首期 (港幣)
$25,592,000
每月還款 (港幣)
$165,527
總貸款額 (港幣)
$38,388,000
+
總利息 (港幣)
$11,270,130
=
總還款額 (港幣)
$49,658,130
| 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 | $165,527 | $68,779 | $96,749 | $38,291,251 |
| 1 | 2 | $165,527 | $68,605 | $96,922 | $38,194,329 |
| 1 | 3 | $165,527 | $68,432 | $97,096 | $38,097,234 |
| 1 | 4 | $165,527 | $68,258 | $97,270 | $37,999,964 |
| 1 | 5 | $165,527 | $68,083 | $97,444 | $37,902,520 |
| 1 | 6 | $165,527 | $67,909 | $97,618 | $37,804,902 |
| 1 | 7 | $165,527 | $67,734 | $97,793 | $37,707,109 |
| 1 | 8 | $165,527 | $67,559 | $97,969 | $37,609,140 |
| 1 | 9 | $165,527 | $67,383 | $98,144 | $37,510,996 |
| 1 | 10 | $165,527 | $67,207 | $98,320 | $37,412,676 |
| 1 | 11 | $165,527 | $67,031 | $98,496 | $37,314,180 |
| 1 | 12 | $165,527 | $66,855 | $98,673 | $37,215,508 |
| 2 | 13 | $165,527 | $66,678 | $98,849 | $37,116,658 |
| 2 | 14 | $165,527 | $66,501 | $99,026 | $37,017,632 |
| 2 | 15 | $165,527 | $66,323 | $99,204 | $36,918,428 |
| 2 | 16 | $165,527 | $66,146 | $99,382 | $36,819,047 |
| 2 | 17 | $165,527 | $65,967 | $99,560 | $36,719,487 |
| 2 | 18 | $165,527 | $65,789 | $99,738 | $36,619,749 |
| 2 | 19 | $165,527 | $65,610 | $99,917 | $36,519,832 |
| 2 | 20 | $165,527 | $65,431 | $100,096 | $36,419,736 |
| 2 | 21 | $165,527 | $65,252 | $100,275 | $36,319,461 |
| 2 | 22 | $165,527 | $65,072 | $100,455 | $36,219,007 |
| 2 | 23 | $165,527 | $64,892 | $100,635 | $36,118,372 |
| 2 | 24 | $165,527 | $64,712 | $100,815 | $36,017,557 |
| 3 | 25 | $165,527 | $64,531 | $100,996 | $35,916,561 |
| 3 | 26 | $165,527 | $64,351 | $101,177 | $35,815,385 |
| 3 | 27 | $165,527 | $64,169 | $101,358 | $35,714,027 |
| 3 | 28 | $165,527 | $63,988 | $101,539 | $35,612,487 |
| 3 | 29 | $165,527 | $63,806 | $101,721 | $35,510,766 |
| 3 | 30 | $165,527 | $63,623 | $101,904 | $35,408,862 |
| 3 | 31 | $165,527 | $63,441 | $102,086 | $35,306,776 |
| 3 | 32 | $165,527 | $63,258 | $102,269 | $35,204,507 |
| 3 | 33 | $165,527 | $63,075 | $102,452 | $35,102,055 |
| 3 | 34 | $165,527 | $62,891 | $102,636 | $34,999,419 |
| 3 | 35 | $165,527 | $62,707 | $102,820 | $34,896,599 |
| 3 | 36 | $165,527 | $62,523 | $103,004 | $34,793,595 |
| 4 | 37 | $165,527 | $62,339 | $103,189 | $34,690,406 |
| 4 | 38 | $165,527 | $62,154 | $103,373 | $34,587,033 |
| 4 | 39 | $165,527 | $61,968 | $103,559 | $34,483,474 |
| 4 | 40 | $165,527 | $61,783 | $103,744 | $34,379,730 |
| 4 | 41 | $165,527 | $61,597 | $103,930 | $34,275,800 |
| 4 | 42 | $165,527 | $61,411 | $104,116 | $34,171,683 |
