首期 (港幣)
$23,600,000
每月還款 (港幣)
$152,643
總貸款額 (港幣)
$35,400,000
+
總利息 (港幣)
$10,392,899
=
總還款額 (港幣)
$45,792,899
| 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 | $152,643 | $63,425 | $89,218 | $35,310,782 |
| 1 | 2 | $152,643 | $63,265 | $89,378 | $35,221,404 |
| 1 | 3 | $152,643 | $63,105 | $89,538 | $35,131,866 |
| 1 | 4 | $152,643 | $62,945 | $89,698 | $35,042,168 |
| 1 | 5 | $152,643 | $62,784 | $89,859 | $34,952,309 |
| 1 | 6 | $152,643 | $62,623 | $90,020 | $34,862,289 |
| 1 | 7 | $152,643 | $62,462 | $90,181 | $34,772,107 |
| 1 | 8 | $152,643 | $62,300 | $90,343 | $34,681,764 |
| 1 | 9 | $152,643 | $62,138 | $90,505 | $34,591,259 |
| 1 | 10 | $152,643 | $61,976 | $90,667 | $34,500,592 |
| 1 | 11 | $152,643 | $61,814 | $90,829 | $34,409,763 |
| 1 | 12 | $152,643 | $61,651 | $90,992 | $34,318,771 |
| 2 | 13 | $152,643 | $61,488 | $91,155 | $34,227,616 |
| 2 | 14 | $152,643 | $61,324 | $91,319 | $34,136,297 |
| 2 | 15 | $152,643 | $61,161 | $91,482 | $34,044,815 |
| 2 | 16 | $152,643 | $60,997 | $91,646 | $33,953,169 |
| 2 | 17 | $152,643 | $60,833 | $91,810 | $33,861,359 |
| 2 | 18 | $152,643 | $60,668 | $91,975 | $33,769,384 |
| 2 | 19 | $152,643 | $60,503 | $92,140 | $33,677,244 |
| 2 | 20 | $152,643 | $60,338 | $92,305 | $33,584,940 |
| 2 | 21 | $152,643 | $60,173 | $92,470 | $33,492,470 |
| 2 | 22 | $152,643 | $60,007 | $92,636 | $33,399,834 |
| 2 | 23 | $152,643 | $59,841 | $92,802 | $33,307,033 |
| 2 | 24 | $152,643 | $59,675 | $92,968 | $33,214,065 |
| 3 | 25 | $152,643 | $59,509 | $93,134 | $33,120,930 |
| 3 | 26 | $152,643 | $59,342 | $93,301 | $33,027,629 |
| 3 | 27 | $152,643 | $59,175 | $93,468 | $32,934,160 |
| 3 | 28 | $152,643 | $59,007 | $93,636 | $32,840,524 |
| 3 | 29 | $152,643 | $58,839 | $93,804 | $32,746,721 |
| 3 | 30 | $152,643 | $58,671 | $93,972 | $32,652,749 |
| 3 | 31 | $152,643 | $58,503 | $94,140 | $32,558,609 |
| 3 | 32 | $152,643 | $58,334 | $94,309 | $32,464,300 |
| 3 | 33 | $152,643 | $58,165 | $94,478 | $32,369,822 |
| 3 | 34 | $152,643 | $57,996 | $94,647 | $32,275,175 |
| 3 | 35 | $152,643 | $57,826 | $94,817 | $32,180,358 |
| 3 | 36 | $152,643 | $57,656 | $94,987 | $32,085,372 |
| 4 | 37 | $152,643 | $57,486 | $95,157 | $31,990,215 |
| 4 | 38 | $152,643 | $57,316 | $95,327 | $31,894,888 |
| 4 | 39 | $152,643 | $57,145 | $95,498 | $31,799,390 |
| 4 | 40 | $152,643 | $56,974 | $95,669 | $31,703,721 |
| 4 | 41 | $152,643 | $56,802 | $95,840 | $31,607,880 |
| 4 | 42 | $152,643 | $56,631 | $96,012 | $31,511,868 |
