首期 (港幣)
$28,800,000
每月還款 (港幣)
$186,276
總貸款額 (港幣)
$43,200,000
+
總利息 (港幣)
$12,682,860
=
總還款額 (港幣)
$55,882,860
| 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 | $186,276 | $77,400 | $108,876 | $43,091,124 |
| 1 | 2 | $186,276 | $77,205 | $109,071 | $42,982,053 |
| 1 | 3 | $186,276 | $77,010 | $109,267 | $42,872,786 |
| 1 | 4 | $186,276 | $76,814 | $109,462 | $42,763,323 |
| 1 | 5 | $186,276 | $76,618 | $109,659 | $42,653,665 |
| 1 | 6 | $186,276 | $76,421 | $109,855 | $42,543,810 |
| 1 | 7 | $186,276 | $76,224 | $110,052 | $42,433,758 |
| 1 | 8 | $186,276 | $76,027 | $110,249 | $42,323,509 |
| 1 | 9 | $186,276 | $75,830 | $110,447 | $42,213,062 |
| 1 | 10 | $186,276 | $75,632 | $110,644 | $42,102,418 |
| 1 | 11 | $186,276 | $75,433 | $110,843 | $41,991,575 |
| 1 | 12 | $186,276 | $75,235 | $111,041 | $41,880,534 |
| 2 | 13 | $186,276 | $75,036 | $111,240 | $41,769,294 |
| 2 | 14 | $186,276 | $74,837 | $111,440 | $41,657,854 |
| 2 | 15 | $186,276 | $74,637 | $111,639 | $41,546,215 |
| 2 | 16 | $186,276 | $74,437 | $111,839 | $41,434,376 |
| 2 | 17 | $186,276 | $74,237 | $112,040 | $41,322,336 |
| 2 | 18 | $186,276 | $74,036 | $112,240 | $41,210,096 |
| 2 | 19 | $186,276 | $73,835 | $112,441 | $41,097,654 |
| 2 | 20 | $186,276 | $73,633 | $112,643 | $40,985,011 |
| 2 | 21 | $186,276 | $73,431 | $112,845 | $40,872,167 |
| 2 | 22 | $186,276 | $73,229 | $113,047 | $40,759,120 |
| 2 | 23 | $186,276 | $73,027 | $113,249 | $40,645,870 |
| 2 | 24 | $186,276 | $72,824 | $113,452 | $40,532,418 |
| 3 | 25 | $186,276 | $72,621 | $113,656 | $40,418,762 |
| 3 | 26 | $186,276 | $72,417 | $113,859 | $40,304,903 |
| 3 | 27 | $186,276 | $72,213 | $114,063 | $40,190,840 |
| 3 | 28 | $186,276 | $72,009 | $114,268 | $40,076,572 |
| 3 | 29 | $186,276 | $71,804 | $114,472 | $39,962,100 |
| 3 | 30 | $186,276 | $71,599 | $114,677 | $39,847,422 |
| 3 | 31 | $186,276 | $71,393 | $114,883 | $39,732,539 |
| 3 | 32 | $186,276 | $71,187 | $115,089 | $39,617,451 |
| 3 | 33 | $186,276 | $70,981 | $115,295 | $39,502,156 |
| 3 | 34 | $186,276 | $70,775 | $115,502 | $39,386,654 |
| 3 | 35 | $186,276 | $70,568 | $115,708 | $39,270,946 |
| 3 | 36 | $186,276 | $70,360 | $115,916 | $39,155,030 |
| 4 | 37 | $186,276 | $70,153 | $116,123 | $39,038,907 |
| 4 | 38 | $186,276 | $69,945 | $116,331 | $38,922,575 |
| 4 | 39 | $186,276 | $69,736 | $116,540 | $38,806,035 |
| 4 | 40 | $186,276 | $69,527 | $116,749 | $38,689,287 |
| 4 | 41 | $186,276 | $69,318 | $116,958 | $38,572,329 |
