首期 (港幣)
$20,400,000
每月還款 (港幣)
$131,946
總貸款額 (港幣)
$30,600,000
+
總利息 (港幣)
$8,983,692
=
總還款額 (港幣)
$39,583,692
| 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 | $131,946 | $54,825 | $77,121 | $30,522,879 |
| 1 | 2 | $131,946 | $54,687 | $77,259 | $30,445,621 |
| 1 | 3 | $131,946 | $54,548 | $77,397 | $30,368,223 |
| 1 | 4 | $131,946 | $54,410 | $77,536 | $30,290,687 |
| 1 | 5 | $131,946 | $54,271 | $77,675 | $30,213,013 |
| 1 | 6 | $131,946 | $54,132 | $77,814 | $30,135,199 |
| 1 | 7 | $131,946 | $53,992 | $77,953 | $30,057,245 |
| 1 | 8 | $131,946 | $53,853 | $78,093 | $29,979,152 |
| 1 | 9 | $131,946 | $53,713 | $78,233 | $29,900,919 |
| 1 | 10 | $131,946 | $53,572 | $78,373 | $29,822,546 |
| 1 | 11 | $131,946 | $53,432 | $78,514 | $29,744,032 |
| 1 | 12 | $131,946 | $53,291 | $78,654 | $29,665,378 |
| 2 | 13 | $131,946 | $53,150 | $78,795 | $29,586,583 |
| 2 | 14 | $131,946 | $53,009 | $78,936 | $29,507,647 |
| 2 | 15 | $131,946 | $52,868 | $79,078 | $29,428,569 |
| 2 | 16 | $131,946 | $52,726 | $79,219 | $29,349,349 |
| 2 | 17 | $131,946 | $52,584 | $79,361 | $29,269,988 |
| 2 | 18 | $131,946 | $52,442 | $79,504 | $29,190,484 |
| 2 | 19 | $131,946 | $52,300 | $79,646 | $29,110,838 |
| 2 | 20 | $131,946 | $52,157 | $79,789 | $29,031,050 |
| 2 | 21 | $131,946 | $52,014 | $79,932 | $28,951,118 |
| 2 | 22 | $131,946 | $51,871 | $80,075 | $28,871,043 |
| 2 | 23 | $131,946 | $51,727 | $80,218 | $28,790,825 |
| 2 | 24 | $131,946 | $51,584 | $80,362 | $28,710,463 |
| 3 | 25 | $131,946 | $51,440 | $80,506 | $28,629,957 |
| 3 | 26 | $131,946 | $51,295 | $80,650 | $28,549,306 |
| 3 | 27 | $131,946 | $51,151 | $80,795 | $28,468,511 |
| 3 | 28 | $131,946 | $51,006 | $80,940 | $28,387,572 |
| 3 | 29 | $131,946 | $50,861 | $81,085 | $28,306,487 |
| 3 | 30 | $131,946 | $50,716 | $81,230 | $28,225,257 |
| 3 | 31 | $131,946 | $50,570 | $81,375 | $28,143,882 |
| 3 | 32 | $131,946 | $50,424 | $81,521 | $28,062,361 |
| 3 | 33 | $131,946 | $50,278 | $81,667 | $27,980,694 |
| 3 | 34 | $131,946 | $50,132 | $81,814 | $27,898,880 |
| 3 | 35 | $131,946 | $49,985 | $81,960 | $27,816,920 |
| 3 | 36 | $131,946 | $49,839 | $82,107 | $27,734,813 |
| 4 | 37 | $131,946 | $49,692 | $82,254 | $27,652,559 |
| 4 | 38 | $131,946 | $49,544 | $82,401 | $27,570,157 |
| 4 | 39 | $131,946 | $49,397 | $82,549 | $27,487,608 |
| 4 | 40 | $131,946 | $49,249 | $82,697 | $27,404,911 |
| 4 | 41 | $131,946 | $49,100 | $82,845 | $27,322,066 |
| 4 | 42 | $131,946 | $48,952 | $82,994 | $27,239,072 |
