296 |
| 6 | 68 | $126,771 | $43,233 | $83,538 | $24,046,758 |
| 6 | 69 | $126,771 | $43,084 | $83,688 | $23,963,071 |
| 6 | 70 | $126,771 | $42,934 | $83,837 | $23,879,233 |
| 6 | 71 | $126,771 | $42,784 | $83,988 | $23,795,245 |
| 6 | 72 | $126,771 | $42,633 | $84,138 | $23,711,107 |
| 7 | 73 | $126,771 | $42,482 | $84,289 | $23,626,818 |
| 7 | 74 | $126,771 | $42,331 | $84,440 | $23,542,378 |
| 7 | 75 | $126,771 | $42,180 | $84,591 | $23,457,787 |
| 7 | 76 | $126,771 | $42,029 | $84,743 | $23,373,044 |
| 7 | 77 | $126,771 | $41,877 | $84,895 | $23,288,150 |
| 7 | 78 | $126,771 | $41,725 | $85,047 | $23,203,103 |
| 7 | 79 | $126,771 | $41,572 | $85,199 | $23,117,904 |
| 7 | 80 | $126,771 | $41,420 | $85,352 | $23,032,552 |
| 7 | 81 | $126,771 | $41,267 | $85,505 | $22,947,048 |
| 7 | 82 | $126,771 | $41,113 | $85,658 | $22,861,390 |
| 7 | 83 | $126,771 | $40,960 | $85,811 | $22,775,579 |
| 7 | 84 | $126,771 | $40,806 | $85,965 | $22,689,614 |
| 8 | 85 | $126,771 | $40,652 | $86,119 | $22,603,494 |
| 8 | 86 | $126,771 | $40,498 | $86,273 | $22,517,221 |
| 8 | 87 | $126,771 | $40,343 | $86,428 | $22,430,793 |
| 8 | 88 | $126,771 | $40,189 | $86,583 | $22,344,210 |
| 8 | 89 | $126,771 | $40,033 | $86,738 | $22,257,472 |
| 8 | 90 | $126,771 | $39,878 | $86,893 | $22,170,579 |
| 8 | 91 | $126,771 | $39,722 | $87,049 | $22,083,530 |
| 8 | 92 | $126,771 | $39,566 | $87,205 | $21,996,325 |
| 8 | 93 | $126,771 | $39,410 | $87,361 | $21,908,964 |
| 8 | 94 | $126,771 | $39,254 | $87,518 | $21,821,446 |
| 8 | 95 | $126,771 | $39,097 | $87,675 | $21,733,772 |
| 8 | 96 | $126,771 | $38,940 | $87,832 | $21,645,940 |
| 9 | 97 | $126,771 | $38,782 | $87,989 | $21,557,951 |
| 9 | 98 | $126,771 | $38,625 | $88,147 | $21,469,804 |
| 9 | 99 | $126,771 | $38,467 | $88,305 | $21,381,500 |
| 9 | 100 | $126,771 | $38,309 | $88,463 | $21,293,037 |
| 9 | 101 | $126,771 | $38,150 | $88,621 | $21,204,416 |
| 9 | 102 | $126,771 | $37,991 | $88,780 | $21,115,636 |
| 9 | 103 | $126,771 | $37,832 | $88,939 | $21,026,696 |
| 9 | 104 | $126,771 | $37,673 | $89,098 | $20,937,598 |
| 9 | 105 | $126,771 | $37,513 | $89,258 | $20,848,340 |
| 9 | 106 | $126,771 | $37,353 | $89,418 | $20,758,922 |
| 9 | 107 | $126,771 | $37,193 | $89,578 | $20,669,344 |
| 9 | 108 | $126,771 | $37,033 | $89,739 | $20,579,605 |
| 10 | 109 | $126,771 | $36,872 | $89,900 | $20,489,705 |
| 10 | 110 | $126,771 | $36,711 | $90,061 | $20,399,645 |
| 10 | 111 | $126,771 | $36,549 | $90,222 | $20,309,423 |
| 10 | 112 | $126,771 | $36,388 | $90,384 | $20,219,039 |
| 10 | 113 | $126,771 | $36,226 | $90,546 | $20,128,494 |
| 10 | 114 | $126,771 | $36,064 | $90,708 | $20,037,786 |