| 4 | 43 | $152,643 | $56,459 | $96,184 | $31,415,684 |
| 4 | 44 | $152,643 | $56,286 | $96,357 | $31,319,327 |
| 4 | 45 | $152,643 | $56,114 | $96,529 | $31,222,798 |
| 4 | 46 | $152,643 | $55,941 | $96,702 | $31,126,096 |
| 4 | 47 | $152,643 | $55,768 | $96,875 | $31,029,221 |
| 4 | 48 | $152,643 | $55,594 | $97,049 | $30,932,172 |
| 5 | 49 | $152,643 | $55,420 | $97,223 | $30,834,949 |
| 5 | 50 | $152,643 | $55,246 | $97,397 | $30,737,552 |
| 5 | 51 | $152,643 | $55,071 | $97,572 | $30,639,980 |
| 5 | 52 | $152,643 | $54,897 | $97,746 | $30,542,234 |
| 5 | 53 | $152,643 | $54,722 | $97,921 | $30,444,312 |
| 5 | 54 | $152,643 | $54,546 | $98,097 | $30,346,215 |
| 5 | 55 | $152,643 | $54,370 | $98,273 | $30,247,943 |
| 5 | 56 | $152,643 | $54,194 | $98,449 | $30,149,494 |
| 5 | 57 | $152,643 | $54,018 | $98,625 | $30,050,869 |
| 5 | 58 | $152,643 | $53,841 | $98,802 | $29,952,067 |
| 5 | 59 | $152,643 | $53,664 | $98,979 | $29,853,088 |
| 5 | 60 | $152,643 | $53,487 | $99,156 | $29,753,932 |
| 6 | 61 | $152,643 | $53,309 | $99,334 | $29,654,598 |
| 6 | 62 | $152,643 | $53,131 | $99,512 | $29,555,086 |
| 6 | 63 | $152,643 | $52,953 | $99,690 | $29,455,396 |
| 6 | 64 | $152,643 | $52,774 | $99,869 | $29,355,527 |
| 6 | 65 | $152,643 | $52,595 | $100,048 | $29,255,480 |
| 6 | 66 | $152,643 | $52,416 | $100,227 | $29,155,253 |
| 6 | 67 | $152,643 | $52,236 | $100,407 | $29,054,846 |
| 6 | 68 | $152,643 | $52,057 | $100,586 | $28,954,260 |
| 6 | 69 | $152,643 | $51,876 | $100,767 | $28,853,493 |
| 6 | 70 | $152,643 | $51,696 | $100,947 | $28,752,546 |
| 6 | 71 | $152,643 | $51,515 | $101,128 | $28,651,418 |
| 6 | 72 | $152,643 | $51,334 | $101,309 | $28,550,109 |
| 7 | 73 | $152,643 | $51,152 | $101,491 | $28,448,618 |
| 7 | 74 | $152,643 | $50,970 | $101,673 | $28,346,945 |
| 7 | 75 | $152,643 | $50,788 | $101,855 | $28,245,091 |
| 7 | 76 | $152,643 | $50,606 | $102,037 | $28,143,054 |
| 7 | 77 | $152,643 | $50,423 | $102,220 | $28,040,834 |
| 7 | 78 | $152,643 | $50,240 | $102,403 | $27,938,430 |
| 7 | 79 | $152,643 | $50,056 | $102,587 | $27,835,844 |
| 7 | 80 | $152,643 | $49,873 | $102,770 | $27,733,073 |
| 7 | 81 | $152,643 | $49,688 | $102,955 | $27,630,119 |
| 7 | 82 | $152,643 | $49,504 | $103,139 | $27,526,980 |
| 7 | 83 | $152,643 | $49,319 | $103,324 | $27,423,656 |
| 7 | 84 | $152,643 | $49,134 | $103,509 | $27,320,147 |
| 8 | 85 | $152,643 | $48,949 | $103,694 | $27,216,452 |
| 8 | 86 | $152,643 | $48,763 | $103,880 | $27,112,572 |
