首期 (港幣)
$34,000,000
每月還款 (港幣)
$219,909
總貸款額 (港幣)
$51,000,000
+
總利息 (港幣)
$14,972,821
=
總還款額 (港幣)
$65,972,821
| 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 | $219,909 | $91,375 | $128,534 | $50,871,466 |
| 1 | 2 | $219,909 | $91,145 | $128,765 | $50,742,701 |
| 1 | 3 | $219,909 | $90,914 | $128,995 | $50,613,706 |
| 1 | 4 | $219,909 | $90,683 | $129,227 | $50,484,479 |
| 1 | 5 | $219,909 | $90,451 | $129,458 | $50,355,021 |
| 1 | 6 | $219,909 | $90,219 | $129,690 | $50,225,331 |
| 1 | 7 | $219,909 | $89,987 | $129,922 | $50,095,409 |
| 1 | 8 | $219,909 | $89,754 | $130,155 | $49,965,253 |
| 1 | 9 | $219,909 | $89,521 | $130,388 | $49,834,865 |
| 1 | 10 | $219,909 | $89,287 | $130,622 | $49,704,243 |
| 1 | 11 | $219,909 | $89,053 | $130,856 | $49,573,387 |
| 1 | 12 | $219,909 | $88,819 | $131,090 | $49,442,297 |
| 2 | 13 | $219,909 | $88,584 | $131,325 | $49,310,972 |
| 2 | 14 | $219,909 | $88,349 | $131,561 | $49,179,411 |
| 2 | 15 | $219,909 | $88,113 | $131,796 | $49,047,615 |
| 2 | 16 | $219,909 | $87,877 | $132,032 | $48,915,582 |
| 2 | 17 | $219,909 | $87,640 | $132,269 | $48,783,313 |
| 2 | 18 | $219,909 | $87,403 | $132,506 | $48,650,807 |
| 2 | 19 | $219,909 | $87,166 | $132,743 | $48,518,064 |
| 2 | 20 | $219,909 | $86,928 | $132,981 | $48,385,083 |
| 2 | 21 | $219,909 | $86,690 | $133,219 | $48,251,863 |
| 2 | 22 | $219,909 | $86,451 | $133,458 | $48,118,405 |
| 2 | 23 | $219,909 | $86,212 | $133,697 | $47,984,708 |
| 2 | 24 | $219,909 | $85,973 | $133,937 | $47,850,771 |
| 3 | 25 | $219,909 | $85,733 | $134,177 | $47,716,594 |
| 3 | 26 | $219,909 | $85,492 | $134,417 | $47,582,177 |
| 3 | 27 | $219,909 | $85,251 | $134,658 | $47,447,519 |
| 3 | 28 | $219,909 | $85,010 | $134,899 | $47,312,620 |
| 3 | 29 | $219,909 | $84,768 | $135,141 | $47,177,479 |
| 3 | 30 | $219,909 | $84,526 | $135,383 | $47,042,096 |
| 3 | 31 | $219,909 | $84,284 | $135,626 | $46,906,470 |
| 3 | 32 | $219,909 | $84,041 | $135,869 | $46,770,602 |
| 3 | 33 | $219,909 | $83,797 | $136,112 | $46,634,489 |
| 3 | 34 | $219,909 | $83,553 | $136,356 | $46,498,134 |
| 3 | 35 | $219,909 | $83,309 | $136,600 | $46,361,533 |
| 3 | 36 | $219,909 | $83,064 | $136,845 | $46,224,688 |
| 4 | 37 | $219,909 | $82,819 | $137,090 | $46,087,598 |
| 4 | 38 | $219,909 | $82,574 | $137,336 | $45,950,262 |
| 4 | 39 | $219,909 | $82,328 | $137,582 | $45,812,680 |
| 4 | 40 | $219,909 | $82,081 | $137,828 | $45,674,852 |
| 4 | 41 | $219,909 | $81,834 | $138,075 | $45,536,777 |