| 10 | 115 | $126,771 | $35,901 | $90,870 | $19,946,916 |
| 10 | 116 | $126,771 | $35,738 | $91,033 | $19,855,883 |
| 10 | 117 | $126,771 | $35,575 | $91,196 | $19,764,686 |
| 10 | 118 | $126,771 | $35,412 | $91,360 | $19,673,327 |
| 10 | 119 | $126,771 | $35,248 | $91,523 | $19,581,804 |
| 10 | 120 | $126,771 | $35,084 | $91,687 | $19,490,116 |
| 11 | 121 | $126,771 | $34,920 | $91,852 | $19,398,265 |
| 11 | 122 | $126,771 | $34,755 | $92,016 | $19,306,249 |
| 11 | 123 | $126,771 | $34,590 | $92,181 | $19,214,068 |
| 11 | 124 | $126,771 | $34,425 | $92,346 | $19,121,722 |
| 11 | 125 | $126,771 | $34,260 | $92,512 | $19,029,210 |
| 11 | 126 | $126,771 | $34,094 | $92,677 | $18,936,533 |
| 11 | 127 | $126,771 | $33,928 | $92,843 | $18,843,690 |
| 11 | 128 | $126,771 | $33,762 | $93,010 | $18,750,680 |
| 11 | 129 | $126,771 | $33,595 | $93,176 | $18,657,504 |
| 11 | 130 | $126,771 | $33,428 | $93,343 | $18,564,160 |
| 11 | 131 | $126,771 | $33,261 | $93,511 | $18,470,650 |
| 11 | 132 | $126,771 | $33,093 | $93,678 | $18,376,972 |
| 12 | 133 | $126,771 | $32,925 | $93,846 | $18,283,126 |
| 12 | 134 | $126,771 | $32,757 | $94,014 | $18,189,112 |
| 12 | 135 | $126,771 | $32,589 | $94,182 | $18,094,929 |
| 12 | 136 | $126,771 | $32,420 | $94,351 | $18,000,578 |
| 12 | 137 | $126,771 | $32,251 | $94,520 | $17,906,058 |
| 12 | 138 | $126,771 | $32,082 | $94,690 | $17,811,368 |
| 12 | 139 | $126,771 | $31,912 | $94,859 | $17,716,509 |
| 12 | 140 | $126,771 | $31,742 | $95,029 | $17,621,480 |
| 12 | 141 | $126,771 | $31,572 | $95,199 | $17,526,280 |
| 12 | 142 | $126,771 | $31,401 | $95,370 | $17,430,910 |
| 12 | 143 | $126,771 | $31,230 | $95,541 | $17,335,369 |
| 12 | 144 | $126,771 | $31,059 | $95,712 | $17,239,657 |
| 13 | 145 | $126,771 | $30,888 | $95,884 | $17,143,774 |
| 13 | 146 | $126,771 | $30,716 | $96,055 | $17,047,718 |
| 13 | 147 | $126,771 | $30,544 | $96,227 | $16,951,491 |
| 13 | 148 | $126,771 | $30,371 | $96,400 | $16,855,091 |
| 13 | 149 | $126,771 | $30,199 | $96,573 | $16,758,518 |
| 13 | 150 | $126,771 | $30,026 | $96,746 | $16,661,773 |
| 13 | 151 | $126,771 | $29,852 | $96,919 | $16,564,854 |
| 13 | 152 | $126,771 | $29,679 | $97,093 | $16,467,761 |
| 13 | 153 | $126,771 | $29,505 | $97,267 | $16,370,495 |
| 13 | 154 | $126,771 | $29,330 | $97,441 | $16,273,054 |
| 13 | 155 | $126,771 | $29,156 | $97,615 | $16,175,438 |
| 13 | 156 | $126,771 | $28,981 | $97,790 | $16,077,648 |
| 14 | 157 | $126,771 | $28,806 | $97,966 | $15,979,682 |
| 14 | 158 | $126,771 | $28,630 | $98,141 | $15,881,541 |
| 14 | 159 | $126,771 | $28,454 | $98,317 | $15,783,225 |
| 14 | 160 | $126,771 | $28,278 | $98,493 | $15,684,732 |
| 14 | 161 | $126,771 | $28,102 | $98,669 | $15,586,062 |