| 8 | 87 | $152,643 | $48,577 | $104,066 | $27,008,506 |
| 8 | 88 | $152,643 | $48,390 | $104,253 | $26,904,253 |
| 8 | 89 | $152,643 | $48,203 | $104,440 | $26,799,814 |
| 8 | 90 | $152,643 | $48,016 | $104,627 | $26,695,187 |
| 8 | 91 | $152,643 | $47,829 | $104,814 | $26,590,373 |
| 8 | 92 | $152,643 | $47,641 | $105,002 | $26,485,371 |
| 8 | 93 | $152,643 | $47,453 | $105,190 | $26,380,181 |
| 8 | 94 | $152,643 | $47,264 | $105,379 | $26,274,802 |
| 8 | 95 | $152,643 | $47,076 | $105,567 | $26,169,235 |
| 8 | 96 | $152,643 | $46,887 | $105,756 | $26,063,479 |
| 9 | 97 | $152,643 | $46,697 | $105,946 | $25,957,533 |
| 9 | 98 | $152,643 | $46,507 | $106,136 | $25,851,397 |
| 9 | 99 | $152,643 | $46,317 | $106,326 | $25,745,071 |
| 9 | 100 | $152,643 | $46,127 | $106,516 | $25,638,555 |
| 9 | 101 | $152,643 | $45,936 | $106,707 | $25,531,847 |
| 9 | 102 | $152,643 | $45,745 | $106,898 | $25,424,949 |
| 9 | 103 | $152,643 | $45,553 | $107,090 | $25,317,859 |
| 9 | 104 | $152,643 | $45,361 | $107,282 | $25,210,577 |
| 9 | 105 | $152,643 | $45,169 | $107,474 | $25,103,103 |
| 9 | 106 | $152,643 | $44,976 | $107,667 | $24,995,437 |
| 9 | 107 | $152,643 | $44,783 | $107,860 | $24,887,577 |
| 9 | 108 | $152,643 | $44,590 | $108,053 | $24,779,524 |
| 10 | 109 | $152,643 | $44,397 | $108,246 | $24,671,278 |
| 10 | 110 | $152,643 | $44,203 | $108,440 | $24,562,838 |
| 10 | 111 | $152,643 | $44,008 | $108,635 | $24,454,203 |
| 10 | 112 | $152,643 | $43,814 | $108,829 | $24,345,374 |
| 10 | 113 | $152,643 | $43,619 | $109,024 | $24,236,350 |
| 10 | 114 | $152,643 | $43,423 | $109,220 | $24,127,130 |
| 10 | 115 | $152,643 | $43,228 | $109,415 | $24,017,715 |
| 10 | 116 | $152,643 | $43,032 | $109,611 | $23,908,104 |
| 10 | 117 | $152,643 | $42,835 | $109,808 | $23,798,296 |
| 10 | 118 | $152,643 | $42,639 | $110,004 | $23,688,292 |
| 10 | 119 | $152,643 | $42,442 | $110,201 | $23,578,090 |
| 10 | 120 | $152,643 | $42,244 | $110,399 | $23,467,691 |
| 11 | 121 | $152,643 | $42,046 | $110,597 | $23,357,094 |
| 11 | 122 | $152,643 | $41,848 | $110,795 | $23,246,300 |
| 11 | 123 | $152,643 | $41,650 | $110,993 | $23,135,306 |
| 11 | 124 | $152,643 | $41,451 | $111,192 | $23,024,114 |
| 11 | 125 | $152,643 | $41,252 | $111,391 | $22,912,723 |
| 11 | 126 | $152,643 | $41,052 | $111,591 | $22,801,132 |
| 11 | 127 | $152,643 | $40,852 | $111,791 | $22,689,341 |
| 11 | 128 | $152,643 | $40,652 | $111,991 | $22,577,349 |
| 11 | 129 | $152,643 | $40,451 | $112,192 | $22,465,157 |