| 4 | 42 | $219,909 | $81,587 | $138,323 | $45,398,454 |
| 4 | 43 | $219,909 | $81,339 | $138,571 | $45,259,884 |
| 4 | 44 | $219,909 | $81,091 | $138,819 | $45,121,065 |
| 4 | 45 | $219,909 | $80,842 | $139,067 | $44,981,997 |
| 4 | 46 | $219,909 | $80,593 | $139,317 | $44,842,681 |
| 4 | 47 | $219,909 | $80,343 | $139,566 | $44,703,114 |
| 4 | 48 | $219,909 | $80,093 | $139,816 | $44,563,298 |
| 5 | 49 | $219,909 | $79,843 | $140,067 | $44,423,231 |
| 5 | 50 | $219,909 | $79,592 | $140,318 | $44,282,914 |
| 5 | 51 | $219,909 | $79,340 | $140,569 | $44,142,344 |
| 5 | 52 | $219,909 | $79,088 | $140,821 | $44,001,523 |
| 5 | 53 | $219,909 | $78,836 | $141,073 | $43,860,450 |
| 5 | 54 | $219,909 | $78,583 | $141,326 | $43,719,124 |
| 5 | 55 | $219,909 | $78,330 | $141,579 | $43,577,545 |
| 5 | 56 | $219,909 | $78,076 | $141,833 | $43,435,712 |
| 5 | 57 | $219,909 | $77,822 | $142,087 | $43,293,625 |
| 5 | 58 | $219,909 | $77,568 | $142,342 | $43,151,283 |
| 5 | 59 | $219,909 | $77,313 | $142,597 | $43,008,686 |
| 5 | 60 | $219,909 | $77,057 | $142,852 | $42,865,834 |
| 6 | 61 | $219,909 | $76,801 | $143,108 | $42,722,726 |
| 6 | 62 | $219,909 | $76,545 | $143,365 | $42,579,361 |
| 6 | 63 | $219,909 | $76,288 | $143,621 | $42,435,740 |
| 6 | 64 | $219,909 | $76,031 | $143,879 | $42,291,861 |
| 6 | 65 | $219,909 | $75,773 | $144,136 | $42,147,725 |
| 6 | 66 | $219,909 | $75,515 | $144,395 | $42,003,330 |
| 6 | 67 | $219,909 | $75,256 | $144,653 | $41,858,677 |
| 6 | 68 | $219,909 | $74,997 | $144,913 | $41,713,764 |
| 6 | 69 | $219,909 | $74,737 | $145,172 | $41,568,592 |
| 6 | 70 | $219,909 | $74,477 | $145,432 | $41,423,159 |
| 6 | 71 | $219,909 | $74,216 | $145,693 | $41,277,467 |
| 6 | 72 | $219,909 | $73,955 | $145,954 | $41,131,513 |
| 7 | 73 | $219,909 | $73,694 | $146,215 | $40,985,297 |
| 7 | 74 | $219,909 | $73,432 | $146,477 | $40,838,820 |
| 7 | 75 | $219,909 | $73,170 | $146,740 | $40,692,080 |
| 7 | 76 | $219,909 | $72,907 | $147,003 | $40,545,077 |
| 7 | 77 | $219,909 | $72,643 | $147,266 | $40,397,811 |
| 7 | 78 | $219,909 | $72,379 | $147,530 | $40,250,281 |
| 7 | 79 | $219,909 | $72,115 | $147,794 | $40,102,487 |
| 7 | 80 | $219,909 | $71,850 | $148,059 | $39,954,428 |
| 7 | 81 | $219,909 | $71,585 | $148,324 | $39,806,103 |
| 7 | 82 | $219,909 | $71,319 | $148,590 | $39,657,513 |
| 7 | 83 | $219,909 | $71,053 | $148,856 | $39,508,657 |
| 7 | 84 | $219,909 | $70,786 | $149,123 | $39,359,534 |
| 8 | 85 | $219,909 | $70,519 | $149,390 | $39,210,143 |