| 4 | 43 | $131,946 | $48,803 | $83,142 | $27,155,930 |
| 4 | 44 | $131,946 | $48,654 | $83,291 | $27,072,639 |
| 4 | 45 | $131,946 | $48,505 | $83,440 | $26,989,198 |
| 4 | 46 | $131,946 | $48,356 | $83,590 | $26,905,608 |
| 4 | 47 | $131,946 | $48,206 | $83,740 | $26,821,869 |
| 4 | 48 | $131,946 | $48,056 | $83,890 | $26,737,979 |
| 5 | 49 | $131,946 | $47,906 | $84,040 | $26,653,939 |
| 5 | 50 | $131,946 | $47,755 | $84,191 | $26,569,748 |
| 5 | 51 | $131,946 | $47,604 | $84,342 | $26,485,407 |
| 5 | 52 | $131,946 | $47,453 | $84,493 | $26,400,914 |
| 5 | 53 | $131,946 | $47,302 | $84,644 | $26,316,270 |
| 5 | 54 | $131,946 | $47,150 | $84,796 | $26,231,474 |
| 5 | 55 | $131,946 | $46,998 | $84,948 | $26,146,527 |
| 5 | 56 | $131,946 | $46,846 | $85,100 | $26,061,427 |
| 5 | 57 | $131,946 | $46,693 | $85,252 | $25,976,175 |
| 5 | 58 | $131,946 | $46,541 | $85,405 | $25,890,770 |
| 5 | 59 | $131,946 | $46,388 | $85,558 | $25,805,212 |
| 5 | 60 | $131,946 | $46,234 | $85,711 | $25,719,500 |
| 6 | 61 | $131,946 | $46,081 | $85,865 | $25,633,636 |
| 6 | 62 | $131,946 | $45,927 | $86,019 | $25,547,617 |
| 6 | 63 | $131,946 | $45,773 | $86,173 | $25,461,444 |
| 6 | 64 | $131,946 | $45,618 | $86,327 | $25,375,117 |
| 6 | 65 | $131,946 | $45,464 | $86,482 | $25,288,635 |
| 6 | 66 | $131,946 | $45,309 | $86,637 | $25,201,998 |
| 6 | 67 | $131,946 | $45,154 | $86,792 | $25,115,206 |
| 6 | 68 | $131,946 | $44,998 | $86,948 | $25,028,258 |
| 6 | 69 | $131,946 | $44,842 | $87,103 | $24,941,155 |
| 6 | 70 | $131,946 | $44,686 | $87,259 | $24,853,896 |
| 6 | 71 | $131,946 | $44,530 | $87,416 | $24,766,480 |
| 6 | 72 | $131,946 | $44,373 | $87,572 | $24,678,908 |
| 7 | 73 | $131,946 | $44,216 | $87,729 | $24,591,178 |
| 7 | 74 | $131,946 | $44,059 | $87,886 | $24,503,292 |
| 7 | 75 | $131,946 | $43,902 | $88,044 | $24,415,248 |
| 7 | 76 | $131,946 | $43,744 | $88,202 | $24,327,046 |
| 7 | 77 | $131,946 | $43,586 | $88,360 | $24,238,687 |
| 7 | 78 | $131,946 | $43,428 | $88,518 | $24,150,169 |
| 7 | 79 | $131,946 | $43,269 | $88,677 | $24,061,492 |
| 7 | 80 | $131,946 | $43,110 | $88,835 | $23,972,657 |
| 7 | 81 | $131,946 | $42,951 | $88,995 | $23,883,662 |
| 7 | 82 | $131,946 | $42,792 | $89,154 | $23,794,508 |
| 7 | 83 | $131,946 | $42,632 | $89,314 | $23,705,194 |
| 7 | 84 | $131,946 | $42,472 | $89,474 | $23,615,720 |
| 8 | 85 | $131,946 | $42,311 | $89,634 | $23,526,086 |
| 8 | 86 | $131,946 | $42,151 | $89,795 | $23,436,291 |