| 11 | 130 | $152,643 | $40,250 | $112,393 | $22,352,764 |
| 11 | 131 | $152,643 | $40,049 | $112,594 | $22,240,170 |
| 11 | 132 | $152,643 | $39,847 | $112,796 | $22,127,374 |
| 12 | 133 | $152,643 | $39,645 | $112,998 | $22,014,376 |
| 12 | 134 | $152,643 | $39,442 | $113,201 | $21,901,175 |
| 12 | 135 | $152,643 | $39,240 | $113,403 | $21,787,772 |
| 12 | 136 | $152,643 | $39,036 | $113,607 | $21,674,165 |
| 12 | 137 | $152,643 | $38,833 | $113,810 | $21,560,355 |
| 12 | 138 | $152,643 | $38,629 | $114,014 | $21,446,341 |
| 12 | 139 | $152,643 | $38,425 | $114,218 | $21,332,123 |
| 12 | 140 | $152,643 | $38,220 | $114,423 | $21,217,700 |
| 12 | 141 | $152,643 | $38,015 | $114,628 | $21,103,072 |
| 12 | 142 | $152,643 | $37,810 | $114,833 | $20,988,239 |
| 12 | 143 | $152,643 | $37,604 | $115,039 | $20,873,200 |
| 12 | 144 | $152,643 | $37,398 | $115,245 | $20,757,955 |
| 13 | 145 | $152,643 | $37,191 | $115,452 | $20,642,503 |
| 13 | 146 | $152,643 | $36,984 | $115,659 | $20,526,844 |
| 13 | 147 | $152,643 | $36,777 | $115,866 | $20,410,979 |
| 13 | 148 | $152,643 | $36,570 | $116,073 | $20,294,905 |
| 13 | 149 | $152,643 | $36,362 | $116,281 | $20,178,624 |
| 13 | 150 | $152,643 | $36,153 | $116,490 | $20,062,134 |
| 13 | 151 | $152,643 | $35,945 | $116,698 | $19,945,436 |
| 13 | 152 | $152,643 | $35,736 | $116,907 | $19,828,529 |
| 13 | 153 | $152,643 | $35,526 | $117,117 | $19,711,412 |
| 13 | 154 | $152,643 | $35,316 | $117,327 | $19,594,085 |
| 13 | 155 | $152,643 | $35,106 | $117,537 | $19,476,548 |
| 13 | 156 | $152,643 | $34,895 | $117,748 | $19,358,801 |
| 14 | 157 | $152,643 | $34,685 | $117,958 | $19,240,842 |
| 14 | 158 | $152,643 | $34,473 | $118,170 | $19,122,672 |
| 14 | 159 | $152,643 | $34,261 | $118,382 | $19,004,291 |
| 14 | 160 | $152,643 | $34,049 | $118,594 | $18,885,697 |
| 14 | 161 | $152,643 | $33,837 | $118,806 | $18,766,891 |
| 14 | 162 | $152,643 | $33,624 | $119,019 | $18,647,872 |
| 14 | 163 | $152,643 | $33,411 | $119,232 | $18,528,640 |
| 14 | 164 | $152,643 | $33,197 | $119,446 | $18,409,194 |
| 14 | 165 | $152,643 | $32,983 | $119,660 | $18,289,534 |
| 14 | 166 | $152,643 | $32,769 | $119,874 | $18,169,660 |
| 14 | 167 | $152,643 | $32,554 | $120,089 | $18,049,571 |
| 14 | 168 | $152,643 | $32,339 | $120,304 | $17,929,267 |
| 15 | 169 | $152,643 | $32,123 | $120,520 | $17,808,747 |
| 15 | 170 | $152,643 | $31,907 | $120,736 | $17,688,011 |
| 15 | 171 | $152,643 | $31,691 | $120,952 | $17,567,059 |