| 4 | 43 | $165,527 | $61,224 | $104,303 | $34,067,381 |
| 4 | 44 | $165,527 | $61,037 | $104,490 | $33,962,891 |
| 4 | 45 | $165,527 | $60,850 | $104,677 | $33,858,214 |
| 4 | 46 | $165,527 | $60,663 | $104,864 | $33,753,350 |
| 4 | 47 | $165,527 | $60,475 | $105,052 | $33,648,297 |
| 4 | 48 | $165,527 | $60,287 | $105,241 | $33,543,057 |
| 5 | 49 | $165,527 | $60,098 | $105,429 | $33,437,628 |
| 5 | 50 | $165,527 | $59,909 | $105,618 | $33,332,009 |
| 5 | 51 | $165,527 | $59,720 | $105,807 | $33,226,202 |
| 5 | 52 | $165,527 | $59,530 | $105,997 | $33,120,205 |
| 5 | 53 | $165,527 | $59,340 | $106,187 | $33,014,019 |
| 5 | 54 | $165,527 | $59,150 | $106,377 | $32,907,642 |
| 5 | 55 | $165,527 | $58,960 | $106,568 | $32,801,074 |
| 5 | 56 | $165,527 | $58,769 | $106,759 | $32,694,316 |
| 5 | 57 | $165,527 | $58,577 | $106,950 | $32,587,366 |
| 5 | 58 | $165,527 | $58,386 | $107,141 | $32,480,224 |
| 5 | 59 | $165,527 | $58,194 | $107,333 | $32,372,891 |
| 5 | 60 | $165,527 | $58,001 | $107,526 | $32,265,365 |
| 6 | 61 | $165,527 | $57,809 | $107,718 | $32,157,647 |
| 6 | 62 | $165,527 | $57,616 | $107,911 | $32,049,736 |
| 6 | 63 | $165,527 | $57,422 | $108,105 | $31,941,631 |
| 6 | 64 | $165,527 | $57,229 | $108,298 | $31,833,333 |
| 6 | 65 | $165,527 | $57,035 | $108,492 | $31,724,840 |
| 6 | 66 | $165,527 | $56,840 | $108,687 | $31,616,154 |
| 6 | 67 | $165,527 | $56,646 | $108,881 | $31,507,272 |
| 6 | 68 | $165,527 | $56,451 | $109,077 | $31,398,196 |
| 6 | 69 | $165,527 | $56,255 | $109,272 | $31,288,924 |
| 6 | 70 | $165,527 | $56,059 | $109,468 | $31,179,456 |
| 6 | 71 | $165,527 | $55,863 | $109,664 | $31,069,792 |
| 6 | 72 | $165,527 | $55,667 | $109,860 | $30,959,931 |
| 7 | 73 | $165,527 | $55,470 | $110,057 | $30,849,874 |
| 7 | 74 | $165,527 | $55,273 | $110,254 | $30,739,620 |
| 7 | 75 | $165,527 | $55,075 | $110,452 | $30,629,168 |
| 7 | 76 | $165,527 | $54,877 | $110,650 | $30,518,518 |
| 7 | 77 | $165,527 | $54,679 | $110,848 | $30,407,670 |
| 7 | 78 | $165,527 | $54,480 | $111,047 | $30,296,623 |
| 7 | 79 | $165,527 | $54,281 | $111,246 | $30,185,378 |
| 7 | 80 | $165,527 | $54,082 | $111,445 | $30,073,933 |
| 7 | 81 | $165,527 | $53,882 | $111,645 | $29,962,288 |
| 7 | 82 | $165,527 | $53,682 | $111,845 | $29,850,443 |
| 7 | 83 | $165,527 | $53,482 | $112,045 | $29,738,398 |
| 7 | 84 | $165,527 | $53,281 | $112,246 | $29,626,152 |
| 8 | 85 | $165,527 | $53,080 | $112,447 | $29,513,706 |