| 8 | 87 | $131,946 | $41,990 | $89,956 | $23,346,336 |
| 8 | 88 | $131,946 | $41,829 | $90,117 | $23,256,219 |
| 8 | 89 | $131,946 | $41,667 | $90,278 | $23,165,941 |
| 8 | 90 | $131,946 | $41,506 | $90,440 | $23,075,501 |
| 8 | 91 | $131,946 | $41,344 | $90,602 | $22,984,899 |
| 8 | 92 | $131,946 | $41,181 | $90,764 | $22,894,134 |
| 8 | 93 | $131,946 | $41,019 | $90,927 | $22,803,207 |
| 8 | 94 | $131,946 | $40,856 | $91,090 | $22,712,117 |
| 8 | 95 | $131,946 | $40,693 | $91,253 | $22,620,864 |
| 8 | 96 | $131,946 | $40,529 | $91,417 | $22,529,448 |
| 9 | 97 | $131,946 | $40,365 | $91,580 | $22,437,867 |
| 9 | 98 | $131,946 | $40,201 | $91,744 | $22,346,123 |
| 9 | 99 | $131,946 | $40,037 | $91,909 | $22,254,214 |
| 9 | 100 | $131,946 | $39,872 | $92,074 | $22,162,140 |
| 9 | 101 | $131,946 | $39,707 | $92,238 | $22,069,902 |
| 9 | 102 | $131,946 | $39,542 | $92,404 | $21,977,498 |
| 9 | 103 | $131,946 | $39,376 | $92,569 | $21,884,929 |
| 9 | 104 | $131,946 | $39,210 | $92,735 | $21,792,194 |
| 9 | 105 | $131,946 | $39,044 | $92,901 | $21,699,293 |
| 9 | 106 | $131,946 | $38,878 | $93,068 | $21,606,225 |
| 9 | 107 | $131,946 | $38,711 | $93,234 | $21,512,990 |
| 9 | 108 | $131,946 | $38,544 | $93,402 | $21,419,589 |
| 10 | 109 | $131,946 | $38,377 | $93,569 | $21,326,020 |
| 10 | 110 | $131,946 | $38,209 | $93,737 | $21,232,283 |
| 10 | 111 | $131,946 | $38,041 | $93,904 | $21,138,379 |
| 10 | 112 | $131,946 | $37,873 | $94,073 | $21,044,306 |
| 10 | 113 | $131,946 | $37,704 | $94,241 | $20,950,065 |
| 10 | 114 | $131,946 | $37,536 | $94,410 | $20,855,655 |
| 10 | 115 | $131,946 | $37,366 | $94,579 | $20,761,076 |
| 10 | 116 | $131,946 | $37,197 | $94,749 | $20,666,327 |
| 10 | 117 | $131,946 | $37,027 | $94,918 | $20,571,408 |
| 10 | 118 | $131,946 | $36,857 | $95,089 | $20,476,320 |
| 10 | 119 | $131,946 | $36,687 | $95,259 | $20,381,061 |
| 10 | 120 | $131,946 | $36,516 | $95,430 | $20,285,631 |
| 11 | 121 | $131,946 | $36,345 | $95,601 | $20,190,031 |
| 11 | 122 | $131,946 | $36,174 | $95,772 | $20,094,259 |
| 11 | 123 | $131,946 | $36,002 | $95,943 | $19,998,316 |
| 11 | 124 | $131,946 | $35,830 | $96,115 | $19,902,200 |
| 11 | 125 | $131,946 | $35,658 | $96,288 | $19,805,913 |
| 11 | 126 | $131,946 | $35,486 | $96,460 | $19,709,453 |
| 11 | 127 | $131,946 | $35,313 | $96,633 | $19,612,820 |
| 11 | 128 | $131,946 | $35,140 | $96,806 | $19,516,014 |
| 11 | 129 | $131,946 | $34,966 | $96,979 | $19,419,034 |