| 15 | 172 | $152,643 | $31,474 | $121,169 | $17,445,891 |
| 15 | 173 | $152,643 | $31,257 | $121,386 | $17,324,505 |
| 15 | 174 | $152,643 | $31,040 | $121,603 | $17,202,902 |
| 15 | 175 | $152,643 | $30,822 | $121,821 | $17,081,080 |
| 15 | 176 | $152,643 | $30,604 | $122,039 | $16,959,041 |
| 15 | 177 | $152,643 | $30,385 | $122,258 | $16,836,783 |
| 15 | 178 | $152,643 | $30,166 | $122,477 | $16,714,306 |
| 15 | 179 | $152,643 | $29,946 | $122,697 | $16,591,609 |
| 15 | 180 | $152,643 | $29,727 | $122,916 | $16,468,693 |
| 16 | 181 | $152,643 | $29,506 | $123,137 | $16,345,556 |
| 16 | 182 | $152,643 | $29,286 | $123,357 | $16,222,199 |
| 16 | 183 | $152,643 | $29,065 | $123,578 | $16,098,621 |
| 16 | 184 | $152,643 | $28,843 | $123,800 | $15,974,821 |
| 16 | 185 | $152,643 | $28,622 | $124,021 | $15,850,800 |
| 16 | 186 | $152,643 | $28,399 | $124,244 | $15,726,556 |
| 16 | 187 | $152,643 | $28,177 | $124,466 | $15,602,090 |
| 16 | 188 | $152,643 | $27,954 | $124,689 | $15,477,401 |
| 16 | 189 | $152,643 | $27,730 | $124,913 | $15,352,488 |
| 16 | 190 | $152,643 | $27,507 | $125,136 | $15,227,352 |
| 16 | 191 | $152,643 | $27,282 | $125,361 | $15,101,991 |
| 16 | 192 | $152,643 | $27,058 | $125,585 | $14,976,406 |
| 17 | 193 | $152,643 | $26,833 | $125,810 | $14,850,595 |
| 17 | 194 | $152,643 | $26,607 | $126,036 | $14,724,560 |
| 17 | 195 | $152,643 | $26,382 | $126,261 | $14,598,298 |
| 17 | 196 | $152,643 | $26,155 | $126,488 | $14,471,811 |
| 17 | 197 | $152,643 | $25,929 | $126,714 | $14,345,096 |
| 17 | 198 | $152,643 | $25,702 | $126,941 | $14,218,155 |
| 17 | 199 | $152,643 | $25,474 | $127,169 | $14,090,986 |
| 17 | 200 | $152,643 | $25,246 | $127,397 | $13,963,589 |
| 17 | 201 | $152,643 | $25,018 | $127,625 | $13,835,965 |
| 17 | 202 | $152,643 | $24,789 | $127,854 | $13,708,111 |
| 17 | 203 | $152,643 | $24,560 | $128,083 | $13,580,028 |
| 17 | 204 | $152,643 | $24,331 | $128,312 | $13,451,716 |
| 18 | 205 | $152,643 | $24,101 | $128,542 | $13,323,174 |
| 18 | 206 | $152,643 | $23,871 | $128,772 | $13,194,402 |
| 18 | 207 | $152,643 | $23,640 | $129,003 | $13,065,399 |
| 18 | 208 | $152,643 | $23,409 | $129,234 | $12,936,165 |
| 18 | 209 | $152,643 | $23,177 | $129,466 | $12,806,699 |
| 18 | 210 | $152,643 | $22,945 | $129,698 | $12,677,001 |
| 18 | 211 | $152,643 | $22,713 | $129,930 | $12,547,071 |
| 18 | 212 | $152,643 | $22,480 | $130,163 | $12,416,908 |
| 18 | 213 | $152,643 | $22,247 | $130,396 | $12,286,512 |
