首期 (港幣)
$40,000,000
每月還款 (港幣)
$258,717
總貸款額 (港幣)
$60,000,000
+
總利息 (港幣)
$17,615,083
=
總還款額 (港幣)
$77,615,083
| 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 | $258,717 | $107,500 | $151,217 | $59,848,783 |
| 1 | 2 | $258,717 | $107,229 | $151,488 | $59,697,295 |
| 1 | 3 | $258,717 | $106,958 | $151,759 | $59,545,536 |
| 1 | 4 | $258,717 | $106,686 | $152,031 | $59,393,505 |
| 1 | 5 | $258,717 | $106,413 | $152,304 | $59,241,201 |
| 1 | 6 | $258,717 | $106,140 | $152,576 | $59,088,625 |
| 1 | 7 | $258,717 | $105,867 | $152,850 | $58,935,775 |
| 1 | 8 | $258,717 | $105,593 | $153,124 | $58,782,651 |
| 1 | 9 | $258,717 | $105,319 | $153,398 | $58,629,253 |
| 1 | 10 | $258,717 | $105,044 | $153,673 | $58,475,580 |
| 1 | 11 | $258,717 | $104,769 | $153,948 | $58,321,632 |
| 1 | 12 | $258,717 | $104,493 | $154,224 | $58,167,408 |
| 2 | 13 | $258,717 | $104,217 | $154,500 | $58,012,908 |
| 2 | 14 | $258,717 | $103,940 | $154,777 | $57,858,131 |
| 2 | 15 | $258,717 | $103,662 | $155,054 | $57,703,076 |
| 2 | 16 | $258,717 | $103,385 | $155,332 | $57,547,744 |
| 2 | 17 | $258,717 | $103,106 | $155,611 | $57,392,133 |
| 2 | 18 | $258,717 | $102,828 | $155,889 | $57,236,244 |
| 2 | 19 | $258,717 | $102,548 | $156,169 | $57,080,075 |
| 2 | 20 | $258,717 | $102,268 | $156,448 | $56,923,627 |
| 2 | 21 | $258,717 | $101,988 | $156,729 | $56,766,898 |
| 2 | 22 | $258,717 | $101,707 | $157,010 | $56,609,888 |
| 2 | 23 | $258,717 | $101,426 | $157,291 | $56,452,597 |
| 2 | 24 | $258,717 | $101,144 | $157,573 | $56,295,025 |
| 3 | 25 | $258,717 | $100,862 | $157,855 | $56,137,170 |
| 3 | 26 | $258,717 | $100,579 | $158,138 | $55,979,032 |
| 3 | 27 | $258,717 | $100,296 | $158,421 | $55,820,611 |
| 3 | 28 | $258,717 | $100,012 | $158,705 | $55,661,906 |
| 3 | 29 | $258,717 | $99,728 | $158,989 | $55,502,916 |
| 3 | 30 | $258,717 | $99,443 | $159,274 | $55,343,642 |
| 3 | 31 | $258,717 | $99,157 | $159,560 | $55,184,083 |
| 3 | 32 | $258,717 | $98,871 | $159,845 | $55,024,237 |
| 3 | 33 | $258,717 | $98,585 | $160,132 | $54,864,105 |
| 3 | 34 | $258,717 | $98,298 | $160,419 | $54,703,686 |
| 3 | 35 | $258,717 | $98,011 | $160,706 | $54,542,980 |
| 3 | 36 | $258,717 | $97,723 | $160,994 | $54,381,986 |
| 4 | 37 | $258,717 | $97,434 | $161,283 | $54,220,704 |
| 4 | 38 | $258,717 | $97,145 | $161,572 | $54,059,132 |
| 4 | 39 | $258,717 | $96,856 | $161,861 | $53,897,271 |
| 4 | 40 | $258,717 | $96,566 | $162,151 | $53,735,120 |
| 4 | 41 | $258,717 | $96,275 | $162,442 | $53,572,679 |