| 8 | 86 | $219,909 | $70,252 | $149,658 | $39,060,486 |
| 8 | 87 | $219,909 | $69,983 | $149,926 | $38,910,559 |
| 8 | 88 | $219,909 | $69,715 | $150,195 | $38,760,365 |
| 8 | 89 | $219,909 | $69,446 | $150,464 | $38,609,901 |
| 8 | 90 | $219,909 | $69,176 | $150,733 | $38,459,168 |
| 8 | 91 | $219,909 | $68,906 | $151,003 | $38,308,164 |
| 8 | 92 | $219,909 | $68,635 | $151,274 | $38,156,890 |
| 8 | 93 | $219,909 | $68,364 | $151,545 | $38,005,345 |
| 8 | 94 | $219,909 | $68,093 | $151,816 | $37,853,529 |
| 8 | 95 | $219,909 | $67,821 | $152,088 | $37,701,440 |
| 8 | 96 | $219,909 | $67,548 | $152,361 | $37,549,079 |
| 9 | 97 | $219,909 | $67,275 | $152,634 | $37,396,445 |
| 9 | 98 | $219,909 | $67,002 | $152,907 | $37,243,538 |
| 9 | 99 | $219,909 | $66,728 | $153,181 | $37,090,357 |
| 9 | 100 | $219,909 | $66,454 | $153,456 | $36,936,901 |
| 9 | 101 | $219,909 | $66,179 | $153,731 | $36,783,170 |
| 9 | 102 | $219,909 | $65,903 | $154,006 | $36,629,164 |
| 9 | 103 | $219,909 | $65,627 | $154,282 | $36,474,882 |
| 9 | 104 | $219,909 | $65,351 | $154,559 | $36,320,323 |
| 9 | 105 | $219,909 | $65,074 | $154,835 | $36,165,488 |
| 9 | 106 | $219,909 | $64,796 | $155,113 | $36,010,375 |
| 9 | 107 | $219,909 | $64,519 | $155,391 | $35,854,984 |
| 9 | 108 | $219,909 | $64,240 | $155,669 | $35,699,315 |
| 10 | 109 | $219,909 | $63,961 | $155,948 | $35,543,367 |
| 10 | 110 | $219,909 | $63,682 | $156,228 | $35,387,139 |
| 10 | 111 | $219,909 | $63,402 | $156,507 | $35,230,632 |
| 10 | 112 | $219,909 | $63,122 | $156,788 | $35,073,844 |
| 10 | 113 | $219,909 | $62,841 | $157,069 | $34,916,775 |
| 10 | 114 | $219,909 | $62,559 | $157,350 | $34,759,425 |
| 10 | 115 | $219,909 | $62,277 | $157,632 | $34,601,793 |
| 10 | 116 | $219,909 | $61,995 | $157,915 | $34,443,878 |
| 10 | 117 | $219,909 | $61,712 | $158,197 | $34,285,681 |
| 10 | 118 | $219,909 | $61,429 | $158,481 | $34,127,200 |
| 10 | 119 | $219,909 | $61,145 | $158,765 | $33,968,435 |
| 10 | 120 | $219,909 | $60,860 | $159,049 | $33,809,386 |
| 11 | 121 | $219,909 | $60,575 | $159,334 | $33,650,051 |
| 11 | 122 | $219,909 | $60,290 | $159,620 | $33,490,432 |
| 11 | 123 | $219,909 | $60,004 | $159,906 | $33,330,526 |
| 11 | 124 | $219,909 | $59,717 | $160,192 | $33,170,334 |
| 11 | 125 | $219,909 | $59,430 | $160,479 | $33,009,855 |
| 11 | 126 | $219,909 | $59,143 | $160,767 | $32,849,088 |
| 11 | 127 | $219,909 | $58,855 | $161,055 | $32,688,033 |
| 11 | 128 | $219,909 | $58,566 | $161,343 | $32,526,690 |