| 4 | 42 | $186,276 | $69,109 | $117,167 | $38,455,161 |
| 4 | 43 | $186,276 | $68,899 | $117,377 | $38,337,784 |
| 4 | 44 | $186,276 | $68,689 | $117,588 | $38,220,196 |
| 4 | 45 | $186,276 | $68,478 | $117,798 | $38,102,398 |
| 4 | 46 | $186,276 | $68,267 | $118,009 | $37,984,388 |
| 4 | 47 | $186,276 | $68,055 | $118,221 | $37,866,168 |
| 4 | 48 | $186,276 | $67,844 | $118,433 | $37,747,735 |
| 5 | 49 | $186,276 | $67,631 | $118,645 | $37,629,090 |
| 5 | 50 | $186,276 | $67,419 | $118,857 | $37,510,233 |
| 5 | 51 | $186,276 | $67,206 | $119,070 | $37,391,162 |
| 5 | 52 | $186,276 | $66,992 | $119,284 | $37,271,879 |
| 5 | 53 | $186,276 | $66,779 | $119,497 | $37,152,381 |
| 5 | 54 | $186,276 | $66,565 | $119,712 | $37,032,670 |
| 5 | 55 | $186,276 | $66,350 | $119,926 | $36,912,744 |
| 5 | 56 | $186,276 | $66,135 | $120,141 | $36,792,603 |
| 5 | 57 | $186,276 | $65,920 | $120,356 | $36,672,247 |
| 5 | 58 | $186,276 | $65,704 | $120,572 | $36,551,675 |
| 5 | 59 | $186,276 | $65,488 | $120,788 | $36,430,887 |
| 5 | 60 | $186,276 | $65,272 | $121,004 | $36,309,883 |
| 6 | 61 | $186,276 | $65,055 | $121,221 | $36,188,662 |
| 6 | 62 | $186,276 | $64,838 | $121,438 | $36,067,224 |
| 6 | 63 | $186,276 | $64,620 | $121,656 | $35,945,568 |
| 6 | 64 | $186,276 | $64,402 | $121,874 | $35,823,694 |
| 6 | 65 | $186,276 | $64,184 | $122,092 | $35,701,602 |
| 6 | 66 | $186,276 | $63,965 | $122,311 | $35,579,291 |
| 6 | 67 | $186,276 | $63,746 | $122,530 | $35,456,761 |
| 6 | 68 | $186,276 | $63,527 | $122,750 | $35,334,012 |
| 6 | 69 | $186,276 | $63,307 | $122,969 | $35,211,042 |
| 6 | 70 | $186,276 | $63,086 | $123,190 | $35,087,853 |
| 6 | 71 | $186,276 | $62,866 | $123,410 | $34,964,442 |
| 6 | 72 | $186,276 | $62,645 | $123,632 | $34,840,811 |
| 7 | 73 | $186,276 | $62,423 | $123,853 | $34,716,958 |
| 7 | 74 | $186,276 | $62,201 | $124,075 | $34,592,883 |
| 7 | 75 | $186,276 | $61,979 | $124,297 | $34,468,585 |
| 7 | 76 | $186,276 | $61,756 | $124,520 | $34,344,065 |
| 7 | 77 | $186,276 | $61,533 | $124,743 | $34,219,322 |
| 7 | 78 | $186,276 | $61,310 | $124,967 | $34,094,356 |
| 7 | 79 | $186,276 | $61,086 | $125,190 | $33,969,165 |
| 7 | 80 | $186,276 | $60,861 | $125,415 | $33,843,750 |
| 7 | 81 | $186,276 | $60,637 | $125,639 | $33,718,111 |
| 7 | 82 | $186,276 | $60,412 | $125,865 | $33,592,246 |
| 7 | 83 | $186,276 | $60,186 | $126,090 | $33,466,156 |
| 7 | 84 | $186,276 | $59,960 | $126,316 | $33,339,840 |
| 8 | 85 | $186,276 | $59,734 | $126,542 | $33,213,298 |