| 4 | 42 | $258,717 | $95,984 | $162,733 | $53,409,946 |
| 4 | 43 | $258,717 | $95,693 | $163,024 | $53,246,922 |
| 4 | 44 | $258,717 | $95,401 | $163,316 | $53,083,606 |
| 4 | 45 | $258,717 | $95,108 | $163,609 | $52,919,997 |
| 4 | 46 | $258,717 | $94,815 | $163,902 | $52,756,095 |
| 4 | 47 | $258,717 | $94,521 | $164,196 | $52,591,899 |
| 4 | 48 | $258,717 | $94,227 | $164,490 | $52,427,410 |
| 5 | 49 | $258,717 | $93,932 | $164,785 | $52,262,625 |
| 5 | 50 | $258,717 | $93,637 | $165,080 | $52,097,545 |
| 5 | 51 | $258,717 | $93,341 | $165,376 | $51,932,170 |
| 5 | 52 | $258,717 | $93,045 | $165,672 | $51,766,498 |
| 5 | 53 | $258,717 | $92,748 | $165,969 | $51,600,529 |
| 5 | 54 | $258,717 | $92,451 | $166,266 | $51,434,263 |
| 5 | 55 | $258,717 | $92,153 | $166,564 | $51,267,699 |
| 5 | 56 | $258,717 | $91,855 | $166,862 | $51,100,837 |
| 5 | 57 | $258,717 | $91,556 | $167,161 | $50,933,676 |
| 5 | 58 | $258,717 | $91,256 | $167,461 | $50,766,215 |
| 5 | 59 | $258,717 | $90,956 | $167,761 | $50,598,454 |
| 5 | 60 | $258,717 | $90,656 | $168,061 | $50,430,393 |
| 6 | 61 | $258,717 | $90,354 | $168,362 | $50,262,030 |
| 6 | 62 | $258,717 | $90,053 | $168,664 | $50,093,366 |
| 6 | 63 | $258,717 | $89,751 | $168,966 | $49,924,400 |
| 6 | 64 | $258,717 | $89,448 | $169,269 | $49,755,131 |
| 6 | 65 | $258,717 | $89,145 | $169,572 | $49,585,559 |
| 6 | 66 | $258,717 | $88,841 | $169,876 | $49,415,682 |
| 6 | 67 | $258,717 | $88,536 | $170,181 | $49,245,502 |
| 6 | 68 | $258,717 | $88,232 | $170,485 | $49,075,017 |
| 6 | 69 | $258,717 | $87,926 | $170,791 | $48,904,226 |
| 6 | 70 | $258,717 | $87,620 | $171,097 | $48,733,129 |
| 6 | 71 | $258,717 | $87,314 | $171,403 | $48,561,725 |
| 6 | 72 | $258,717 | $87,006 | $171,711 | $48,390,015 |
| 7 | 73 | $258,717 | $86,699 | $172,018 | $48,217,997 |
| 7 | 74 | $258,717 | $86,391 | $172,326 | $48,045,670 |
| 7 | 75 | $258,717 | $86,082 | $172,635 | $47,873,035 |
| 7 | 76 | $258,717 | $85,773 | $172,944 | $47,700,091 |
| 7 | 77 | $258,717 | $85,463 | $173,254 | $47,526,836 |
| 7 | 78 | $258,717 | $85,152 | $173,565 | $47,353,272 |
| 7 | 79 | $258,717 | $84,841 | $173,876 | $47,179,396 |
| 7 | 80 | $258,717 | $84,530 | $174,187 | $47,005,209 |
| 7 | 81 | $258,717 | $84,218 | $174,499 | $46,830,710 |
| 7 | 82 | $258,717 | $83,905 | $174,812 | $46,655,898 |
| 7 | 83 | $258,717 | $83,592 | $175,125 | $46,480,773 |
| 7 | 84 | $258,717 | $83,278 | $175,439 | $46,305,334 |
| 8 | 85 | $258,717 | $82,964 | $175,753 | $46,129,580 |