| 8 | 86 | $165,527 | $52,879 | $112,648 | $29,401,057 |
| 8 | 87 | $165,527 | $52,677 | $112,850 | $29,288,207 |
| 8 | 88 | $165,527 | $52,475 | $113,052 | $29,175,155 |
| 8 | 89 | $165,527 | $52,272 | $113,255 | $29,061,900 |
| 8 | 90 | $165,527 | $52,069 | $113,458 | $28,948,442 |
| 8 | 91 | $165,527 | $51,866 | $113,661 | $28,834,781 |
| 8 | 92 | $165,527 | $51,662 | $113,865 | $28,720,916 |
| 8 | 93 | $165,527 | $51,458 | $114,069 | $28,606,847 |
| 8 | 94 | $165,527 | $51,254 | $114,273 | $28,492,574 |
| 8 | 95 | $165,527 | $51,049 | $114,478 | $28,378,096 |
| 8 | 96 | $165,527 | $50,844 | $114,683 | $28,263,413 |
| 9 | 97 | $165,527 | $50,639 | $114,888 | $28,148,525 |
| 9 | 98 | $165,527 | $50,433 | $115,094 | $28,033,430 |
| 9 | 99 | $165,527 | $50,227 | $115,301 | $27,918,130 |
| 9 | 100 | $165,527 | $50,020 | $115,507 | $27,802,623 |
| 9 | 101 | $165,527 | $49,813 | $115,714 | $27,686,908 |
| 9 | 102 | $165,527 | $49,606 | $115,921 | $27,570,987 |
| 9 | 103 | $165,527 | $49,398 | $116,129 | $27,454,858 |
| 9 | 104 | $165,527 | $49,190 | $116,337 | $27,338,521 |
| 9 | 105 | $165,527 | $48,982 | $116,546 | $27,221,975 |
| 9 | 106 | $165,527 | $48,773 | $116,754 | $27,105,221 |
| 9 | 107 | $165,527 | $48,564 | $116,964 | $26,988,257 |
| 9 | 108 | $165,527 | $48,354 | $117,173 | $26,871,084 |
| 10 | 109 | $165,527 | $48,144 | $117,383 | $26,753,701 |
| 10 | 110 | $165,527 | $47,934 | $117,593 | $26,636,108 |
| 10 | 111 | $165,527 | $47,723 | $117,804 | $26,518,304 |
| 10 | 112 | $165,527 | $47,512 | $118,015 | $26,400,288 |
| 10 | 113 | $165,527 | $47,301 | $118,227 | $26,282,062 |
| 10 | 114 | $165,527 | $47,089 | $118,438 | $26,163,623 |
| 10 | 115 | $165,527 | $46,876 | $118,651 | $26,044,973 |
| 10 | 116 | $165,527 | $46,664 | $118,863 | $25,926,110 |
| 10 | 117 | $165,527 | $46,451 | $119,076 | $25,807,034 |
| 10 | 118 | $165,527 | $46,238 | $119,289 | $25,687,744 |
| 10 | 119 | $165,527 | $46,024 | $119,503 | $25,568,241 |
| 10 | 120 | $165,527 | $45,810 | $119,717 | $25,448,523 |
| 11 | 121 | $165,527 | $45,595 | $119,932 | $25,328,592 |
| 11 | 122 | $165,527 | $45,380 | $120,147 | $25,208,445 |
| 11 | 123 | $165,527 | $45,165 | $120,362 | $25,088,083 |
| 11 | 124 | $165,527 | $44,949 | $120,578 | $24,967,505 |
| 11 | 125 | $165,527 | $44,733 | $120,794 | $24,846,712 |
| 11 | 126 | $165,527 | $44,517 | $121,010 | $24,725,702 |
| 11 | 127 | $165,527 | $44,300 | $121,227 | $24,604,475 |
| 11 | 128 | $165,527 | $44,083 | $121,444 | $24,483,031 |