| 18 | 214 | $152,643 | $22,013 | $130,630 | $12,155,883 |
| 18 | 215 | $152,643 | $21,779 | $130,864 | $12,025,019 |
| 18 | 216 | $152,643 | $21,545 | $131,098 | $11,893,921 |
| 19 | 217 | $152,643 | $21,310 | $131,333 | $11,762,588 |
| 19 | 218 | $152,643 | $21,075 | $131,568 | $11,631,019 |
| 19 | 219 | $152,643 | $20,839 | $131,804 | $11,499,215 |
| 19 | 220 | $152,643 | $20,603 | $132,040 | $11,367,175 |
| 19 | 221 | $152,643 | $20,366 | $132,277 | $11,234,898 |
| 19 | 222 | $152,643 | $20,129 | $132,514 | $11,102,385 |
| 19 | 223 | $152,643 | $19,892 | $132,751 | $10,969,633 |
| 19 | 224 | $152,643 | $19,654 | $132,989 | $10,836,644 |
| 19 | 225 | $152,643 | $19,416 | $133,227 | $10,703,417 |
| 19 | 226 | $152,643 | $19,177 | $133,466 | $10,569,951 |
| 19 | 227 | $152,643 | $18,938 | $133,705 | $10,436,246 |
| 19 | 228 | $152,643 | $18,698 | $133,945 | $10,302,301 |
| 20 | 229 | $152,643 | $18,458 | $134,185 | $10,168,116 |
| 20 | 230 | $152,643 | $18,218 | $134,425 | $10,033,691 |
| 20 | 231 | $152,643 | $17,977 | $134,666 | $9,899,025 |
| 20 | 232 | $152,643 | $17,736 | $134,907 | $9,764,118 |
| 20 | 233 | $152,643 | $17,494 | $135,149 | $9,628,969 |
| 20 | 234 | $152,643 | $17,252 | $135,391 | $9,493,578 |
| 20 | 235 | $152,643 | $17,009 | $135,634 | $9,357,944 |
| 20 | 236 | $152,643 | $16,766 | $135,877 | $9,222,068 |
| 20 | 237 | $152,643 | $16,523 | $136,120 | $9,085,947 |
| 20 | 238 | $152,643 | $16,279 | $136,364 | $8,949,583 |
| 20 | 239 | $152,643 | $16,035 | $136,608 | $8,812,975 |
| 20 | 240 | $152,643 | $15,790 | $136,853 | $8,676,122 |
| 21 | 241 | $152,643 | $15,545 | $137,098 | $8,539,024 |
| 21 | 242 | $152,643 | $15,299 | $137,344 | $8,401,680 |
| 21 | 243 | $152,643 | $15,053 | $137,590 | $8,264,090 |
| 21 | 244 | $152,643 | $14,806 | $137,837 | $8,126,253 |
| 21 | 245 | $152,643 | $14,560 | $138,083 | $7,988,170 |
| 21 | 246 | $152,643 | $14,312 | $138,331 | $7,849,839 |
| 21 | 247 | $152,643 | $14,064 | $138,579 | $7,711,260 |
| 21 | 248 | $152,643 | $13,816 | $138,827 | $7,572,433 |
| 21 | 249 | $152,643 | $13,567 | $139,076 | $7,433,358 |
| 21 | 250 | $152,643 | $13,318 | $139,325 | $7,294,033 |
| 21 | 251 | $152,643 | $13,068 | $139,575 | $7,154,458 |
| 21 | 252 | $152,643 | $12,818 | $139,825 | $7,014,634 |
| 22 | 253 | $152,643 | $12,568 | $140,075 | $6,874,558 |
| 22 | 254 | $152,643 | $12,317 | $140,326 | $6,734,232 |
| 22 | 255 | $152,643 | $12,065 | $140,577 | $6,593,655 |
| 22 | 256 | $152,643 | $11,814 | $140,829 | $6,452,826 |