| 11 | 129 | $219,909 | $58,277 | $161,632 | $32,365,057 |
| 11 | 130 | $219,909 | $57,987 | $161,922 | $32,203,135 |
| 11 | 131 | $219,909 | $57,697 | $162,212 | $32,040,923 |
| 11 | 132 | $219,909 | $57,407 | $162,503 | $31,878,420 |
| 12 | 133 | $219,909 | $57,116 | $162,794 | $31,715,626 |
| 12 | 134 | $219,909 | $56,824 | $163,086 | $31,552,541 |
| 12 | 135 | $219,909 | $56,532 | $163,378 | $31,389,163 |
| 12 | 136 | $219,909 | $56,239 | $163,670 | $31,225,493 |
| 12 | 137 | $219,909 | $55,946 | $163,964 | $31,061,529 |
| 12 | 138 | $219,909 | $55,652 | $164,257 | $30,897,271 |
| 12 | 139 | $219,909 | $55,358 | $164,552 | $30,732,720 |
| 12 | 140 | $219,909 | $55,063 | $164,847 | $30,567,873 |
| 12 | 141 | $219,909 | $54,767 | $165,142 | $30,402,731 |
| 12 | 142 | $219,909 | $54,472 | $165,438 | $30,237,293 |
| 12 | 143 | $219,909 | $54,175 | $165,734 | $30,071,559 |
| 12 | 144 | $219,909 | $53,878 | $166,031 | $29,905,528 |
| 13 | 145 | $219,909 | $53,581 | $166,329 | $29,739,199 |
| 13 | 146 | $219,909 | $53,283 | $166,627 | $29,572,572 |
| 13 | 147 | $219,909 | $52,984 | $166,925 | $29,405,647 |
| 13 | 148 | $219,909 | $52,685 | $167,224 | $29,238,423 |
| 13 | 149 | $219,909 | $52,386 | $167,524 | $29,070,899 |
| 13 | 150 | $219,909 | $52,085 | $167,824 | $28,903,075 |
| 13 | 151 | $219,909 | $51,785 | $168,125 | $28,734,950 |
| 13 | 152 | $219,909 | $51,483 | $168,426 | $28,566,524 |
| 13 | 153 | $219,909 | $51,182 | $168,728 | $28,397,797 |
| 13 | 154 | $219,909 | $50,879 | $169,030 | $28,228,767 |
| 13 | 155 | $219,909 | $50,577 | $169,333 | $28,059,434 |
| 13 | 156 | $219,909 | $50,273 | $169,636 | $27,889,797 |
| 14 | 157 | $219,909 | $49,969 | $169,940 | $27,719,857 |
| 14 | 158 | $219,909 | $49,665 | $170,245 | $27,549,613 |
| 14 | 159 | $219,909 | $49,360 | $170,550 | $27,379,063 |
| 14 | 160 | $219,909 | $49,054 | $170,855 | $27,208,208 |
| 14 | 161 | $219,909 | $48,748 | $171,161 | $27,037,046 |
| 14 | 162 | $219,909 | $48,441 | $171,468 | $26,865,578 |
| 14 | 163 | $219,909 | $48,134 | $171,775 | $26,693,803 |
| 14 | 164 | $219,909 | $47,826 | $172,083 | $26,521,720 |
| 14 | 165 | $219,909 | $47,518 | $172,391 | $26,349,329 |
| 14 | 166 | $219,909 | $47,209 | $172,700 | $26,176,629 |
| 14 | 167 | $219,909 | $46,900 | $173,010 | $26,003,619 |
| 14 | 168 | $219,909 | $46,590 | $173,320 | $25,830,299 |
| 15 | 169 | $219,909 | $46,279 | $173,630 | $25,656,669 |
| 15 | 170 | $219,909 | $45,968 | $173,941 | $25,482,728 |
| 15 | 171 | $219,909 | $45,657 | $174,253 | $25,308,475 |