| 8 | 86 | $258,717 | $82,649 | $176,068 | $45,953,512 |
| 8 | 87 | $258,717 | $82,333 | $176,384 | $45,777,129 |
| 8 | 88 | $258,717 | $82,017 | $176,700 | $45,600,429 |
| 8 | 89 | $258,717 | $81,701 | $177,016 | $45,423,413 |
| 8 | 90 | $258,717 | $81,384 | $177,333 | $45,246,080 |
| 8 | 91 | $258,717 | $81,066 | $177,651 | $45,068,429 |
| 8 | 92 | $258,717 | $80,748 | $177,969 | $44,890,459 |
| 8 | 93 | $258,717 | $80,429 | $178,288 | $44,712,171 |
| 8 | 94 | $258,717 | $80,109 | $178,608 | $44,533,563 |
| 8 | 95 | $258,717 | $79,789 | $178,928 | $44,354,636 |
| 8 | 96 | $258,717 | $79,469 | $179,248 | $44,175,388 |
| 9 | 97 | $258,717 | $79,148 | $179,569 | $43,995,818 |
| 9 | 98 | $258,717 | $78,826 | $179,891 | $43,815,927 |
| 9 | 99 | $258,717 | $78,504 | $180,213 | $43,635,714 |
| 9 | 100 | $258,717 | $78,181 | $180,536 | $43,455,177 |
| 9 | 101 | $258,717 | $77,857 | $180,860 | $43,274,318 |
| 9 | 102 | $258,717 | $77,533 | $181,184 | $43,093,134 |
| 9 | 103 | $258,717 | $77,209 | $181,508 | $42,911,625 |
| 9 | 104 | $258,717 | $76,883 | $181,834 | $42,729,792 |
| 9 | 105 | $258,717 | $76,558 | $182,159 | $42,547,632 |
| 9 | 106 | $258,717 | $76,231 | $182,486 | $42,365,147 |
| 9 | 107 | $258,717 | $75,904 | $182,813 | $42,182,334 |
| 9 | 108 | $258,717 | $75,577 | $183,140 | $41,999,194 |
| 10 | 109 | $258,717 | $75,249 | $183,468 | $41,815,725 |
| 10 | 110 | $258,717 | $74,920 | $183,797 | $41,631,928 |
| 10 | 111 | $258,717 | $74,591 | $184,126 | $41,447,802 |
| 10 | 112 | $258,717 | $74,261 | $184,456 | $41,263,346 |
| 10 | 113 | $258,717 | $73,930 | $184,787 | $41,078,559 |
| 10 | 114 | $258,717 | $73,599 | $185,118 | $40,893,441 |
| 10 | 115 | $258,717 | $73,267 | $185,450 | $40,707,991 |
| 10 | 116 | $258,717 | $72,935 | $185,782 | $40,522,210 |
| 10 | 117 | $258,717 | $72,602 | $186,115 | $40,336,095 |
| 10 | 118 | $258,717 | $72,269 | $186,448 | $40,149,647 |
| 10 | 119 | $258,717 | $71,935 | $186,782 | $39,962,865 |
| 10 | 120 | $258,717 | $71,600 | $187,117 | $39,775,748 |
| 11 | 121 | $258,717 | $71,265 | $187,452 | $39,588,296 |
| 11 | 122 | $258,717 | $70,929 | $187,788 | $39,400,508 |
| 11 | 123 | $258,717 | $70,593 | $188,124 | $39,212,383 |
| 11 | 124 | $258,717 | $70,256 | $188,461 | $39,023,922 |
| 11 | 125 | $258,717 | $69,918 | $188,799 | $38,835,123 |
| 11 | 126 | $258,717 | $69,580 | $189,137 | $38,645,986 |
| 11 | 127 | $258,717 | $69,241 | $189,476 | $38,456,509 |
| 11 | 128 | $258,717 | $68,901 | $189,816 | $38,266,694 |