| 8 | 86 | $186,276 | $59,507 | $126,769 | $33,086,529 |
| 8 | 87 | $186,276 | $59,280 | $126,996 | $32,959,533 |
| 8 | 88 | $186,276 | $59,052 | $127,224 | $32,832,309 |
| 8 | 89 | $186,276 | $58,825 | $127,452 | $32,704,857 |
| 8 | 90 | $186,276 | $58,596 | $127,680 | $32,577,177 |
| 8 | 91 | $186,276 | $58,367 | $127,909 | $32,449,269 |
| 8 | 92 | $186,276 | $58,138 | $128,138 | $32,321,131 |
| 8 | 93 | $186,276 | $57,909 | $128,368 | $32,192,763 |
| 8 | 94 | $186,276 | $57,679 | $128,597 | $32,064,166 |
| 8 | 95 | $186,276 | $57,448 | $128,828 | $31,935,338 |
| 8 | 96 | $186,276 | $57,217 | $129,059 | $31,806,279 |
| 9 | 97 | $186,276 | $56,986 | $129,290 | $31,676,989 |
| 9 | 98 | $186,276 | $56,755 | $129,522 | $31,547,468 |
| 9 | 99 | $186,276 | $56,523 | $129,754 | $31,417,714 |
| 9 | 100 | $186,276 | $56,290 | $129,986 | $31,287,728 |
| 9 | 101 | $186,276 | $56,057 | $130,219 | $31,157,509 |
| 9 | 102 | $186,276 | $55,824 | $130,452 | $31,027,056 |
| 9 | 103 | $186,276 | $55,590 | $130,686 | $30,896,370 |
| 9 | 104 | $186,276 | $55,356 | $130,920 | $30,765,450 |
| 9 | 105 | $186,276 | $55,121 | $131,155 | $30,634,295 |
| 9 | 106 | $186,276 | $54,886 | $131,390 | $30,502,906 |
| 9 | 107 | $186,276 | $54,651 | $131,625 | $30,371,280 |
| 9 | 108 | $186,276 | $54,415 | $131,861 | $30,239,419 |
| 10 | 109 | $186,276 | $54,179 | $132,097 | $30,107,322 |
| 10 | 110 | $186,276 | $53,942 | $132,334 | $29,974,988 |
| 10 | 111 | $186,276 | $53,705 | $132,571 | $29,842,417 |
| 10 | 112 | $186,276 | $53,468 | $132,809 | $29,709,609 |
| 10 | 113 | $186,276 | $53,230 | $133,046 | $29,576,562 |
| 10 | 114 | $186,276 | $52,991 | $133,285 | $29,443,277 |
| 10 | 115 | $186,276 | $52,753 | $133,524 | $29,309,754 |
| 10 | 116 | $186,276 | $52,513 | $133,763 | $29,175,991 |
| 10 | 117 | $186,276 | $52,274 | $134,003 | $29,041,988 |
| 10 | 118 | $186,276 | $52,034 | $134,243 | $28,907,746 |
| 10 | 119 | $186,276 | $51,793 | $134,483 | $28,773,263 |
| 10 | 120 | $186,276 | $51,552 | $134,724 | $28,638,538 |
| 11 | 121 | $186,276 | $51,311 | $134,965 | $28,503,573 |
| 11 | 122 | $186,276 | $51,069 | $135,207 | $28,368,366 |
| 11 | 123 | $186,276 | $50,827 | $135,450 | $28,232,916 |
| 11 | 124 | $186,276 | $50,584 | $135,692 | $28,097,224 |
| 11 | 125 | $186,276 | $50,341 | $135,935 | $27,961,289 |
| 11 | 126 | $186,276 | $50,097 | $136,179 | $27,825,110 |
| 11 | 127 | $186,276 | $49,853 | $136,423 | $27,688,687 |
| 11 | 128 | $186,276 | $49,609 | $136,667 | $27,552,019 |
