首期 (港幣)
$30,800,000
每月還款 (港幣)
$199,212
總貸款額 (港幣)
$46,200,000
+
總利息 (港幣)
$13,563,614
=
總還款額 (港幣)
$59,763,614
| 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 | $199,212 | $82,775 | $116,437 | $46,083,563 |
| 1 | 2 | $199,212 | $82,566 | $116,646 | $45,966,917 |
| 1 | 3 | $199,212 | $82,357 | $116,855 | $45,850,063 |
| 1 | 4 | $199,212 | $82,148 | $117,064 | $45,732,999 |
| 1 | 5 | $199,212 | $81,938 | $117,274 | $45,615,725 |
| 1 | 6 | $199,212 | $81,728 | $117,484 | $45,498,241 |
| 1 | 7 | $199,212 | $81,518 | $117,694 | $45,380,547 |
| 1 | 8 | $199,212 | $81,307 | $117,905 | $45,262,641 |
| 1 | 9 | $199,212 | $81,096 | $118,116 | $45,144,525 |
| 1 | 10 | $199,212 | $80,884 | $118,328 | $45,026,197 |
| 1 | 11 | $199,212 | $80,672 | $118,540 | $44,907,657 |
| 1 | 12 | $199,212 | $80,460 | $118,752 | $44,788,904 |
| 2 | 13 | $199,212 | $80,247 | $118,965 | $44,669,939 |
| 2 | 14 | $199,212 | $80,034 | $119,178 | $44,550,761 |
| 2 | 15 | $199,212 | $79,820 | $119,392 | $44,431,369 |
| 2 | 16 | $199,212 | $79,606 | $119,606 | $44,311,763 |
| 2 | 17 | $199,212 | $79,392 | $119,820 | $44,191,943 |
| 2 | 18 | $199,212 | $79,177 | $120,035 | $44,071,908 |
| 2 | 19 | $199,212 | $78,962 | $120,250 | $43,951,658 |
| 2 | 20 | $199,212 | $78,747 | $120,465 | $43,831,193 |
| 2 | 21 | $199,212 | $78,531 | $120,681 | $43,710,511 |
| 2 | 22 | $199,212 | $78,315 | $120,897 | $43,589,614 |
| 2 | 23 | $199,212 | $78,098 | $121,114 | $43,468,500 |
| 2 | 24 | $199,212 | $77,881 | $121,331 | $43,347,169 |
| 3 | 25 | $199,212 | $77,664 | $121,548 | $43,225,621 |
| 3 | 26 | $199,212 | $77,446 | $121,766 | $43,103,855 |
| 3 | 27 | $199,212 | $77,228 | $121,984 | $42,981,870 |
| 3 | 28 | $199,212 | $77,009 | $122,203 | $42,859,667 |
| 3 | 29 | $199,212 | $76,790 | $122,422 | $42,737,246 |
| 3 | 30 | $199,212 | $76,571 | $122,641 | $42,614,604 |
| 3 | 31 | $199,212 | $76,351 | $122,861 | $42,491,744 |
| 3 | 32 | $199,212 | $76,131 | $123,081 | $42,368,663 |
| 3 | 33 | $199,212 | $75,911 | $123,302 | $42,245,361 |
| 3 | 34 | $199,212 | $75,690 | $123,522 | $42,121,839 |
| 3 | 35 | $199,212 | $75,468 | $123,744 | $41,998,095 |
| 3 | 36 | $199,212 | $75,247 | $123,965 | $41,874,129 |
| 4 | 37 | $199,212 | $75,024 | $124,188 | $41,749,942 |
| 4 | 38 | $199,212 | $74,802 | $124,410 | $41,625,532 |
| 4 | 39 | $199,212 | $74,579 | $124,633 | $41,500,899 |
| 4 | 40 | $199,212 | $74,356 | $124,856 | $41,376,043 |
| 4 | 41 | $199,212 | $74,132 | $125,080 | $41,250,963 |