| 11 | 129 | $258,717 | $68,561 | $190,156 | $38,076,538 |
| 11 | 130 | $258,717 | $68,220 | $190,496 | $37,886,041 |
| 11 | 131 | $258,717 | $67,879 | $190,838 | $37,695,204 |
| 11 | 132 | $258,717 | $67,537 | $191,180 | $37,504,024 |
| 12 | 133 | $258,717 | $67,195 | $191,522 | $37,312,502 |
| 12 | 134 | $258,717 | $66,852 | $191,865 | $37,120,636 |
| 12 | 135 | $258,717 | $66,508 | $192,209 | $36,928,427 |
| 12 | 136 | $258,717 | $66,163 | $192,554 | $36,735,874 |
| 12 | 137 | $258,717 | $65,818 | $192,899 | $36,542,975 |
| 12 | 138 | $258,717 | $65,473 | $193,244 | $36,349,731 |
| 12 | 139 | $258,717 | $65,127 | $193,590 | $36,156,141 |
| 12 | 140 | $258,717 | $64,780 | $193,937 | $35,962,204 |
| 12 | 141 | $258,717 | $64,432 | $194,285 | $35,767,919 |
| 12 | 142 | $258,717 | $64,084 | $194,633 | $35,573,286 |
| 12 | 143 | $258,717 | $63,735 | $194,981 | $35,378,305 |
| 12 | 144 | $258,717 | $63,386 | $195,331 | $35,182,974 |
| 13 | 145 | $258,717 | $63,036 | $195,681 | $34,987,293 |
| 13 | 146 | $258,717 | $62,686 | $196,031 | $34,791,262 |
| 13 | 147 | $258,717 | $62,334 | $196,383 | $34,594,879 |
| 13 | 148 | $258,717 | $61,982 | $196,734 | $34,398,145 |
| 13 | 149 | $258,717 | $61,630 | $197,087 | $34,201,058 |
| 13 | 150 | $258,717 | $61,277 | $197,440 | $34,003,618 |
| 13 | 151 | $258,717 | $60,923 | $197,794 | $33,805,824 |
| 13 | 152 | $258,717 | $60,569 | $198,148 | $33,607,676 |
| 13 | 153 | $258,717 | $60,214 | $198,503 | $33,409,172 |
| 13 | 154 | $258,717 | $59,858 | $198,859 | $33,210,314 |
| 13 | 155 | $258,717 | $59,502 | $199,215 | $33,011,099 |
| 13 | 156 | $258,717 | $59,145 | $199,572 | $32,811,526 |
| 14 | 157 | $258,717 | $58,787 | $199,930 | $32,611,597 |
| 14 | 158 | $258,717 | $58,429 | $200,288 | $32,411,309 |
| 14 | 159 | $258,717 | $58,070 | $200,647 | $32,210,662 |
| 14 | 160 | $258,717 | $57,711 | $201,006 | $32,009,656 |
| 14 | 161 | $258,717 | $57,351 | $201,366 | $31,808,290 |
| 14 | 162 | $258,717 | $56,990 | $201,727 | $31,606,563 |
| 14 | 163 | $258,717 | $56,628 | $202,089 | $31,404,474 |
| 14 | 164 | $258,717 | $56,266 | $202,451 | $31,202,024 |
| 14 | 165 | $258,717 | $55,904 | $202,813 | $30,999,210 |
| 14 | 166 | $258,717 | $55,540 | $203,177 | $30,796,034 |
| 14 | 167 | $258,717 | $55,176 | $203,541 | $30,592,493 |
| 14 | 168 | $258,717 | $54,812 | $203,905 | $30,388,588 |
| 15 | 169 | $258,717 | $54,446 | $204,271 | $30,184,317 |
| 15 | 170 | $258,717 | $54,080 | $204,637 | $29,979,680 |
| 15 | 171 | $258,717 | $53,714 | $205,003 | $29,774,677 |