| 11 | 130 | $131,946 | $34,792 | $97,153 | $19,321,881 |
| 11 | 131 | $131,946 | $34,618 | $97,327 | $19,224,554 |
| 11 | 132 | $131,946 | $34,444 | $97,502 | $19,127,052 |
| 12 | 133 | $131,946 | $34,269 | $97,676 | $19,029,376 |
| 12 | 134 | $131,946 | $34,094 | $97,851 | $18,931,525 |
| 12 | 135 | $131,946 | $33,919 | $98,027 | $18,833,498 |
| 12 | 136 | $131,946 | $33,743 | $98,202 | $18,735,296 |
| 12 | 137 | $131,946 | $33,567 | $98,378 | $18,636,917 |
| 12 | 138 | $131,946 | $33,391 | $98,554 | $18,538,363 |
| 12 | 139 | $131,946 | $33,215 | $98,731 | $18,439,632 |
| 12 | 140 | $131,946 | $33,038 | $98,908 | $18,340,724 |
| 12 | 141 | $131,946 | $32,860 | $99,085 | $18,241,639 |
| 12 | 142 | $131,946 | $32,683 | $99,263 | $18,142,376 |
| 12 | 143 | $131,946 | $32,505 | $99,441 | $18,042,935 |
| 12 | 144 | $131,946 | $32,327 | $99,619 | $17,943,317 |
| 13 | 145 | $131,946 | $32,148 | $99,797 | $17,843,519 |
| 13 | 146 | $131,946 | $31,970 | $99,976 | $17,743,543 |
| 13 | 147 | $131,946 | $31,791 | $100,155 | $17,643,388 |
| 13 | 148 | $131,946 | $31,611 | $100,335 | $17,543,054 |
| 13 | 149 | $131,946 | $31,431 | $100,514 | $17,442,539 |
| 13 | 150 | $131,946 | $31,251 | $100,694 | $17,341,845 |
| 13 | 151 | $131,946 | $31,071 | $100,875 | $17,240,970 |
| 13 | 152 | $131,946 | $30,890 | $101,056 | $17,139,915 |
| 13 | 153 | $131,946 | $30,709 | $101,237 | $17,038,678 |
| 13 | 154 | $131,946 | $30,528 | $101,418 | $16,937,260 |
| 13 | 155 | $131,946 | $30,346 | $101,600 | $16,835,660 |
| 13 | 156 | $131,946 | $30,164 | $101,782 | $16,733,878 |
| 14 | 157 | $131,946 | $29,982 | $101,964 | $16,631,914 |
| 14 | 158 | $131,946 | $29,799 | $102,147 | $16,529,768 |
| 14 | 159 | $131,946 | $29,616 | $102,330 | $16,427,438 |
| 14 | 160 | $131,946 | $29,432 | $102,513 | $16,324,925 |
| 14 | 161 | $131,946 | $29,249 | $102,697 | $16,222,228 |
| 14 | 162 | $131,946 | $29,065 | $102,881 | $16,119,347 |
| 14 | 163 | $131,946 | $28,880 | $103,065 | $16,016,282 |
| 14 | 164 | $131,946 | $28,696 | $103,250 | $15,913,032 |
| 14 | 165 | $131,946 | $28,511 | $103,435 | $15,809,597 |
| 14 | 166 | $131,946 | $28,326 | $103,620 | $15,705,977 |
| 14 | 167 | $131,946 | $28,140 | $103,806 | $15,602,171 |
| 14 | 168 | $131,946 | $27,954 | $103,992 | $15,498,180 |
| 15 | 169 | $131,946 | $27,768 | $104,178 | $15,394,002 |
| 15 | 170 | $131,946 | $27,581 | $104,365 | $15,289,637 |
| 15 | 171 | $131,946 | $27,394 | $104,552 | $15,185,085 |