| 14 | 162 | $126,771 | $27,925 | $98,846 | $15,487,216 |
| 14 | 163 | $126,771 | $27,748 | $99,023 | $15,388,192 |
| 14 | 164 | $126,771 | $27,571 | $99,201 | $15,288,992 |
| 14 | 165 | $126,771 | $27,393 | $99,379 | $15,189,613 |
| 14 | 166 | $126,771 | $27,215 | $99,557 | $15,090,056 |
| 14 | 167 | $126,771 | $27,036 | $99,735 | $14,990,322 |
| 14 | 168 | $126,771 | $26,858 | $99,914 | $14,890,408 |
| 15 | 169 | $126,771 | $26,679 | $100,093 | $14,790,315 |
| 15 | 170 | $126,771 | $26,499 | $100,272 | $14,690,043 |
| 15 | 171 | $126,771 | $26,320 | $100,452 | $14,589,592 |
| 15 | 172 | $126,771 | $26,140 | $100,632 | $14,488,960 |
| 15 | 173 | $126,771 | $25,959 | $100,812 | $14,388,148 |
| 15 | 174 | $126,771 | $25,779 | $100,993 | $14,287,156 |
| 15 | 175 | $126,771 | $25,598 | $101,173 | $14,185,982 |
| 15 | 176 | $126,771 | $25,417 | $101,355 | $14,084,627 |
| 15 | 177 | $126,771 | $25,235 | $101,536 | $13,983,091 |
| 15 | 178 | $126,771 | $25,053 | $101,718 | $13,881,373 |
| 15 | 179 | $126,771 | $24,871 | $101,901 | $13,779,472 |
| 15 | 180 | $126,771 | $24,688 | $102,083 | $13,677,389 |
| 16 | 181 | $126,771 | $24,505 | $102,266 | $13,575,123 |
| 16 | 182 | $126,771 | $24,322 | $102,449 | $13,472,674 |
| 16 | 183 | $126,771 | $24,139 | $102,633 | $13,370,041 |
| 16 | 184 | $126,771 | $23,955 | $102,817 | $13,267,224 |
| 16 | 185 | $126,771 | $23,770 | $103,001 | $13,164,224 |
| 16 | 186 | $126,771 | $23,586 | $103,185 | $13,061,038 |
| 16 | 187 | $126,771 | $23,401 | $103,370 | $12,957,668 |
| 16 | 188 | $126,771 | $23,216 | $103,555 | $12,854,112 |
| 16 | 189 | $126,771 | $23,030 | $103,741 | $12,750,371 |
| 16 | 190 | $126,771 | $22,844 | $103,927 | $12,646,445 |
| 16 | 191 | $126,771 | $22,658 | $104,113 | $12,542,331 |
| 16 | 192 | $126,771 | $22,472 | $104,300 | $12,438,032 |
| 17 | 193 | $126,771 | $22,285 | $104,486 | $12,333,545 |
| 17 | 194 | $126,771 | $22,098 | $104,674 | $12,228,872 |
| 17 | 195 | $126,771 | $21,910 | $104,861 | $12,124,010 |
| 17 | 196 | $126,771 | $21,722 | $105,049 | $12,018,961 |
| 17 | 197 | $126,771 | $21,534 | $105,237 | $11,913,724 |
| 17 | 198 | $126,771 | $21,345 | $105,426 | $11,808,298 |
| 17 | 199 | $126,771 | $21,157 | $105,615 | $11,702,683 |
| 17 | 200 | $126,771 | $20,967 | $105,804 | $11,596,879 |
| 17 | 201 | $126,771 | $20,778 | $105,994 | $11,490,886 |
| 17 | 202 | $126,771 | $20,588 | $106,183 | $11,384,702 |
| 17 | 203 | $126,771 | $20,398 | $106,374 | $11,278,329 |
| 17 | 204 | $126,771 | $20,207 | $106,564 | $11,171,764 |
| 18 | 205 | $126,771 | $20,016 | $106,755 | $11,065,009 |
| 18 | 206 | $126,771 | $19,825 | $106,946 | $10,958,063 |