| 15 | 172 | $258,717 | $53,346 | $205,371 | $29,569,306 |
| 15 | 173 | $258,717 | $52,978 | $205,739 | $29,363,567 |
| 15 | 174 | $258,717 | $52,610 | $206,107 | $29,157,460 |
| 15 | 175 | $258,717 | $52,240 | $206,476 | $28,950,984 |
| 15 | 176 | $258,717 | $51,871 | $206,846 | $28,744,137 |
| 15 | 177 | $258,717 | $51,500 | $207,217 | $28,536,920 |
| 15 | 178 | $258,717 | $51,129 | $207,588 | $28,329,332 |
| 15 | 179 | $258,717 | $50,757 | $207,960 | $28,121,372 |
| 15 | 180 | $258,717 | $50,384 | $208,333 | $27,913,039 |
| 16 | 181 | $258,717 | $50,011 | $208,706 | $27,704,333 |
| 16 | 182 | $258,717 | $49,637 | $209,080 | $27,495,253 |
| 16 | 183 | $258,717 | $49,262 | $209,455 | $27,285,798 |
| 16 | 184 | $258,717 | $48,887 | $209,830 | $27,075,968 |
| 16 | 185 | $258,717 | $48,511 | $210,206 | $26,865,763 |
| 16 | 186 | $258,717 | $48,134 | $210,582 | $26,655,180 |
| 16 | 187 | $258,717 | $47,757 | $210,960 | $26,444,220 |
| 16 | 188 | $258,717 | $47,379 | $211,338 | $26,232,883 |
| 16 | 189 | $258,717 | $47,001 | $211,716 | $26,021,166 |
| 16 | 190 | $258,717 | $46,621 | $212,096 | $25,809,071 |
| 16 | 191 | $258,717 | $46,241 | $212,476 | $25,596,595 |
| 16 | 192 | $258,717 | $45,861 | $212,856 | $25,383,738 |
| 17 | 193 | $258,717 | $45,479 | $213,238 | $25,170,501 |
| 17 | 194 | $258,717 | $45,097 | $213,620 | $24,956,881 |
| 17 | 195 | $258,717 | $44,714 | $214,003 | $24,742,878 |
| 17 | 196 | $258,717 | $44,331 | $214,386 | $24,528,492 |
| 17 | 197 | $258,717 | $43,947 | $214,770 | $24,313,722 |
| 17 | 198 | $258,717 | $43,562 | $215,155 | $24,098,568 |
| 17 | 199 | $258,717 | $43,177 | $215,540 | $23,883,027 |
| 17 | 200 | $258,717 | $42,790 | $215,927 | $23,667,101 |
| 17 | 201 | $258,717 | $42,404 | $216,313 | $23,450,787 |
| 17 | 202 | $258,717 | $42,016 | $216,701 | $23,234,086 |
| 17 | 203 | $258,717 | $41,628 | $217,089 | $23,016,997 |
| 17 | 204 | $258,717 | $41,239 | $217,478 | $22,799,519 |
| 18 | 205 | $258,717 | $40,849 | $217,868 | $22,581,651 |
| 18 | 206 | $258,717 | $40,459 | $218,258 | $22,363,393 |
| 18 | 207 | $258,717 | $40,068 | $218,649 | $22,144,744 |
| 18 | 208 | $258,717 | $39,676 | $219,041 | $21,925,703 |
| 18 | 209 | $258,717 | $39,284 | $219,433 | $21,706,269 |
| 18 | 210 | $258,717 | $38,890 | $219,827 | $21,486,443 |
| 18 | 211 | $258,717 | $38,497 | $220,220 | $21,266,223 |
| 18 | 212 | $258,717 | $38,102 | $220,615 | $21,045,608 |
| 18 | 213 | $258,717 | $37,707 | $221,010 | $20,824,597 |