| 4 | 42 | $199,212 | $73,908 | $125,304 | $41,125,658 |
| 4 | 43 | $199,212 | $73,683 | $125,529 | $41,000,130 |
| 4 | 44 | $199,212 | $73,459 | $125,753 | $40,874,376 |
| 4 | 45 | $199,212 | $73,233 | $125,979 | $40,748,398 |
| 4 | 46 | $199,212 | $73,008 | $126,205 | $40,622,193 |
| 4 | 47 | $199,212 | $72,781 | $126,431 | $40,495,763 |
| 4 | 48 | $199,212 | $72,555 | $126,657 | $40,369,105 |
| 5 | 49 | $199,212 | $72,328 | $126,884 | $40,242,221 |
| 5 | 50 | $199,212 | $72,101 | $127,111 | $40,115,110 |
| 5 | 51 | $199,212 | $71,873 | $127,339 | $39,987,771 |
| 5 | 52 | $199,212 | $71,645 | $127,567 | $39,860,203 |
| 5 | 53 | $199,212 | $71,416 | $127,796 | $39,732,408 |
| 5 | 54 | $199,212 | $71,187 | $128,025 | $39,604,383 |
| 5 | 55 | $199,212 | $70,958 | $128,254 | $39,476,129 |
| 5 | 56 | $199,212 | $70,728 | $128,484 | $39,347,645 |
| 5 | 57 | $199,212 | $70,498 | $128,714 | $39,218,930 |
| 5 | 58 | $199,212 | $70,267 | $128,945 | $39,089,986 |
| 5 | 59 | $199,212 | $70,036 | $129,176 | $38,960,810 |
| 5 | 60 | $199,212 | $69,805 | $129,407 | $38,831,403 |
| 6 | 61 | $199,212 | $69,573 | $129,639 | $38,701,763 |
| 6 | 62 | $199,212 | $69,341 | $129,871 | $38,571,892 |
| 6 | 63 | $199,212 | $69,108 | $130,104 | $38,441,788 |
| 6 | 64 | $199,212 | $68,875 | $130,337 | $38,311,451 |
| 6 | 65 | $199,212 | $68,641 | $130,571 | $38,180,880 |
| 6 | 66 | $199,212 | $68,407 | $130,805 | $38,050,075 |
| 6 | 67 | $199,212 | $68,173 | $131,039 | $37,919,036 |
| 6 | 68 | $199,212 | $67,938 | $131,274 | $37,787,763 |
| 6 | 69 | $199,212 | $67,703 | $131,509 | $37,656,254 |
| 6 | 70 | $199,212 | $67,467 | $131,745 | $37,524,509 |
| 6 | 71 | $199,212 | $67,231 | $131,981 | $37,392,529 |
| 6 | 72 | $199,212 | $66,995 | $132,217 | $37,260,311 |
| 7 | 73 | $199,212 | $66,758 | $132,454 | $37,127,857 |
| 7 | 74 | $199,212 | $66,521 | $132,691 | $36,995,166 |
| 7 | 75 | $199,212 | $66,283 | $132,929 | $36,862,237 |
| 7 | 76 | $199,212 | $66,045 | $133,167 | $36,729,070 |
| 7 | 77 | $199,212 | $65,806 | $133,406 | $36,595,664 |
| 7 | 78 | $199,212 | $65,567 | $133,645 | $36,462,019 |
| 7 | 79 | $199,212 | $65,328 | $133,884 | $36,328,135 |
| 7 | 80 | $199,212 | $65,088 | $134,124 | $36,194,011 |
| 7 | 81 | $199,212 | $64,848 | $134,364 | $36,059,646 |
| 7 | 82 | $199,212 | $64,607 | $134,605 | $35,925,041 |
| 7 | 83 | $199,212 | $64,366 | $134,846 | $35,790,195 |
| 7 | 84 | $199,212 | $64,124 | $135,088 | $35,655,107 |
| 8 | 85 | $199,212 | $63,882 | $135,330 | $35,519,777 |