| 11 | 129 | $165,527 | $43,865 | $121,662 | $24,361,369 |
| 11 | 130 | $165,527 | $43,647 | $121,880 | $24,239,489 |
| 11 | 131 | $165,527 | $43,429 | $122,098 | $24,117,391 |
| 11 | 132 | $165,527 | $43,210 | $122,317 | $23,995,075 |
| 12 | 133 | $165,527 | $42,991 | $122,536 | $23,872,539 |
| 12 | 134 | $165,527 | $42,772 | $122,755 | $23,749,783 |
| 12 | 135 | $165,527 | $42,552 | $122,975 | $23,626,808 |
| 12 | 136 | $165,527 | $42,331 | $123,196 | $23,503,612 |
| 12 | 137 | $165,527 | $42,111 | $123,416 | $23,380,196 |
| 12 | 138 | $165,527 | $41,890 | $123,638 | $23,256,558 |
| 12 | 139 | $165,527 | $41,668 | $123,859 | $23,132,699 |
| 12 | 140 | $165,527 | $41,446 | $124,081 | $23,008,618 |
| 12 | 141 | $165,527 | $41,224 | $124,303 | $22,884,314 |
| 12 | 142 | $165,527 | $41,001 | $124,526 | $22,759,788 |
| 12 | 143 | $165,527 | $40,778 | $124,749 | $22,635,039 |
| 12 | 144 | $165,527 | $40,554 | $124,973 | $22,510,067 |
| 13 | 145 | $165,527 | $40,331 | $125,197 | $22,384,870 |
| 13 | 146 | $165,527 | $40,106 | $125,421 | $22,259,449 |
| 13 | 147 | $165,527 | $39,882 | $125,646 | $22,133,804 |
| 13 | 148 | $165,527 | $39,656 | $125,871 | $22,007,933 |
| 13 | 149 | $165,527 | $39,431 | $126,096 | $21,881,837 |
| 13 | 150 | $165,527 | $39,205 | $126,322 | $21,755,515 |
| 13 | 151 | $165,527 | $38,979 | $126,548 | $21,628,966 |
| 13 | 152 | $165,527 | $38,752 | $126,775 | $21,502,191 |
| 13 | 153 | $165,527 | $38,525 | $127,002 | $21,375,189 |
| 13 | 154 | $165,527 | $38,297 | $127,230 | $21,247,959 |
| 13 | 155 | $165,527 | $38,069 | $127,458 | $21,120,501 |
| 13 | 156 | $165,527 | $37,841 | $127,686 | $20,992,815 |
| 14 | 157 | $165,527 | $37,612 | $127,915 | $20,864,900 |
| 14 | 158 | $165,527 | $37,383 | $128,144 | $20,736,755 |
| 14 | 159 | $165,527 | $37,153 | $128,374 | $20,608,382 |
| 14 | 160 | $165,527 | $36,923 | $128,604 | $20,479,778 |
| 14 | 161 | $165,527 | $36,693 | $128,834 | $20,350,944 |
| 14 | 162 | $165,527 | $36,462 | $129,065 | $20,221,879 |
| 14 | 163 | $165,527 | $36,231 | $129,296 | $20,092,583 |
| 14 | 164 | $165,527 | $35,999 | $129,528 | $19,963,055 |
| 14 | 165 | $165,527 | $35,767 | $129,760 | $19,833,295 |
| 14 | 166 | $165,527 | $35,535 | $129,992 | $19,703,302 |
| 14 | 167 | $165,527 | $35,302 | $130,225 | $19,573,077 |
| 14 | 168 | $165,527 | $35,068 | $130,459 | $19,442,618 |
| 15 | 169 | $165,527 | $34,835 | $130,692 | $19,311,926 |
| 15 | 170 | $165,527 | $34,601 | $130,927 | $19,180,999 |
| 15 | 171 | $165,527 | $34,366 | $131,161 | $19,049,838 |