| 18 | 207 | $126,771 | $19,633 | $107,138 | $10,850,924 |
| 18 | 208 | $126,771 | $19,441 | $107,330 | $10,743,594 |
| 18 | 209 | $126,771 | $19,249 | $107,522 | $10,636,072 |
| 18 | 210 | $126,771 | $19,056 | $107,715 | $10,528,357 |
| 18 | 211 | $126,771 | $18,863 | $107,908 | $10,420,449 |
| 18 | 212 | $126,771 | $18,670 | $108,101 | $10,312,348 |
| 18 | 213 | $126,771 | $18,476 | $108,295 | $10,204,053 |
| 18 | 214 | $126,771 | $18,282 | $108,489 | $10,095,564 |
| 18 | 215 | $126,771 | $18,088 | $108,683 | $9,986,880 |
| 18 | 216 | $126,771 | $17,893 | $108,878 | $9,878,002 |
| 19 | 217 | $126,771 | $17,698 | $109,073 | $9,768,929 |
| 19 | 218 | $126,771 | $17,503 | $109,269 | $9,659,660 |
| 19 | 219 | $126,771 | $17,307 | $109,464 | $9,550,196 |
| 19 | 220 | $126,771 | $17,111 | $109,661 | $9,440,535 |
| 19 | 221 | $126,771 | $16,914 | $109,857 | $9,330,678 |
| 19 | 222 | $126,771 | $16,717 | $110,054 | $9,220,624 |
| 19 | 223 | $126,771 | $16,520 | $110,251 | $9,110,373 |
| 19 | 224 | $126,771 | $16,323 | $110,449 | $8,999,925 |
| 19 | 225 | $126,771 | $16,125 | $110,646 | $8,889,278 |
| 19 | 226 | $126,771 | $15,927 | $110,845 | $8,778,434 |
| 19 | 227 | $126,771 | $15,728 | $111,043 | $8,667,390 |
| 19 | 228 | $126,771 | $15,529 | $111,242 | $8,556,148 |
| 20 | 229 | $126,771 | $15,330 | $111,442 | $8,444,707 |
| 20 | 230 | $126,771 | $15,130 | $111,641 | $8,333,066 |
| 20 | 231 | $126,771 | $14,930 | $111,841 | $8,221,224 |
| 20 | 232 | $126,771 | $14,730 | $112,042 | $8,109,183 |
| 20 | 233 | $126,771 | $14,529 | $112,242 | $7,996,940 |
| 20 | 234 | $126,771 | $14,328 | $112,443 | $7,884,497 |
| 20 | 235 | $126,771 | $14,126 | $112,645 | $7,771,852 |
| 20 | 236 | $126,771 | $13,925 | $112,847 | $7,659,005 |
| 20 | 237 | $126,771 | $13,722 | $113,049 | $7,545,956 |
| 20 | 238 | $126,771 | $13,520 | $113,251 | $7,432,705 |
| 20 | 239 | $126,771 | $13,317 | $113,454 | $7,319,250 |
| 20 | 240 | $126,771 | $13,114 | $113,658 | $7,205,593 |
| 21 | 241 | $126,771 | $12,910 | $113,861 | $7,091,732 |
| 21 | 242 | $126,771 | $12,706 | $114,065 | $6,977,666 |
| 21 | 243 | $126,771 | $12,502 | $114,270 | $6,863,397 |
| 21 | 244 | $126,771 | $12,297 | $114,474 | $6,748,922 |
| 21 | 245 | $126,771 | $12,092 | $114,679 | $6,634,243 |
| 21 | 246 | $126,771 | $11,886 | $114,885 | $6,519,358 |
| 21 | 247 | $126,771 | $11,681 | $115,091 | $6,404,267 |
| 21 | 248 | $126,771 | $11,474 | $115,297 | $6,288,970 |
| 21 | 249 | $126,771 | $11,268 | $115,504 | $6,173,466 |
| 21 | 250 | $126,771 | $11,061 | $115,711 | $6,057,756 |
| 21 | 251 | $126,771 | $10,853 | $115,918 | $5,941,838 |
| 21 | 252 | $126,771 | $10,646 | $116,126 | $5,825,713 |