| 8 | 86 | $199,212 | $63,640 | $135,572 | $35,384,205 |
| 8 | 87 | $199,212 | $63,397 | $135,815 | $35,248,389 |
| 8 | 88 | $199,212 | $63,153 | $136,059 | $35,112,330 |
| 8 | 89 | $199,212 | $62,910 | $136,302 | $34,976,028 |
| 8 | 90 | $199,212 | $62,665 | $136,547 | $34,839,481 |
| 8 | 91 | $199,212 | $62,421 | $136,791 | $34,702,690 |
| 8 | 92 | $199,212 | $62,176 | $137,036 | $34,565,654 |
| 8 | 93 | $199,212 | $61,930 | $137,282 | $34,428,372 |
| 8 | 94 | $199,212 | $61,684 | $137,528 | $34,290,844 |
| 8 | 95 | $199,212 | $61,438 | $137,774 | $34,153,070 |
| 8 | 96 | $199,212 | $61,191 | $138,021 | $34,015,048 |
| 9 | 97 | $199,212 | $60,944 | $138,268 | $33,876,780 |
| 9 | 98 | $199,212 | $60,696 | $138,516 | $33,738,264 |
| 9 | 99 | $199,212 | $60,448 | $138,764 | $33,599,500 |
| 9 | 100 | $199,212 | $60,199 | $139,013 | $33,460,487 |
| 9 | 101 | $199,212 | $59,950 | $139,262 | $33,321,225 |
| 9 | 102 | $199,212 | $59,701 | $139,512 | $33,181,713 |
| 9 | 103 | $199,212 | $59,451 | $139,761 | $33,041,952 |
| 9 | 104 | $199,212 | $59,200 | $140,012 | $32,901,940 |
| 9 | 105 | $199,212 | $58,949 | $140,263 | $32,761,677 |
| 9 | 106 | $199,212 | $58,698 | $140,514 | $32,621,163 |
| 9 | 107 | $199,212 | $58,446 | $140,766 | $32,480,397 |
| 9 | 108 | $199,212 | $58,194 | $141,018 | $32,339,379 |
| 10 | 109 | $199,212 | $57,941 | $141,271 | $32,198,108 |
| 10 | 110 | $199,212 | $57,688 | $141,524 | $32,056,585 |
| 10 | 111 | $199,212 | $57,435 | $141,777 | $31,914,807 |
| 10 | 112 | $199,212 | $57,181 | $142,031 | $31,772,776 |
| 10 | 113 | $199,212 | $56,926 | $142,286 | $31,630,490 |
| 10 | 114 | $199,212 | $56,671 | $142,541 | $31,487,949 |
| 10 | 115 | $199,212 | $56,416 | $142,796 | $31,345,153 |
| 10 | 116 | $199,212 | $56,160 | $143,052 | $31,202,101 |
| 10 | 117 | $199,212 | $55,904 | $143,308 | $31,058,793 |
| 10 | 118 | $199,212 | $55,647 | $143,565 | $30,915,228 |
| 10 | 119 | $199,212 | $55,390 | $143,822 | $30,771,406 |
| 10 | 120 | $199,212 | $55,132 | $144,080 | $30,627,326 |
| 11 | 121 | $199,212 | $54,874 | $144,338 | $30,482,988 |
| 11 | 122 | $199,212 | $54,615 | $144,597 | $30,338,391 |
| 11 | 123 | $199,212 | $54,356 | $144,856 | $30,193,535 |
| 11 | 124 | $199,212 | $54,097 | $145,115 | $30,048,420 |
| 11 | 125 | $199,212 | $53,837 | $145,375 | $29,903,045 |
| 11 | 126 | $199,212 | $53,576 | $145,636 | $29,757,409 |
| 11 | 127 | $199,212 | $53,315 | $145,897 | $29,611,512 |
| 11 | 128 | $199,212 | $53,054 | $146,158 | $29,465,354 |