| 15 | 172 | $165,527 | $34,131 | $131,396 | $18,918,442 |
| 15 | 173 | $165,527 | $33,896 | $131,632 | $18,786,810 |
| 15 | 174 | $165,527 | $33,660 | $131,867 | $18,654,943 |
| 15 | 175 | $165,527 | $33,423 | $132,104 | $18,522,839 |
| 15 | 176 | $165,527 | $33,187 | $132,340 | $18,390,499 |
| 15 | 177 | $165,527 | $32,950 | $132,577 | $18,257,922 |
| 15 | 178 | $165,527 | $32,712 | $132,815 | $18,125,107 |
| 15 | 179 | $165,527 | $32,474 | $133,053 | $17,992,054 |
| 15 | 180 | $165,527 | $32,236 | $133,291 | $17,858,762 |
| 16 | 181 | $165,527 | $31,997 | $133,530 | $17,725,232 |
| 16 | 182 | $165,527 | $31,758 | $133,769 | $17,591,463 |
| 16 | 183 | $165,527 | $31,518 | $134,009 | $17,457,454 |
| 16 | 184 | $165,527 | $31,278 | $134,249 | $17,323,205 |
| 16 | 185 | $165,527 | $31,037 | $134,490 | $17,188,715 |
| 16 | 186 | $165,527 | $30,796 | $134,731 | $17,053,984 |
| 16 | 187 | $165,527 | $30,555 | $134,972 | $16,919,012 |
| 16 | 188 | $165,527 | $30,313 | $135,214 | $16,783,798 |
| 16 | 189 | $165,527 | $30,071 | $135,456 | $16,648,342 |
| 16 | 190 | $165,527 | $29,828 | $135,699 | $16,512,643 |
| 16 | 191 | $165,527 | $29,585 | $135,942 | $16,376,701 |
| 16 | 192 | $165,527 | $29,342 | $136,186 | $16,240,516 |
| 17 | 193 | $165,527 | $29,098 | $136,430 | $16,104,086 |
| 17 | 194 | $165,527 | $28,853 | $136,674 | $15,967,412 |
| 17 | 195 | $165,527 | $28,608 | $136,919 | $15,830,494 |
| 17 | 196 | $165,527 | $28,363 | $137,164 | $15,693,329 |
| 17 | 197 | $165,527 | $28,117 | $137,410 | $15,555,920 |
| 17 | 198 | $165,527 | $27,871 | $137,656 | $15,418,264 |
| 17 | 199 | $165,527 | $27,624 | $137,903 | $15,280,361 |
| 17 | 200 | $165,527 | $27,377 | $138,150 | $15,142,211 |
| 17 | 201 | $165,527 | $27,130 | $138,397 | $15,003,814 |
| 17 | 202 | $165,527 | $26,882 | $138,645 | $14,865,168 |
| 17 | 203 | $165,527 | $26,633 | $138,894 | $14,726,275 |
| 17 | 204 | $165,527 | $26,385 | $139,143 | $14,587,132 |
| 18 | 205 | $165,527 | $26,135 | $139,392 | $14,447,740 |
| 18 | 206 | $165,527 | $25,886 | $139,642 | $14,308,099 |
| 18 | 207 | $165,527 | $25,635 | $139,892 | $14,168,207 |
| 18 | 208 | $165,527 | $25,385 | $140,142 | $14,028,065 |
| 18 | 209 | $165,527 | $25,134 | $140,393 | $13,887,671 |
| 18 | 210 | $165,527 | $24,882 | $140,645 | $13,747,026 |
| 18 | 211 | $165,527 | $24,630 | $140,897 | $13,606,129 |
| 18 | 212 | $165,527 | $24,378 | $141,149 | $13,464,980 |
| 18 | 213 | $165,527 | $24,125 | $141,402 | $13,323,577 |