| 11 | 129 | $186,276 | $49,364 | $136,912 | $27,415,107 |
| 11 | 130 | $186,276 | $49,119 | $137,157 | $27,277,950 |
| 11 | 131 | $186,276 | $48,873 | $137,403 | $27,140,547 |
| 11 | 132 | $186,276 | $48,627 | $137,649 | $27,002,897 |
| 12 | 133 | $186,276 | $48,380 | $137,896 | $26,865,001 |
| 12 | 134 | $186,276 | $48,133 | $138,143 | $26,726,858 |
| 12 | 135 | $186,276 | $47,886 | $138,391 | $26,588,468 |
| 12 | 136 | $186,276 | $47,638 | $138,639 | $26,449,829 |
| 12 | 137 | $186,276 | $47,389 | $138,887 | $26,310,942 |
| 12 | 138 | $186,276 | $47,140 | $139,136 | $26,171,806 |
| 12 | 139 | $186,276 | $46,891 | $139,385 | $26,032,421 |
| 12 | 140 | $186,276 | $46,641 | $139,635 | $25,892,787 |
| 12 | 141 | $186,276 | $46,391 | $139,885 | $25,752,902 |
| 12 | 142 | $186,276 | $46,141 | $140,136 | $25,612,766 |
| 12 | 143 | $186,276 | $45,890 | $140,387 | $25,472,379 |
| 12 | 144 | $186,276 | $45,638 | $140,638 | $25,331,741 |
| 13 | 145 | $186,276 | $45,386 | $140,890 | $25,190,851 |
| 13 | 146 | $186,276 | $45,134 | $141,143 | $25,049,708 |
| 13 | 147 | $186,276 | $44,881 | $141,395 | $24,908,313 |
| 13 | 148 | $186,276 | $44,627 | $141,649 | $24,766,664 |
| 13 | 149 | $186,276 | $44,374 | $141,903 | $24,624,762 |
| 13 | 150 | $186,276 | $44,119 | $142,157 | $24,482,605 |
| 13 | 151 | $186,276 | $43,865 | $142,412 | $24,340,193 |
| 13 | 152 | $186,276 | $43,610 | $142,667 | $24,197,526 |
| 13 | 153 | $186,276 | $43,354 | $142,922 | $24,054,604 |
| 13 | 154 | $186,276 | $43,098 | $143,178 | $23,911,426 |
| 13 | 155 | $186,276 | $42,841 | $143,435 | $23,767,991 |
| 13 | 156 | $186,276 | $42,584 | $143,692 | $23,624,299 |
| 14 | 157 | $186,276 | $42,327 | $143,949 | $23,480,350 |
| 14 | 158 | $186,276 | $42,069 | $144,207 | $23,336,142 |
| 14 | 159 | $186,276 | $41,811 | $144,466 | $23,191,677 |
| 14 | 160 | $186,276 | $41,552 | $144,724 | $23,046,952 |
| 14 | 161 | $186,276 | $41,292 | $144,984 | $22,901,969 |
| 14 | 162 | $186,276 | $41,033 | $145,244 | $22,756,725 |
| 14 | 163 | $186,276 | $40,772 | $145,504 | $22,611,221 |
| 14 | 164 | $186,276 | $40,512 | $145,764 | $22,465,457 |
| 14 | 165 | $186,276 | $40,251 | $146,026 | $22,319,431 |
| 14 | 166 | $186,276 | $39,989 | $146,287 | $22,173,144 |
| 14 | 167 | $186,276 | $39,727 | $146,549 | $22,026,595 |
| 14 | 168 | $186,276 | $39,464 | $146,812 | $21,879,783 |
| 15 | 169 | $186,276 | $39,201 | $147,075 | $21,732,708 |
| 15 | 170 | $186,276 | $38,938 | $147,338 | $21,585,370 |
| 15 | 171 | $186,276 | $38,674 | $147,602 | $21,437,767 |