| 15 | 172 | $219,909 | $45,344 | $174,565 | $25,133,910 |
| 15 | 173 | $219,909 | $45,032 | $174,878 | $24,959,032 |
| 15 | 174 | $219,909 | $44,718 | $175,191 | $24,783,841 |
| 15 | 175 | $219,909 | $44,404 | $175,505 | $24,608,336 |
| 15 | 176 | $219,909 | $44,090 | $175,819 | $24,432,517 |
| 15 | 177 | $219,909 | $43,775 | $176,134 | $24,256,382 |
| 15 | 178 | $219,909 | $43,459 | $176,450 | $24,079,932 |
| 15 | 179 | $219,909 | $43,143 | $176,766 | $23,903,166 |
| 15 | 180 | $219,909 | $42,827 | $177,083 | $23,726,083 |
| 16 | 181 | $219,909 | $42,509 | $177,400 | $23,548,683 |
| 16 | 182 | $219,909 | $42,191 | $177,718 | $23,370,965 |
| 16 | 183 | $219,909 | $41,873 | $178,036 | $23,192,929 |
| 16 | 184 | $219,909 | $41,554 | $178,355 | $23,014,573 |
| 16 | 185 | $219,909 | $41,234 | $178,675 | $22,835,898 |
| 16 | 186 | $219,909 | $40,914 | $178,995 | $22,656,903 |
| 16 | 187 | $219,909 | $40,594 | $179,316 | $22,477,587 |
| 16 | 188 | $219,909 | $40,272 | $179,637 | $22,297,950 |
| 16 | 189 | $219,909 | $39,950 | $179,959 | $22,117,991 |
| 16 | 190 | $219,909 | $39,628 | $180,281 | $21,937,710 |
| 16 | 191 | $219,909 | $39,305 | $180,604 | $21,757,106 |
| 16 | 192 | $219,909 | $38,981 | $180,928 | $21,576,178 |
| 17 | 193 | $219,909 | $38,657 | $181,252 | $21,394,926 |
| 17 | 194 | $219,909 | $38,333 | $181,577 | $21,213,349 |
| 17 | 195 | $219,909 | $38,007 | $181,902 | $21,031,447 |
| 17 | 196 | $219,909 | $37,681 | $182,228 | $20,849,219 |
| 17 | 197 | $219,909 | $37,355 | $182,555 | $20,666,664 |
| 17 | 198 | $219,909 | $37,028 | $182,882 | $20,483,782 |
| 17 | 199 | $219,909 | $36,700 | $183,209 | $20,300,573 |
| 17 | 200 | $219,909 | $36,372 | $183,538 | $20,117,036 |
| 17 | 201 | $219,909 | $36,043 | $183,866 | $19,933,169 |
| 17 | 202 | $219,909 | $35,714 | $184,196 | $19,748,973 |
| 17 | 203 | $219,909 | $35,384 | $184,526 | $19,564,448 |
| 17 | 204 | $219,909 | $35,053 | $184,856 | $19,379,591 |
| 18 | 205 | $219,909 | $34,722 | $185,188 | $19,194,403 |
| 18 | 206 | $219,909 | $34,390 | $185,519 | $19,008,884 |
| 18 | 207 | $219,909 | $34,058 | $185,852 | $18,823,032 |
| 18 | 208 | $219,909 | $33,725 | $186,185 | $18,636,847 |
| 18 | 209 | $219,909 | $33,391 | $186,518 | $18,450,329 |
| 18 | 210 | $219,909 | $33,057 | $186,853 | $18,263,476 |
| 18 | 211 | $219,909 | $32,722 | $187,187 | $18,076,289 |
| 18 | 212 | $219,909 | $32,387 | $187,523 | $17,888,766 |
| 18 | 213 | $219,909 | $32,051 | $187,859 | $17,700,908 |