| 22 | 257 | $152,643 | $11,561 | $141,082 | $6,311,744 |
| 22 | 258 | $152,643 | $11,309 | $141,334 | $6,170,409 |
| 22 | 259 | $152,643 | $11,055 | $141,588 | $6,028,822 |
| 22 | 260 | $152,643 | $10,802 | $141,841 | $5,886,980 |
| 22 | 261 | $152,643 | $10,548 | $142,095 | $5,744,885 |
| 22 | 262 | $152,643 | $10,293 | $142,350 | $5,602,535 |
| 22 | 263 | $152,643 | $10,038 | $142,605 | $5,459,930 |
| 22 | 264 | $152,643 | $9,782 | $142,861 | $5,317,069 |
| 23 | 265 | $152,643 | $9,526 | $143,117 | $5,173,952 |
| 23 | 266 | $152,643 | $9,270 | $143,373 | $5,030,579 |
| 23 | 267 | $152,643 | $9,013 | $143,630 | $4,886,950 |
| 23 | 268 | $152,643 | $8,756 | $143,887 | $4,743,062 |
| 23 | 269 | $152,643 | $8,498 | $144,145 | $4,598,917 |
| 23 | 270 | $152,643 | $8,240 | $144,403 | $4,454,514 |
| 23 | 271 | $152,643 | $7,981 | $144,662 | $4,309,852 |
| 23 | 272 | $152,643 | $7,722 | $144,921 | $4,164,931 |
| 23 | 273 | $152,643 | $7,462 | $145,181 | $4,019,750 |
| 23 | 274 | $152,643 | $7,202 | $145,441 | $3,874,309 |
| 23 | 275 | $152,643 | $6,941 | $145,702 | $3,728,608 |
| 23 | 276 | $152,643 | $6,680 | $145,963 | $3,582,645 |
| 24 | 277 | $152,643 | $6,419 | $146,224 | $3,436,421 |
| 24 | 278 | $152,643 | $6,157 | $146,486 | $3,289,935 |
| 24 | 279 | $152,643 | $5,894 | $146,749 | $3,143,186 |
| 24 | 280 | $152,643 | $5,632 | $147,011 | $2,996,175 |
| 24 | 281 | $152,643 | $5,368 | $147,275 | $2,848,900 |
| 24 | 282 | $152,643 | $5,104 | $147,539 | $2,701,361 |
| 24 | 283 | $152,643 | $4,840 | $147,803 | $2,553,558 |
| 24 | 284 | $152,643 | $4,575 | $148,068 | $2,405,490 |
| 24 | 285 | $152,643 | $4,310 | $148,333 | $2,257,157 |
| 24 | 286 | $152,643 | $4,044 | $148,599 | $2,108,558 |
| 24 | 287 | $152,643 | $3,778 | $148,865 | $1,959,693 |
| 24 | 288 | $152,643 | $3,511 | $149,132 | $1,810,561 |
| 25 | 289 | $152,643 | $3,244 | $149,399 | $1,661,162 |
| 25 | 290 | $152,643 | $2,976 | $149,667 | $1,511,495 |
| 25 | 291 | $152,643 | $2,708 | $149,935 | $1,361,561 |
| 25 | 292 | $152,643 | $2,439 | $150,204 | $1,211,357 |
| 25 | 293 | $152,643 | $2,170 | $150,473 | $1,060,884 |
| 25 | 294 | $152,643 | $1,901 | $150,742 | $910,142 |
| 25 | 295 | $152,643 | $1,631 | $151,012 | $759,130 |
| 25 | 296 | $152,643 | $1,360 | $151,283 | $607,847 |
| 25 | 297 | $152,643 | $1,089 | $151,554 | $456,293 |
| 25 | 298 | $152,643 | $818 | $151,825 | $304,467 |
| 25 | 299 | $152,643 | $546 | $152,097 | $152,370 |
| 25 | 300 | $152,643 | $273 | $152,370 | $0 |