| 15 | 172 | $186,276 | $38,409 | $147,867 | $21,289,900 |
| 15 | 173 | $186,276 | $38,144 | $148,132 | $21,141,769 |
| 15 | 174 | $186,276 | $37,879 | $148,397 | $20,993,371 |
| 15 | 175 | $186,276 | $37,613 | $148,663 | $20,844,708 |
| 15 | 176 | $186,276 | $37,347 | $148,929 | $20,695,779 |
| 15 | 177 | $186,276 | $37,080 | $149,196 | $20,546,583 |
| 15 | 178 | $186,276 | $36,813 | $149,464 | $20,397,119 |
| 15 | 179 | $186,276 | $36,545 | $149,731 | $20,247,388 |
| 15 | 180 | $186,276 | $36,277 | $150,000 | $20,097,388 |
| 16 | 181 | $186,276 | $36,008 | $150,268 | $19,947,120 |
| 16 | 182 | $186,276 | $35,739 | $150,538 | $19,796,582 |
| 16 | 183 | $186,276 | $35,469 | $150,807 | $19,645,775 |
| 16 | 184 | $186,276 | $35,199 | $151,078 | $19,494,697 |
| 16 | 185 | $186,276 | $34,928 | $151,348 | $19,343,349 |
| 16 | 186 | $186,276 | $34,657 | $151,619 | $19,191,730 |
| 16 | 187 | $186,276 | $34,385 | $151,891 | $19,039,839 |
| 16 | 188 | $186,276 | $34,113 | $152,163 | $18,887,675 |
| 16 | 189 | $186,276 | $33,840 | $152,436 | $18,735,240 |
| 16 | 190 | $186,276 | $33,567 | $152,709 | $18,582,531 |
| 16 | 191 | $186,276 | $33,294 | $152,982 | $18,429,548 |
| 16 | 192 | $186,276 | $33,020 | $153,257 | $18,276,292 |
| 17 | 193 | $186,276 | $32,745 | $153,531 | $18,122,761 |
| 17 | 194 | $186,276 | $32,470 | $153,806 | $17,968,954 |
| 17 | 195 | $186,276 | $32,194 | $154,082 | $17,814,872 |
| 17 | 196 | $186,276 | $31,918 | $154,358 | $17,660,515 |
| 17 | 197 | $186,276 | $31,642 | $154,634 | $17,505,880 |
| 17 | 198 | $186,276 | $31,365 | $154,911 | $17,350,969 |
| 17 | 199 | $186,276 | $31,087 | $155,189 | $17,195,780 |
| 17 | 200 | $186,276 | $30,809 | $155,467 | $17,040,312 |
| 17 | 201 | $186,276 | $30,531 | $155,746 | $16,884,567 |
| 17 | 202 | $186,276 | $30,252 | $156,025 | $16,728,542 |
| 17 | 203 | $186,276 | $29,972 | $156,304 | $16,572,238 |
| 17 | 204 | $186,276 | $29,692 | $156,584 | $16,415,654 |
| 18 | 205 | $186,276 | $29,411 | $156,865 | $16,258,789 |
| 18 | 206 | $186,276 | $29,130 | $157,146 | $16,101,643 |
| 18 | 207 | $186,276 | $28,849 | $157,427 | $15,944,216 |
| 18 | 208 | $186,276 | $28,567 | $157,709 | $15,786,506 |
| 18 | 209 | $186,276 | $28,284 | $157,992 | $15,628,514 |
| 18 | 210 | $186,276 | $28,001 | $158,275 | $15,470,239 |
| 18 | 211 | $186,276 | $27,718 | $158,559 | $15,311,680 |
| 18 | 212 | $186,276 | $27,433 | $158,843 | $15,152,837 |
| 18 | 213 | $186,276 | $27,149 | $159,127 | $14,993,710 |