| 18 | 214 | $258,717 | $37,311 | $221,406 | $20,603,191 |
| 18 | 215 | $258,717 | $36,914 | $221,803 | $20,381,388 |
| 18 | 216 | $258,717 | $36,517 | $222,200 | $20,159,188 |
| 19 | 217 | $258,717 | $36,119 | $222,598 | $19,936,590 |
| 19 | 218 | $258,717 | $35,720 | $222,997 | $19,713,592 |
| 19 | 219 | $258,717 | $35,320 | $223,397 | $19,490,196 |
| 19 | 220 | $258,717 | $34,920 | $223,797 | $19,266,399 |
| 19 | 221 | $258,717 | $34,519 | $224,198 | $19,042,201 |
| 19 | 222 | $258,717 | $34,117 | $224,600 | $18,817,601 |
| 19 | 223 | $258,717 | $33,715 | $225,002 | $18,592,599 |
| 19 | 224 | $258,717 | $33,312 | $225,405 | $18,367,194 |
| 19 | 225 | $258,717 | $32,908 | $225,809 | $18,141,385 |
| 19 | 226 | $258,717 | $32,503 | $226,214 | $17,915,171 |
| 19 | 227 | $258,717 | $32,098 | $226,619 | $17,688,552 |
| 19 | 228 | $258,717 | $31,692 | $227,025 | $17,461,527 |
| 20 | 229 | $258,717 | $31,285 | $227,432 | $17,234,095 |
| 20 | 230 | $258,717 | $30,878 | $227,839 | $17,006,256 |
| 20 | 231 | $258,717 | $30,470 | $228,247 | $16,778,009 |
| 20 | 232 | $258,717 | $30,061 | $228,656 | $16,549,352 |
| 20 | 233 | $258,717 | $29,651 | $229,066 | $16,320,286 |
| 20 | 234 | $258,717 | $29,241 | $229,476 | $16,090,810 |
| 20 | 235 | $258,717 | $28,829 | $229,888 | $15,860,922 |
| 20 | 236 | $258,717 | $28,417 | $230,299 | $15,630,623 |
| 20 | 237 | $258,717 | $28,005 | $230,712 | $15,399,911 |
| 20 | 238 | $258,717 | $27,592 | $231,125 | $15,168,785 |
| 20 | 239 | $258,717 | $27,177 | $231,540 | $14,937,246 |
| 20 | 240 | $258,717 | $26,763 | $231,954 | $14,705,292 |
| 21 | 241 | $258,717 | $26,347 | $232,370 | $14,472,922 |
| 21 | 242 | $258,717 | $25,931 | $232,786 | $14,240,135 |
| 21 | 243 | $258,717 | $25,514 | $233,203 | $14,006,932 |
| 21 | 244 | $258,717 | $25,096 | $233,621 | $13,773,311 |
| 21 | 245 | $258,717 | $24,677 | $234,040 | $13,539,271 |
| 21 | 246 | $258,717 | $24,258 | $234,459 | $13,304,812 |
| 21 | 247 | $258,717 | $23,838 | $234,879 | $13,069,933 |
| 21 | 248 | $258,717 | $23,417 | $235,300 | $12,834,633 |
| 21 | 249 | $258,717 | $22,995 | $235,722 | $12,598,911 |
| 21 | 250 | $258,717 | $22,573 | $236,144 | $12,362,767 |
| 21 | 251 | $258,717 | $22,150 | $236,567 | $12,126,200 |
| 21 | 252 | $258,717 | $21,726 | $236,991 | $11,889,209 |
| 22 | 253 | $258,717 | $21,302 | $237,415 | $11,651,794 |
| 22 | 254 | $258,717 | $20,876 | $237,841 | $11,413,953 |
| 22 | 255 | $258,717 | $20,450 | $238,267 | $11,175,686 |
| 22 | 256 | $258,717 | $20,023 | $238,694 | $10,936,992 |