| 11 | 129 | $199,212 | $52,792 | $146,420 | $29,318,934 |
| 11 | 130 | $199,212 | $52,530 | $146,682 | $29,172,252 |
| 11 | 131 | $199,212 | $52,267 | $146,945 | $29,025,307 |
| 11 | 132 | $199,212 | $52,004 | $147,208 | $28,878,098 |
| 12 | 133 | $199,212 | $51,740 | $147,472 | $28,730,626 |
| 12 | 134 | $199,212 | $51,476 | $147,736 | $28,582,890 |
| 12 | 135 | $199,212 | $51,211 | $148,001 | $28,434,889 |
| 12 | 136 | $199,212 | $50,946 | $148,266 | $28,286,623 |
| 12 | 137 | $199,212 | $50,680 | $148,532 | $28,138,091 |
| 12 | 138 | $199,212 | $50,414 | $148,798 | $27,989,293 |
| 12 | 139 | $199,212 | $50,147 | $149,065 | $27,840,228 |
| 12 | 140 | $199,212 | $49,880 | $149,332 | $27,690,897 |
| 12 | 141 | $199,212 | $49,613 | $149,599 | $27,541,298 |
| 12 | 142 | $199,212 | $49,345 | $149,867 | $27,391,430 |
| 12 | 143 | $199,212 | $49,076 | $150,136 | $27,241,295 |
| 12 | 144 | $199,212 | $48,807 | $150,405 | $27,090,890 |
| 13 | 145 | $199,212 | $48,538 | $150,674 | $26,940,216 |
| 13 | 146 | $199,212 | $48,268 | $150,944 | $26,789,271 |
| 13 | 147 | $199,212 | $47,997 | $151,215 | $26,638,057 |
| 13 | 148 | $199,212 | $47,727 | $151,486 | $26,486,571 |
| 13 | 149 | $199,212 | $47,455 | $151,757 | $26,334,814 |
| 13 | 150 | $199,212 | $47,183 | $152,029 | $26,182,786 |
| 13 | 151 | $199,212 | $46,911 | $152,301 | $26,030,484 |
| 13 | 152 | $199,212 | $46,638 | $152,574 | $25,877,910 |
| 13 | 153 | $199,212 | $46,365 | $152,847 | $25,725,063 |
| 13 | 154 | $199,212 | $46,091 | $153,121 | $25,571,942 |
| 13 | 155 | $199,212 | $45,816 | $153,396 | $25,418,546 |
| 13 | 156 | $199,212 | $45,542 | $153,670 | $25,264,875 |
| 14 | 157 | $199,212 | $45,266 | $153,946 | $25,110,930 |
| 14 | 158 | $199,212 | $44,990 | $154,222 | $24,956,708 |
| 14 | 159 | $199,212 | $44,714 | $154,498 | $24,802,210 |
| 14 | 160 | $199,212 | $44,437 | $154,775 | $24,647,435 |
| 14 | 161 | $199,212 | $44,160 | $155,052 | $24,492,383 |
| 14 | 162 | $199,212 | $43,882 | $155,330 | $24,337,053 |
| 14 | 163 | $199,212 | $43,604 | $155,608 | $24,181,445 |
| 14 | 164 | $199,212 | $43,325 | $155,887 | $24,025,558 |
| 14 | 165 | $199,212 | $43,046 | $156,166 | $23,869,392 |
| 14 | 166 | $199,212 | $42,766 | $156,446 | $23,712,946 |
| 14 | 167 | $199,212 | $42,486 | $156,726 | $23,556,220 |
| 14 | 168 | $199,212 | $42,205 | $157,007 | $23,399,212 |
| 15 | 169 | $199,212 | $41,924 | $157,288 | $23,241,924 |
| 15 | 170 | $199,212 | $41,642 | $157,570 | $23,084,354 |
| 15 | 171 | $199,212 | $41,359 | $157,853 | $22,926,501 |