| 15 | 172 | $131,946 | $27,207 | $104,739 | $15,080,346 |
| 15 | 173 | $131,946 | $27,019 | $104,927 | $14,975,419 |
| 15 | 174 | $131,946 | $26,831 | $105,115 | $14,870,305 |
| 15 | 175 | $131,946 | $26,643 | $105,303 | $14,765,002 |
| 15 | 176 | $131,946 | $26,454 | $105,492 | $14,659,510 |
| 15 | 177 | $131,946 | $26,265 | $105,681 | $14,553,829 |
| 15 | 178 | $131,946 | $26,076 | $105,870 | $14,447,959 |
| 15 | 179 | $131,946 | $25,886 | $106,060 | $14,341,900 |
| 15 | 180 | $131,946 | $25,696 | $106,250 | $14,235,650 |
| 16 | 181 | $131,946 | $25,506 | $106,440 | $14,129,210 |
| 16 | 182 | $131,946 | $25,315 | $106,631 | $14,022,579 |
| 16 | 183 | $131,946 | $25,124 | $106,822 | $13,915,757 |
| 16 | 184 | $131,946 | $24,932 | $107,013 | $13,808,744 |
| 16 | 185 | $131,946 | $24,741 | $107,205 | $13,701,539 |
| 16 | 186 | $131,946 | $24,549 | $107,397 | $13,594,142 |
| 16 | 187 | $131,946 | $24,356 | $107,589 | $13,486,552 |
| 16 | 188 | $131,946 | $24,163 | $107,782 | $13,378,770 |
| 16 | 189 | $131,946 | $23,970 | $107,975 | $13,270,795 |
| 16 | 190 | $131,946 | $23,777 | $108,169 | $13,162,626 |
| 16 | 191 | $131,946 | $23,583 | $108,363 | $13,054,263 |
| 16 | 192 | $131,946 | $23,389 | $108,557 | $12,945,707 |
| 17 | 193 | $131,946 | $23,194 | $108,751 | $12,836,955 |
| 17 | 194 | $131,946 | $23,000 | $108,946 | $12,728,009 |
| 17 | 195 | $131,946 | $22,804 | $109,141 | $12,618,868 |
| 17 | 196 | $131,946 | $22,609 | $109,337 | $12,509,531 |
| 17 | 197 | $131,946 | $22,413 | $109,533 | $12,399,998 |
| 17 | 198 | $131,946 | $22,217 | $109,729 | $12,290,269 |
| 17 | 199 | $131,946 | $22,020 | $109,926 | $12,180,344 |
| 17 | 200 | $131,946 | $21,823 | $110,123 | $12,070,221 |
| 17 | 201 | $131,946 | $21,626 | $110,320 | $11,959,902 |
| 17 | 202 | $131,946 | $21,428 | $110,517 | $11,849,384 |
| 17 | 203 | $131,946 | $21,230 | $110,715 | $11,738,669 |
| 17 | 204 | $131,946 | $21,032 | $110,914 | $11,627,755 |
| 18 | 205 | $131,946 | $20,833 | $111,113 | $11,516,642 |
| 18 | 206 | $131,946 | $20,634 | $111,312 | $11,405,330 |
| 18 | 207 | $131,946 | $20,435 | $111,511 | $11,293,819 |
| 18 | 208 | $131,946 | $20,235 | $111,711 | $11,182,108 |
| 18 | 209 | $131,946 | $20,035 | $111,911 | $11,070,197 |
| 18 | 210 | $131,946 | $19,834 | $112,112 | $10,958,086 |
| 18 | 211 | $131,946 | $19,633 | $112,312 | $10,845,773 |
| 18 | 212 | $131,946 | $19,432 | $112,514 | $10,733,260 |
| 18 | 213 | $131,946 | $19,230 | $112,715 | $10,620,545 |