| 22 | 257 | $258,717 | $19,595 | $239,121 | $10,697,871 |
| 22 | 258 | $258,717 | $19,167 | $239,550 | $10,458,321 |
| 22 | 259 | $258,717 | $18,738 | $239,979 | $10,218,342 |
| 22 | 260 | $258,717 | $18,308 | $240,409 | $9,977,933 |
| 22 | 261 | $258,717 | $17,877 | $240,840 | $9,737,093 |
| 22 | 262 | $258,717 | $17,446 | $241,271 | $9,495,822 |
| 22 | 263 | $258,717 | $17,013 | $241,704 | $9,254,118 |
| 22 | 264 | $258,717 | $16,580 | $242,137 | $9,011,981 |
| 23 | 265 | $258,717 | $16,146 | $242,570 | $8,769,411 |
| 23 | 266 | $258,717 | $15,712 | $243,005 | $8,526,406 |
| 23 | 267 | $258,717 | $15,276 | $243,440 | $8,282,965 |
| 23 | 268 | $258,717 | $14,840 | $243,877 | $8,039,089 |
| 23 | 269 | $258,717 | $14,403 | $244,314 | $7,794,775 |
| 23 | 270 | $258,717 | $13,966 | $244,751 | $7,550,024 |
| 23 | 271 | $258,717 | $13,527 | $245,190 | $7,304,834 |
| 23 | 272 | $258,717 | $13,088 | $245,629 | $7,059,205 |
| 23 | 273 | $258,717 | $12,648 | $246,069 | $6,813,136 |
| 23 | 274 | $258,717 | $12,207 | $246,510 | $6,566,626 |
| 23 | 275 | $258,717 | $11,765 | $246,952 | $6,319,674 |
| 23 | 276 | $258,717 | $11,323 | $247,394 | $6,072,280 |
| 24 | 277 | $258,717 | $10,880 | $247,837 | $5,824,442 |
| 24 | 278 | $258,717 | $10,435 | $248,281 | $5,576,161 |
| 24 | 279 | $258,717 | $9,991 | $248,726 | $5,327,434 |
| 24 | 280 | $258,717 | $9,545 | $249,172 | $5,078,263 |
| 24 | 281 | $258,717 | $9,099 | $249,618 | $4,828,644 |
| 24 | 282 | $258,717 | $8,651 | $250,066 | $4,578,579 |
| 24 | 283 | $258,717 | $8,203 | $250,514 | $4,328,065 |
| 24 | 284 | $258,717 | $7,754 | $250,962 | $4,077,102 |
| 24 | 285 | $258,717 | $7,305 | $251,412 | $3,825,690 |
| 24 | 286 | $258,717 | $6,854 | $251,863 | $3,573,828 |
| 24 | 287 | $258,717 | $6,403 | $252,314 | $3,321,514 |
| 24 | 288 | $258,717 | $5,951 | $252,766 | $3,068,748 |
| 25 | 289 | $258,717 | $5,498 | $253,219 | $2,815,529 |
| 25 | 290 | $258,717 | $5,044 | $253,672 | $2,561,857 |
| 25 | 291 | $258,717 | $4,590 | $254,127 | $2,307,730 |
| 25 | 292 | $258,717 | $4,135 | $254,582 | $2,053,147 |
| 25 | 293 | $258,717 | $3,679 | $255,038 | $1,798,109 |
| 25 | 294 | $258,717 | $3,222 | $255,495 | $1,542,614 |
| 25 | 295 | $258,717 | $2,764 | $255,953 | $1,286,661 |
| 25 | 296 | $258,717 | $2,305 | $256,412 | $1,030,249 |
| 25 | 297 | $258,717 | $1,846 | $256,871 | $773,378 |
| 25 | 298 | $258,717 | $1,386 | $257,331 | $516,047 |
| 25 | 299 | $258,717 | $925 | $257,792 | $258,254 |
| 25 | 300 | $258,717 | $463 | $258,254 | $0 |