| 15 | 172 | $199,212 | $41,077 | $158,135 | $22,768,366 |
| 15 | 173 | $199,212 | $40,793 | $158,419 | $22,609,947 |
| 15 | 174 | $199,212 | $40,509 | $158,703 | $22,451,244 |
| 15 | 175 | $199,212 | $40,225 | $158,987 | $22,292,257 |
| 15 | 176 | $199,212 | $39,940 | $159,272 | $22,132,986 |
| 15 | 177 | $199,212 | $39,655 | $159,557 | $21,973,429 |
| 15 | 178 | $199,212 | $39,369 | $159,843 | $21,813,586 |
| 15 | 179 | $199,212 | $39,083 | $160,129 | $21,653,456 |
| 15 | 180 | $199,212 | $38,796 | $160,416 | $21,493,040 |
| 16 | 181 | $199,212 | $38,508 | $160,704 | $21,332,336 |
| 16 | 182 | $199,212 | $38,220 | $160,992 | $21,171,345 |
| 16 | 183 | $199,212 | $37,932 | $161,280 | $21,010,065 |
| 16 | 184 | $199,212 | $37,643 | $161,569 | $20,848,496 |
| 16 | 185 | $199,212 | $37,354 | $161,858 | $20,686,637 |
| 16 | 186 | $199,212 | $37,064 | $162,148 | $20,524,489 |
| 16 | 187 | $199,212 | $36,773 | $162,439 | $20,362,050 |
| 16 | 188 | $199,212 | $36,482 | $162,730 | $20,199,320 |
| 16 | 189 | $199,212 | $36,190 | $163,022 | $20,036,298 |
| 16 | 190 | $199,212 | $35,898 | $163,314 | $19,872,984 |
| 16 | 191 | $199,212 | $35,606 | $163,606 | $19,709,378 |
| 16 | 192 | $199,212 | $35,313 | $163,899 | $19,545,479 |
| 17 | 193 | $199,212 | $35,019 | $164,193 | $19,381,286 |
| 17 | 194 | $199,212 | $34,725 | $164,487 | $19,216,798 |
| 17 | 195 | $199,212 | $34,430 | $164,782 | $19,052,016 |
| 17 | 196 | $199,212 | $34,135 | $165,077 | $18,886,939 |
| 17 | 197 | $199,212 | $33,839 | $165,373 | $18,721,566 |
| 17 | 198 | $199,212 | $33,543 | $165,669 | $18,555,897 |
| 17 | 199 | $199,212 | $33,246 | $165,966 | $18,389,931 |
| 17 | 200 | $199,212 | $32,949 | $166,263 | $18,223,668 |
| 17 | 201 | $199,212 | $32,651 | $166,561 | $18,057,106 |
| 17 | 202 | $199,212 | $32,352 | $166,860 | $17,890,246 |
| 17 | 203 | $199,212 | $32,053 | $167,159 | $17,723,088 |
| 17 | 204 | $199,212 | $31,754 | $167,458 | $17,555,630 |
| 18 | 205 | $199,212 | $31,454 | $167,758 | $17,387,871 |
| 18 | 206 | $199,212 | $31,153 | $168,059 | $17,219,813 |
| 18 | 207 | $199,212 | $30,852 | $168,360 | $17,051,453 |
| 18 | 208 | $199,212 | $30,551 | $168,662 | $16,882,791 |
| 18 | 209 | $199,212 | $30,248 | $168,964 | $16,713,828 |
| 18 | 210 | $199,212 | $29,946 | $169,266 | $16,544,561 |
| 18 | 211 | $199,212 | $29,642 | $169,570 | $16,374,991 |
| 18 | 212 | $199,212 | $29,339 | $169,874 | $16,205,118 |
| 18 | 213 | $199,212 | $29,034 | $170,178 | $16,034,940 |