| 22 | 253 | $126,771 | $10,438 | $116,334 | $5,709,379 |
| 22 | 254 | $126,771 | $10,229 | $116,542 | $5,592,837 |
| 22 | 255 | $126,771 | $10,020 | $116,751 | $5,476,086 |
| 22 | 256 | $126,771 | $9,811 | $116,960 | $5,359,126 |
| 22 | 257 | $126,771 | $9,602 | $117,170 | $5,241,957 |
| 22 | 258 | $126,771 | $9,392 | $117,379 | $5,124,577 |
| 22 | 259 | $126,771 | $9,182 | $117,590 | $5,006,988 |
| 22 | 260 | $126,771 | $8,971 | $117,800 | $4,889,187 |
| 22 | 261 | $126,771 | $8,760 | $118,012 | $4,771,176 |
| 22 | 262 | $126,771 | $8,548 | $118,223 | $4,652,953 |
| 22 | 263 | $126,771 | $8,337 | $118,435 | $4,534,518 |
| 22 | 264 | $126,771 | $8,124 | $118,647 | $4,415,871 |
| 23 | 265 | $126,771 | $7,912 | $118,860 | $4,297,011 |
| 23 | 266 | $126,771 | $7,699 | $119,072 | $4,177,939 |
| 23 | 267 | $126,771 | $7,485 | $119,286 | $4,058,653 |
| 23 | 268 | $126,771 | $7,272 | $119,500 | $3,939,153 |
| 23 | 269 | $126,771 | $7,058 | $119,714 | $3,819,440 |
| 23 | 270 | $126,771 | $6,843 | $119,928 | $3,699,512 |
| 23 | 271 | $126,771 | $6,628 | $120,143 | $3,579,369 |
| 23 | 272 | $126,771 | $6,413 | $120,358 | $3,459,010 |
| 23 | 273 | $126,771 | $6,197 | $120,574 | $3,338,437 |
| 23 | 274 | $126,771 | $5,981 | $120,790 | $3,217,647 |
| 23 | 275 | $126,771 | $5,765 | $121,006 | $3,096,640 |
| 23 | 276 | $126,771 | $5,548 | $121,223 | $2,975,417 |
| 24 | 277 | $126,771 | $5,331 | $121,440 | $2,853,977 |
| 24 | 278 | $126,771 | $5,113 | $121,658 | $2,732,319 |
| 24 | 279 | $126,771 | $4,895 | $121,876 | $2,610,443 |
| 24 | 280 | $126,771 | $4,677 | $122,094 | $2,488,349 |
| 24 | 281 | $126,771 | $4,458 | $122,313 | $2,366,036 |
| 24 | 282 | $126,771 | $4,239 | $122,532 | $2,243,503 |
| 24 | 283 | $126,771 | $4,020 | $122,752 | $2,120,752 |
| 24 | 284 | $126,771 | $3,800 | $122,972 | $1,997,780 |
| 24 | 285 | $126,771 | $3,579 | $123,192 | $1,874,588 |
| 24 | 286 | $126,771 | $3,359 | $123,413 | $1,751,176 |
| 24 | 287 | $126,771 | $3,138 | $123,634 | $1,627,542 |
| 24 | 288 | $126,771 | $2,916 | $123,855 | $1,503,686 |
| 25 | 289 | $126,771 | $2,694 | $124,077 | $1,379,609 |
| 25 | 290 | $126,771 | $2,472 | $124,300 | $1,255,310 |
| 25 | 291 | $126,771 | $2,249 | $124,522 | $1,130,788 |
| 25 | 292 | $126,771 | $2,026 | $124,745 | $1,006,042 |
| 25 | 293 | $126,771 | $1,802 | $124,969 | $881,073 |
| 25 | 294 | $126,771 | $1,579 | $125,193 | $755,881 |
| 25 | 295 | $126,771 | $1,354 | $125,417 | $630,464 |
| 25 | 296 | $126,771 | $1,130 | $125,642 | $504,822 |
| 25 | 297 | $126,771 | $904 | $125,867 | $378,955 |
| 25 | 298 | $126,771 | $679 | $126,092 | $252,863 |
| 25 | 299 | $126,771 | $453 | $126,318 | $126,545 |
| 25 | 300 | $126,771 | $227 | $126,545 | $0 |