| 18 | 214 | $186,276 | $26,864 | $159,412 | $14,834,298 |
| 18 | 215 | $186,276 | $26,578 | $159,698 | $14,674,600 |
| 18 | 216 | $186,276 | $26,292 | $159,984 | $14,514,615 |
| 19 | 217 | $186,276 | $26,005 | $160,271 | $14,354,344 |
| 19 | 218 | $186,276 | $25,718 | $160,558 | $14,193,786 |
| 19 | 219 | $186,276 | $25,431 | $160,846 | $14,032,941 |
| 19 | 220 | $186,276 | $25,142 | $161,134 | $13,871,807 |
| 19 | 221 | $186,276 | $24,854 | $161,423 | $13,710,384 |
| 19 | 222 | $186,276 | $24,564 | $161,712 | $13,548,673 |
| 19 | 223 | $186,276 | $24,275 | $162,001 | $13,386,671 |
| 19 | 224 | $186,276 | $23,984 | $162,292 | $13,224,379 |
| 19 | 225 | $186,276 | $23,694 | $162,583 | $13,061,797 |
| 19 | 226 | $186,276 | $23,402 | $162,874 | $12,898,923 |
| 19 | 227 | $186,276 | $23,111 | $163,166 | $12,735,757 |
| 19 | 228 | $186,276 | $22,818 | $163,458 | $12,572,299 |
| 20 | 229 | $186,276 | $22,525 | $163,751 | $12,408,549 |
| 20 | 230 | $186,276 | $22,232 | $164,044 | $12,244,504 |
| 20 | 231 | $186,276 | $21,938 | $164,338 | $12,080,166 |
| 20 | 232 | $186,276 | $21,644 | $164,633 | $11,915,534 |
| 20 | 233 | $186,276 | $21,349 | $164,928 | $11,750,606 |
| 20 | 234 | $186,276 | $21,053 | $165,223 | $11,585,383 |
| 20 | 235 | $186,276 | $20,757 | $165,519 | $11,419,864 |
| 20 | 236 | $186,276 | $20,461 | $165,816 | $11,254,049 |
| 20 | 237 | $186,276 | $20,164 | $166,113 | $11,087,936 |
| 20 | 238 | $186,276 | $19,866 | $166,410 | $10,921,526 |
| 20 | 239 | $186,276 | $19,568 | $166,708 | $10,754,817 |
| 20 | 240 | $186,276 | $19,269 | $167,007 | $10,587,810 |
| 21 | 241 | $186,276 | $18,970 | $167,306 | $10,420,504 |
| 21 | 242 | $186,276 | $18,670 | $167,606 | $10,252,897 |
| 21 | 243 | $186,276 | $18,370 | $167,906 | $10,084,991 |
| 21 | 244 | $186,276 | $18,069 | $168,207 | $9,916,784 |
| 21 | 245 | $186,276 | $17,768 | $168,509 | $9,748,275 |
| 21 | 246 | $186,276 | $17,466 | $168,811 | $9,579,465 |
| 21 | 247 | $186,276 | $17,163 | $169,113 | $9,410,352 |
| 21 | 248 | $186,276 | $16,860 | $169,416 | $9,240,936 |
| 21 | 249 | $186,276 | $16,557 | $169,720 | $9,071,216 |
| 21 | 250 | $186,276 | $16,253 | $170,024 | $8,901,192 |
| 21 | 251 | $186,276 | $15,948 | $170,328 | $8,730,864 |
| 21 | 252 | $186,276 | $15,643 | $170,633 | $8,560,231 |
| 22 | 253 | $186,276 | $15,337 | $170,939 | $8,389,292 |
| 22 | 254 | $186,276 | $15,031 | $171,245 | $8,218,046 |
| 22 | 255 | $186,276 | $14,724 | $171,552 | $8,046,494 |
| 22 | 256 | $186,276 | $14,417 | $171,860 | $7,874,635 |