| 18 | 214 | $199,212 | $28,729 | $170,483 | $15,864,457 |
| 18 | 215 | $199,212 | $28,424 | $170,788 | $15,693,669 |
| 18 | 216 | $199,212 | $28,118 | $171,094 | $15,522,575 |
| 19 | 217 | $199,212 | $27,811 | $171,401 | $15,351,174 |
| 19 | 218 | $199,212 | $27,504 | $171,708 | $15,179,466 |
| 19 | 219 | $199,212 | $27,197 | $172,016 | $15,007,451 |
| 19 | 220 | $199,212 | $26,888 | $172,324 | $14,835,127 |
| 19 | 221 | $199,212 | $26,580 | $172,632 | $14,662,494 |
| 19 | 222 | $199,212 | $26,270 | $172,942 | $14,489,553 |
| 19 | 223 | $199,212 | $25,960 | $173,252 | $14,316,301 |
| 19 | 224 | $199,212 | $25,650 | $173,562 | $14,142,739 |
| 19 | 225 | $199,212 | $25,339 | $173,873 | $13,968,866 |
| 19 | 226 | $199,212 | $25,028 | $174,184 | $13,794,682 |
| 19 | 227 | $199,212 | $24,715 | $174,497 | $13,620,185 |
| 19 | 228 | $199,212 | $24,403 | $174,809 | $13,445,376 |
| 20 | 229 | $199,212 | $24,090 | $175,122 | $13,270,253 |
| 20 | 230 | $199,212 | $23,776 | $175,436 | $13,094,817 |
| 20 | 231 | $199,212 | $23,462 | $175,750 | $12,919,067 |
| 20 | 232 | $199,212 | $23,147 | $176,065 | $12,743,001 |
| 20 | 233 | $199,212 | $22,831 | $176,381 | $12,566,621 |
| 20 | 234 | $199,212 | $22,515 | $176,697 | $12,389,924 |
| 20 | 235 | $199,212 | $22,199 | $177,013 | $12,212,910 |
| 20 | 236 | $199,212 | $21,881 | $177,331 | $12,035,580 |
| 20 | 237 | $199,212 | $21,564 | $177,648 | $11,857,931 |
| 20 | 238 | $199,212 | $21,245 | $177,967 | $11,679,965 |
| 20 | 239 | $199,212 | $20,927 | $178,285 | $11,501,679 |
| 20 | 240 | $199,212 | $20,607 | $178,605 | $11,323,074 |
| 21 | 241 | $199,212 | $20,287 | $178,925 | $11,144,150 |
| 21 | 242 | $199,212 | $19,967 | $179,245 | $10,964,904 |
| 21 | 243 | $199,212 | $19,645 | $179,567 | $10,785,338 |
| 21 | 244 | $199,212 | $19,324 | $179,888 | $10,605,449 |
| 21 | 245 | $199,212 | $19,001 | $180,211 | $10,425,239 |
| 21 | 246 | $199,212 | $18,679 | $180,533 | $10,244,705 |
| 21 | 247 | $199,212 | $18,355 | $180,857 | $10,063,848 |
| 21 | 248 | $199,212 | $18,031 | $181,181 | $9,882,667 |
| 21 | 249 | $199,212 | $17,706 | $181,506 | $9,701,162 |
| 21 | 250 | $199,212 | $17,381 | $181,831 | $9,519,331 |
| 21 | 251 | $199,212 | $17,055 | $182,157 | $9,337,174 |
| 21 | 252 | $199,212 | $16,729 | $182,483 | $9,154,691 |
| 22 | 253 | $199,212 | $16,402 | $182,810 | $8,971,881 |
| 22 | 254 | $199,212 | $16,075 | $183,137 | $8,788,744 |
| 22 | 255 | $199,212 | $15,746 | $183,466 | $8,605,278 |
| 22 | 256 | $199,212 | $15,418 | $183,794 | $8,421,484 |