| 18 | 214 | $131,946 | $19,028 | $112,917 | $10,507,627 |
| 18 | 215 | $131,946 | $18,826 | $113,119 | $10,394,508 |
| 18 | 216 | $131,946 | $18,623 | $113,322 | $10,281,186 |
| 19 | 217 | $131,946 | $18,420 | $113,525 | $10,167,661 |
| 19 | 218 | $131,946 | $18,217 | $113,729 | $10,053,932 |
| 19 | 219 | $131,946 | $18,013 | $113,932 | $9,940,000 |
| 19 | 220 | $131,946 | $17,809 | $114,136 | $9,825,863 |
| 19 | 221 | $131,946 | $17,605 | $114,341 | $9,711,522 |
| 19 | 222 | $131,946 | $17,400 | $114,546 | $9,596,976 |
| 19 | 223 | $131,946 | $17,195 | $114,751 | $9,482,225 |
| 19 | 224 | $131,946 | $16,989 | $114,957 | $9,367,269 |
| 19 | 225 | $131,946 | $16,783 | $115,163 | $9,252,106 |
| 19 | 226 | $131,946 | $16,577 | $115,369 | $9,136,737 |
| 19 | 227 | $131,946 | $16,370 | $115,576 | $9,021,162 |
| 19 | 228 | $131,946 | $16,163 | $115,783 | $8,905,379 |
| 20 | 229 | $131,946 | $15,955 | $115,990 | $8,789,389 |
| 20 | 230 | $131,946 | $15,748 | $116,198 | $8,673,191 |
| 20 | 231 | $131,946 | $15,539 | $116,406 | $8,556,784 |
| 20 | 232 | $131,946 | $15,331 | $116,615 | $8,440,170 |
| 20 | 233 | $131,946 | $15,122 | $116,824 | $8,323,346 |
| 20 | 234 | $131,946 | $14,913 | $117,033 | $8,206,313 |
| 20 | 235 | $131,946 | $14,703 | $117,243 | $8,089,070 |
| 20 | 236 | $131,946 | $14,493 | $117,453 | $7,971,618 |
| 20 | 237 | $131,946 | $14,282 | $117,663 | $7,853,955 |
| 20 | 238 | $131,946 | $14,072 | $117,874 | $7,736,081 |
| 20 | 239 | $131,946 | $13,860 | $118,085 | $7,617,995 |
| 20 | 240 | $131,946 | $13,649 | $118,297 | $7,499,699 |
| 21 | 241 | $131,946 | $13,437 | $118,509 | $7,381,190 |
| 21 | 242 | $131,946 | $13,225 | $118,721 | $7,262,469 |
| 21 | 243 | $131,946 | $13,012 | $118,934 | $7,143,535 |
| 21 | 244 | $131,946 | $12,799 | $119,147 | $7,024,388 |
| 21 | 245 | $131,946 | $12,585 | $119,360 | $6,905,028 |
| 21 | 246 | $131,946 | $12,372 | $119,574 | $6,785,454 |
| 21 | 247 | $131,946 | $12,157 | $119,788 | $6,665,666 |
| 21 | 248 | $131,946 | $11,943 | $120,003 | $6,545,663 |
| 21 | 249 | $131,946 | $11,728 | $120,218 | $6,425,445 |
| 21 | 250 | $131,946 | $11,512 | $120,433 | $6,305,011 |
| 21 | 251 | $131,946 | $11,296 | $120,649 | $6,184,362 |
| 21 | 252 | $131,946 | $11,080 | $120,865 | $6,063,497 |
| 22 | 253 | $131,946 | $10,864 | $121,082 | $5,942,415 |
| 22 | 254 | $131,946 | $10,647 | $121,299 | $5,821,116 |
| 22 | 255 | $131,946 | $10,429 | $121,516 | $5,699,600 |
| 22 | 256 | $131,946 | $10,212 | $121,734 | $5,577,866 |