| 18 | 214 | $165,527 | $23,871 | $141,656 | $13,181,922 |
| 18 | 215 | $165,527 | $23,618 | $141,909 | $13,040,012 |
| 18 | 216 | $165,527 | $23,363 | $142,164 | $12,897,848 |
| 19 | 217 | $165,527 | $23,109 | $142,418 | $12,755,430 |
| 19 | 218 | $165,527 | $22,853 | $142,674 | $12,612,756 |
| 19 | 219 | $165,527 | $22,598 | $142,929 | $12,469,827 |
| 19 | 220 | $165,527 | $22,342 | $143,185 | $12,326,642 |
| 19 | 221 | $165,527 | $22,085 | $143,442 | $12,183,200 |
| 19 | 222 | $165,527 | $21,828 | $143,699 | $12,039,501 |
| 19 | 223 | $165,527 | $21,571 | $143,956 | $11,895,545 |
| 19 | 224 | $165,527 | $21,313 | $144,214 | $11,751,330 |
| 19 | 225 | $165,527 | $21,054 | $144,473 | $11,606,858 |
| 19 | 226 | $165,527 | $20,796 | $144,731 | $11,462,126 |
| 19 | 227 | $165,527 | $20,536 | $144,991 | $11,317,136 |
| 19 | 228 | $165,527 | $20,277 | $145,251 | $11,171,885 |
| 20 | 229 | $165,527 | $20,016 | $145,511 | $11,026,374 |
| 20 | 230 | $165,527 | $19,756 | $145,772 | $10,880,603 |
| 20 | 231 | $165,527 | $19,494 | $146,033 | $10,734,570 |
| 20 | 232 | $165,527 | $19,233 | $146,294 | $10,588,276 |
| 20 | 233 | $165,527 | $18,971 | $146,556 | $10,441,719 |
| 20 | 234 | $165,527 | $18,708 | $146,819 | $10,294,900 |
| 20 | 235 | $165,527 | $18,445 | $147,082 | $10,147,818 |
| 20 | 236 | $165,527 | $18,182 | $147,346 | $10,000,473 |
| 20 | 237 | $165,527 | $17,918 | $147,610 | $9,852,863 |
| 20 | 238 | $165,527 | $17,653 | $147,874 | $9,704,989 |
| 20 | 239 | $165,527 | $17,388 | $148,139 | $9,556,850 |
| 20 | 240 | $165,527 | $17,123 | $148,404 | $9,408,446 |
| 21 | 241 | $165,527 | $16,857 | $148,670 | $9,259,775 |
| 21 | 242 | $165,527 | $16,590 | $148,937 | $9,110,839 |
| 21 | 243 | $165,527 | $16,324 | $149,204 | $8,961,635 |
| 21 | 244 | $165,527 | $16,056 | $149,471 | $8,812,164 |
| 21 | 245 | $165,527 | $15,788 | $149,739 | $8,662,426 |
| 21 | 246 | $165,527 | $15,520 | $150,007 | $8,512,419 |
| 21 | 247 | $165,527 | $15,251 | $150,276 | $8,362,143 |
| 21 | 248 | $165,527 | $14,982 | $150,545 | $8,211,598 |
| 21 | 249 | $165,527 | $14,712 | $150,815 | $8,060,783 |
| 21 | 250 | $165,527 | $14,442 | $151,085 | $7,909,699 |
| 21 | 251 | $165,527 | $14,172 | $151,356 | $7,758,343 |
| 21 | 252 | $165,527 | $13,900 | $151,627 | $7,606,716 |
| 22 | 253 | $165,527 | $13,629 | $151,898 | $7,454,818 |
| 22 | 254 | $165,527 | $13,357 | $152,171 | $7,302,647 |
| 22 | 255 | $165,527 | $13,084 | $152,443 | $7,150,204 |
| 22 | 256 | $165,527 | $12,811 | $152,716 | $6,997,488 |