| 22 | 257 | $186,276 | $14,109 | $172,167 | $7,702,467 |
| 22 | 258 | $186,276 | $13,800 | $172,476 | $7,529,991 |
| 22 | 259 | $186,276 | $13,491 | $172,785 | $7,357,206 |
| 22 | 260 | $186,276 | $13,182 | $173,095 | $7,184,112 |
| 22 | 261 | $186,276 | $12,872 | $173,405 | $7,010,707 |
| 22 | 262 | $186,276 | $12,561 | $173,715 | $6,836,992 |
| 22 | 263 | $186,276 | $12,250 | $174,027 | $6,662,965 |
| 22 | 264 | $186,276 | $11,938 | $174,338 | $6,488,627 |
| 23 | 265 | $186,276 | $11,625 | $174,651 | $6,313,976 |
| 23 | 266 | $186,276 | $11,313 | $174,964 | $6,139,012 |
| 23 | 267 | $186,276 | $10,999 | $175,277 | $5,963,735 |
| 23 | 268 | $186,276 | $10,685 | $175,591 | $5,788,144 |
| 23 | 269 | $186,276 | $10,370 | $175,906 | $5,612,238 |
| 23 | 270 | $186,276 | $10,055 | $176,221 | $5,436,017 |
| 23 | 271 | $186,276 | $9,740 | $176,537 | $5,259,481 |
| 23 | 272 | $186,276 | $9,423 | $176,853 | $5,082,628 |
| 23 | 273 | $186,276 | $9,106 | $177,170 | $4,905,458 |
| 23 | 274 | $186,276 | $8,789 | $177,487 | $4,727,970 |
| 23 | 275 | $186,276 | $8,471 | $177,805 | $4,550,165 |
| 23 | 276 | $186,276 | $8,152 | $178,124 | $4,372,041 |
| 24 | 277 | $186,276 | $7,833 | $178,443 | $4,193,598 |
| 24 | 278 | $186,276 | $7,514 | $178,763 | $4,014,836 |
| 24 | 279 | $186,276 | $7,193 | $179,083 | $3,835,753 |
| 24 | 280 | $186,276 | $6,872 | $179,404 | $3,656,349 |
| 24 | 281 | $186,276 | $6,551 | $179,725 | $3,476,624 |
| 24 | 282 | $186,276 | $6,229 | $180,047 | $3,296,577 |
| 24 | 283 | $186,276 | $5,906 | $180,370 | $3,116,207 |
| 24 | 284 | $186,276 | $5,583 | $180,693 | $2,935,514 |
| 24 | 285 | $186,276 | $5,259 | $181,017 | $2,754,497 |
| 24 | 286 | $186,276 | $4,935 | $181,341 | $2,573,156 |
| 24 | 287 | $186,276 | $4,610 | $181,666 | $2,391,490 |
| 24 | 288 | $186,276 | $4,285 | $181,991 | $2,209,498 |
| 25 | 289 | $186,276 | $3,959 | $182,318 | $2,027,181 |
| 25 | 290 | $186,276 | $3,632 | $182,644 | $1,844,537 |
| 25 | 291 | $186,276 | $3,305 | $182,971 | $1,661,565 |
| 25 | 292 | $186,276 | $2,977 | $183,299 | $1,478,266 |
| 25 | 293 | $186,276 | $2,649 | $183,628 | $1,294,639 |
| 25 | 294 | $186,276 | $2,320 | $183,957 | $1,110,682 |
| 25 | 295 | $186,276 | $1,990 | $184,286 | $926,396 |
| 25 | 296 | $186,276 | $1,660 | $184,616 | $741,779 |
| 25 | 297 | $186,276 | $1,329 | $184,947 | $556,832 |
| 25 | 298 | $186,276 | $998 | $185,279 | $371,554 |
| 25 | 299 | $186,276 | $666 | $185,610 | $185,943 |
| 25 | 300 | $186,276 | $333 | $185,943 | $0 |