| 22 | 257 | $131,946 | $9,994 | $121,952 | $5,455,914 |
| 22 | 258 | $131,946 | $9,775 | $122,170 | $5,333,744 |
| 22 | 259 | $131,946 | $9,556 | $122,389 | $5,211,354 |
| 22 | 260 | $131,946 | $9,337 | $122,609 | $5,088,746 |
| 22 | 261 | $131,946 | $9,117 | $122,828 | $4,965,917 |
| 22 | 262 | $131,946 | $8,897 | $123,048 | $4,842,869 |
| 22 | 263 | $131,946 | $8,677 | $123,269 | $4,719,600 |
| 22 | 264 | $131,946 | $8,456 | $123,490 | $4,596,111 |
| 23 | 265 | $131,946 | $8,235 | $123,711 | $4,472,400 |
| 23 | 266 | $131,946 | $8,013 | $123,933 | $4,348,467 |
| 23 | 267 | $131,946 | $7,791 | $124,155 | $4,224,312 |
| 23 | 268 | $131,946 | $7,569 | $124,377 | $4,099,935 |
| 23 | 269 | $131,946 | $7,346 | $124,600 | $3,975,335 |
| 23 | 270 | $131,946 | $7,122 | $124,823 | $3,850,512 |
| 23 | 271 | $131,946 | $6,899 | $125,047 | $3,725,465 |
| 23 | 272 | $131,946 | $6,675 | $125,271 | $3,600,195 |
| 23 | 273 | $131,946 | $6,450 | $125,495 | $3,474,699 |
| 23 | 274 | $131,946 | $6,226 | $125,720 | $3,348,979 |
| 23 | 275 | $131,946 | $6,000 | $125,945 | $3,223,034 |
| 23 | 276 | $131,946 | $5,775 | $126,171 | $3,096,863 |
| 24 | 277 | $131,946 | $5,549 | $126,397 | $2,970,466 |
| 24 | 278 | $131,946 | $5,322 | $126,624 | $2,843,842 |
| 24 | 279 | $131,946 | $5,095 | $126,850 | $2,716,992 |
| 24 | 280 | $131,946 | $4,868 | $127,078 | $2,589,914 |
| 24 | 281 | $131,946 | $4,640 | $127,305 | $2,462,609 |
| 24 | 282 | $131,946 | $4,412 | $127,533 | $2,335,075 |
| 24 | 283 | $131,946 | $4,184 | $127,762 | $2,207,313 |
| 24 | 284 | $131,946 | $3,955 | $127,991 | $2,079,322 |
| 24 | 285 | $131,946 | $3,725 | $128,220 | $1,951,102 |
| 24 | 286 | $131,946 | $3,496 | $128,450 | $1,822,652 |
| 24 | 287 | $131,946 | $3,266 | $128,680 | $1,693,972 |
| 24 | 288 | $131,946 | $3,035 | $128,911 | $1,565,061 |
| 25 | 289 | $131,946 | $2,804 | $129,142 | $1,435,920 |
| 25 | 290 | $131,946 | $2,573 | $129,373 | $1,306,547 |
| 25 | 291 | $131,946 | $2,341 | $129,605 | $1,176,942 |
| 25 | 292 | $131,946 | $2,109 | $129,837 | $1,047,105 |
| 25 | 293 | $131,946 | $1,876 | $130,070 | $917,036 |
| 25 | 294 | $131,946 | $1,643 | $130,303 | $786,733 |
| 25 | 295 | $131,946 | $1,410 | $130,536 | $656,197 |
| 25 | 296 | $131,946 | $1,176 | $130,770 | $525,427 |
| 25 | 297 | $131,946 | $941 | $131,004 | $394,423 |
| 25 | 298 | $131,946 | $707 | $131,239 | $263,184 |
| 25 | 299 | $131,946 | $472 | $131,474 | $131,710 |
| 25 | 300 | $131,946 | $236 | $131,710 | $0 |