| 22 | 257 | $165,527 | $12,537 | $152,990 | $6,844,498 |
| 22 | 258 | $165,527 | $12,263 | $153,264 | $6,691,234 |
| 22 | 259 | $165,527 | $11,988 | $153,539 | $6,537,695 |
| 22 | 260 | $165,527 | $11,713 | $153,814 | $6,383,881 |
| 22 | 261 | $165,527 | $11,438 | $154,089 | $6,229,792 |
| 22 | 262 | $165,527 | $11,162 | $154,365 | $6,075,427 |
| 22 | 263 | $165,527 | $10,885 | $154,642 | $5,920,785 |
| 22 | 264 | $165,527 | $10,608 | $154,919 | $5,765,866 |
| 23 | 265 | $165,527 | $10,331 | $155,197 | $5,610,669 |
| 23 | 266 | $165,527 | $10,052 | $155,475 | $5,455,194 |
| 23 | 267 | $165,527 | $9,774 | $155,753 | $5,299,441 |
| 23 | 268 | $165,527 | $9,495 | $156,032 | $5,143,409 |
| 23 | 269 | $165,527 | $9,215 | $156,312 | $4,987,097 |
| 23 | 270 | $165,527 | $8,935 | $156,592 | $4,830,505 |
| 23 | 271 | $165,527 | $8,655 | $156,872 | $4,673,633 |
| 23 | 272 | $165,527 | $8,374 | $157,154 | $4,516,479 |
| 23 | 273 | $165,527 | $8,092 | $157,435 | $4,359,044 |
| 23 | 274 | $165,527 | $7,810 | $157,717 | $4,201,327 |
| 23 | 275 | $165,527 | $7,527 | $158,000 | $4,043,327 |
| 23 | 276 | $165,527 | $7,244 | $158,283 | $3,885,045 |
| 24 | 277 | $165,527 | $6,961 | $158,566 | $3,726,478 |
| 24 | 278 | $165,527 | $6,677 | $158,850 | $3,567,628 |
| 24 | 279 | $165,527 | $6,392 | $159,135 | $3,408,493 |
| 24 | 280 | $165,527 | $6,107 | $159,420 | $3,249,072 |
| 24 | 281 | $165,527 | $5,821 | $159,706 | $3,089,367 |
| 24 | 282 | $165,527 | $5,535 | $159,992 | $2,929,375 |
| 24 | 283 | $165,527 | $5,248 | $160,279 | $2,769,096 |
| 24 | 284 | $165,527 | $4,961 | $160,566 | $2,608,530 |
| 24 | 285 | $165,527 | $4,674 | $160,853 | $2,447,677 |
| 24 | 286 | $165,527 | $4,385 | $161,142 | $2,286,535 |
| 24 | 287 | $165,527 | $4,097 | $161,430 | $2,125,105 |
| 24 | 288 | $165,527 | $3,807 | $161,720 | $1,963,385 |
| 25 | 289 | $165,527 | $3,518 | $162,009 | $1,801,376 |
| 25 | 290 | $165,527 | $3,227 | $162,300 | $1,639,076 |
| 25 | 291 | $165,527 | $2,937 | $162,590 | $1,476,485 |
| 25 | 292 | $165,527 | $2,645 | $162,882 | $1,313,604 |
| 25 | 293 | $165,527 | $2,354 | $163,174 | $1,150,430 |
| 25 | 294 | $165,527 | $2,061 | $163,466 | $986,964 |
| 25 | 295 | $165,527 | $1,768 | $163,759 | $823,205 |
| 25 | 296 | $165,527 | $1,475 | $164,052 | $659,153 |
| 25 | 297 | $165,527 | $1,181 | $164,346 | $494,807 |
| 25 | 298 | $165,527 | $887 | $164,641 | $330,167 |
| 25 | 299 | $165,527 | $592 | $164,936 | $165,231 |
| 25 | 300 | $165,527 | $296 | $165,231 | $0 |