| 18 | 214 | $219,909 | $31,714 | $188,195 | $17,512,712 |
| 18 | 215 | $219,909 | $31,377 | $188,532 | $17,324,180 |
| 18 | 216 | $219,909 | $31,039 | $188,870 | $17,135,310 |
| 19 | 217 | $219,909 | $30,701 | $189,209 | $16,946,101 |
| 19 | 218 | $219,909 | $30,362 | $189,548 | $16,756,553 |
| 19 | 219 | $219,909 | $30,022 | $189,887 | $16,566,666 |
| 19 | 220 | $219,909 | $29,682 | $190,227 | $16,376,439 |
| 19 | 221 | $219,909 | $29,341 | $190,568 | $16,185,871 |
| 19 | 222 | $219,909 | $29,000 | $190,910 | $15,994,961 |
| 19 | 223 | $219,909 | $28,658 | $191,252 | $15,803,709 |
| 19 | 224 | $219,909 | $28,315 | $191,594 | $15,612,115 |
| 19 | 225 | $219,909 | $27,972 | $191,938 | $15,420,177 |
| 19 | 226 | $219,909 | $27,628 | $192,282 | $15,227,895 |
| 19 | 227 | $219,909 | $27,283 | $192,626 | $15,035,269 |
| 19 | 228 | $219,909 | $26,938 | $192,971 | $14,842,298 |
| 20 | 229 | $219,909 | $26,592 | $193,317 | $14,648,981 |
| 20 | 230 | $219,909 | $26,246 | $193,663 | $14,455,318 |
| 20 | 231 | $219,909 | $25,899 | $194,010 | $14,261,307 |
| 20 | 232 | $219,909 | $25,552 | $194,358 | $14,066,950 |
| 20 | 233 | $219,909 | $25,203 | $194,706 | $13,872,243 |
| 20 | 234 | $219,909 | $24,854 | $195,055 | $13,677,188 |
| 20 | 235 | $219,909 | $24,505 | $195,404 | $13,481,784 |
| 20 | 236 | $219,909 | $24,155 | $195,755 | $13,286,030 |
| 20 | 237 | $219,909 | $23,804 | $196,105 | $13,089,924 |
| 20 | 238 | $219,909 | $23,453 | $196,457 | $12,893,468 |
| 20 | 239 | $219,909 | $23,101 | $196,809 | $12,696,659 |
| 20 | 240 | $219,909 | $22,748 | $197,161 | $12,499,498 |
| 21 | 241 | $219,909 | $22,395 | $197,514 | $12,301,983 |
| 21 | 242 | $219,909 | $22,041 | $197,868 | $12,104,115 |
| 21 | 243 | $219,909 | $21,687 | $198,223 | $11,905,892 |
| 21 | 244 | $219,909 | $21,331 | $198,578 | $11,707,314 |
| 21 | 245 | $219,909 | $20,976 | $198,934 | $11,508,380 |
| 21 | 246 | $219,909 | $20,619 | $199,290 | $11,309,090 |
| 21 | 247 | $219,909 | $20,262 | $199,647 | $11,109,443 |
| 21 | 248 | $219,909 | $19,904 | $200,005 | $10,909,438 |
| 21 | 249 | $219,909 | $19,546 | $200,363 | $10,709,074 |
| 21 | 250 | $219,909 | $19,187 | $200,722 | $10,508,352 |
| 21 | 251 | $219,909 | $18,827 | $201,082 | $10,307,270 |
| 21 | 252 | $219,909 | $18,467 | $201,442 | $10,105,828 |
| 22 | 253 | $219,909 | $18,106 | $201,803 | $9,904,025 |
| 22 | 254 | $219,909 | $17,745 | $202,165 | $9,701,860 |
| 22 | 255 | $219,909 | $17,382 | $202,527 | $9,499,333 |
| 22 | 256 | $219,909 | $17,020 | $202,890 | $9,296,444 |