| 22 | 257 | $199,212 | $15,088 | $184,124 | $8,237,361 |
| 22 | 258 | $199,212 | $14,759 | $184,453 | $8,052,907 |
| 22 | 259 | $199,212 | $14,428 | $184,784 | $7,868,123 |
| 22 | 260 | $199,212 | $14,097 | $185,115 | $7,683,008 |
| 22 | 261 | $199,212 | $13,765 | $185,447 | $7,497,562 |
| 22 | 262 | $199,212 | $13,433 | $185,779 | $7,311,783 |
| 22 | 263 | $199,212 | $13,100 | $186,112 | $7,125,671 |
| 22 | 264 | $199,212 | $12,767 | $186,445 | $6,939,226 |
| 23 | 265 | $199,212 | $12,433 | $186,779 | $6,752,446 |
| 23 | 266 | $199,212 | $12,098 | $187,114 | $6,565,333 |
| 23 | 267 | $199,212 | $11,763 | $187,449 | $6,377,883 |
| 23 | 268 | $199,212 | $11,427 | $187,785 | $6,190,098 |
| 23 | 269 | $199,212 | $11,091 | $188,121 | $6,001,977 |
| 23 | 270 | $199,212 | $10,754 | $188,459 | $5,813,518 |
| 23 | 271 | $199,212 | $10,416 | $188,796 | $5,624,722 |
| 23 | 272 | $199,212 | $10,078 | $189,134 | $5,435,588 |
| 23 | 273 | $199,212 | $9,739 | $189,473 | $5,246,115 |
| 23 | 274 | $199,212 | $9,399 | $189,813 | $5,056,302 |
| 23 | 275 | $199,212 | $9,059 | $190,153 | $4,866,149 |
| 23 | 276 | $199,212 | $8,719 | $190,494 | $4,675,655 |
| 24 | 277 | $199,212 | $8,377 | $190,835 | $4,484,821 |
| 24 | 278 | $199,212 | $8,035 | $191,177 | $4,293,644 |
| 24 | 279 | $199,212 | $7,693 | $191,519 | $4,102,125 |
| 24 | 280 | $199,212 | $7,350 | $191,862 | $3,910,262 |
| 24 | 281 | $199,212 | $7,006 | $192,206 | $3,718,056 |
| 24 | 282 | $199,212 | $6,662 | $192,551 | $3,525,505 |
| 24 | 283 | $199,212 | $6,317 | $192,896 | $3,332,610 |
| 24 | 284 | $199,212 | $5,971 | $193,241 | $3,139,369 |
| 24 | 285 | $199,212 | $5,625 | $193,587 | $2,945,781 |
| 24 | 286 | $199,212 | $5,278 | $193,934 | $2,751,847 |
| 24 | 287 | $199,212 | $4,930 | $194,282 | $2,557,566 |
| 24 | 288 | $199,212 | $4,582 | $194,630 | $2,362,936 |
| 25 | 289 | $199,212 | $4,234 | $194,978 | $2,167,957 |
| 25 | 290 | $199,212 | $3,884 | $195,328 | $1,972,630 |
| 25 | 291 | $199,212 | $3,534 | $195,678 | $1,776,952 |
| 25 | 292 | $199,212 | $3,184 | $196,028 | $1,580,924 |
| 25 | 293 | $199,212 | $2,832 | $196,380 | $1,384,544 |
| 25 | 294 | $199,212 | $2,481 | $196,731 | $1,187,813 |
| 25 | 295 | $199,212 | $2,128 | $197,084 | $990,729 |
| 25 | 296 | $199,212 | $1,775 | $197,437 | $793,292 |
| 25 | 297 | $199,212 | $1,421 | $197,791 | $595,501 |
| 25 | 298 | $199,212 | $1,067 | $198,145 | $397,356 |
| 25 | 299 | $199,212 | $712 | $198,500 | $198,856 |
| 25 | 300 | $199,212 | $356 | $198,856 | $0 |