| 22 | 257 | $219,909 | $16,656 | $203,253 | $9,093,190 |
| 22 | 258 | $219,909 | $16,292 | $203,617 | $8,889,573 |
| 22 | 259 | $219,909 | $15,927 | $203,982 | $8,685,591 |
| 22 | 260 | $219,909 | $15,562 | $204,348 | $8,481,243 |
| 22 | 261 | $219,909 | $15,196 | $204,714 | $8,276,529 |
| 22 | 262 | $219,909 | $14,829 | $205,081 | $8,071,448 |
| 22 | 263 | $219,909 | $14,461 | $205,448 | $7,866,000 |
| 22 | 264 | $219,909 | $14,093 | $205,816 | $7,660,184 |
| 23 | 265 | $219,909 | $13,724 | $206,185 | $7,453,999 |
| 23 | 266 | $219,909 | $13,355 | $206,554 | $7,247,445 |
| 23 | 267 | $219,909 | $12,985 | $206,924 | $7,040,521 |
| 23 | 268 | $219,909 | $12,614 | $207,295 | $6,833,225 |
| 23 | 269 | $219,909 | $12,243 | $207,667 | $6,625,559 |
| 23 | 270 | $219,909 | $11,871 | $208,039 | $6,417,520 |
| 23 | 271 | $219,909 | $11,498 | $208,411 | $6,209,109 |
| 23 | 272 | $219,909 | $11,125 | $208,785 | $6,000,324 |
| 23 | 273 | $219,909 | $10,751 | $209,159 | $5,791,165 |
| 23 | 274 | $219,909 | $10,376 | $209,534 | $5,581,632 |
| 23 | 275 | $219,909 | $10,000 | $209,909 | $5,371,723 |
| 23 | 276 | $219,909 | $9,624 | $210,285 | $5,161,438 |
| 24 | 277 | $219,909 | $9,248 | $210,662 | $4,950,776 |
| 24 | 278 | $219,909 | $8,870 | $211,039 | $4,739,737 |
| 24 | 279 | $219,909 | $8,492 | $211,417 | $4,528,319 |
| 24 | 280 | $219,909 | $8,113 | $211,796 | $4,316,523 |
| 24 | 281 | $219,909 | $7,734 | $212,176 | $4,104,348 |
| 24 | 282 | $219,909 | $7,354 | $212,556 | $3,891,792 |
| 24 | 283 | $219,909 | $6,973 | $212,937 | $3,678,855 |
| 24 | 284 | $219,909 | $6,591 | $213,318 | $3,465,537 |
| 24 | 285 | $219,909 | $6,209 | $213,700 | $3,251,837 |
| 24 | 286 | $219,909 | $5,826 | $214,083 | $3,037,753 |
| 24 | 287 | $219,909 | $5,443 | $214,467 | $2,823,287 |
| 24 | 288 | $219,909 | $5,058 | $214,851 | $2,608,436 |
| 25 | 289 | $219,909 | $4,673 | $215,236 | $2,393,200 |
| 25 | 290 | $219,909 | $4,288 | $215,622 | $2,177,578 |
| 25 | 291 | $219,909 | $3,901 | $216,008 | $1,961,570 |
| 25 | 292 | $219,909 | $3,514 | $216,395 | $1,745,175 |
| 25 | 293 | $219,909 | $3,127 | $216,783 | $1,528,393 |
| 25 | 294 | $219,909 | $2,738 | $217,171 | $1,311,222 |
| 25 | 295 | $219,909 | $2,349 | $217,560 | $1,093,662 |
| 25 | 296 | $219,909 | $1,959 | $217,950 | $875,712 |
| 25 | 297 | $219,909 | $1,569 | $218,340 | $657,371 |
| 25 | 298 | $219,909 | $1,178 | $218,732 | $438,640 |
| 25 | 299 | $219,909 | $786 | $219,124 | $219,516 |
| 25 | 300 | $219,909 | $393 | $219,516 | $0 |
