首期 (港幣)
$29,200,000
每月還款 (港幣)
$188,863
總貸款額 (港幣)
$43,800,000
+
總利息 (港幣)
$12,859,011
=
總還款額 (港幣)
$56,659,011
| 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 | $188,863 | $78,475 | $110,388 | $43,689,612 |
| 1 | 2 | $188,863 | $78,277 | $110,586 | $43,579,025 |
| 1 | 3 | $188,863 | $78,079 | $110,784 | $43,468,241 |
| 1 | 4 | $188,863 | $77,881 | $110,983 | $43,357,258 |
| 1 | 5 | $188,863 | $77,682 | $111,182 | $43,246,077 |
| 1 | 6 | $188,863 | $77,483 | $111,381 | $43,134,696 |
| 1 | 7 | $188,863 | $77,283 | $111,580 | $43,023,116 |
| 1 | 8 | $188,863 | $77,083 | $111,780 | $42,911,335 |
| 1 | 9 | $188,863 | $76,883 | $111,981 | $42,799,355 |
| 1 | 10 | $188,863 | $76,682 | $112,181 | $42,687,174 |
| 1 | 11 | $188,863 | $76,481 | $112,382 | $42,574,791 |
| 1 | 12 | $188,863 | $76,280 | $112,584 | $42,462,208 |
| 2 | 13 | $188,863 | $76,078 | $112,785 | $42,349,423 |
| 2 | 14 | $188,863 | $75,876 | $112,987 | $42,236,435 |
| 2 | 15 | $188,863 | $75,674 | $113,190 | $42,123,246 |
| 2 | 16 | $188,863 | $75,471 | $113,393 | $42,009,853 |
| 2 | 17 | $188,863 | $75,268 | $113,596 | $41,896,257 |
| 2 | 18 | $188,863 | $75,064 | $113,799 | $41,782,458 |
| 2 | 19 | $188,863 | $74,860 | $114,003 | $41,668,455 |
| 2 | 20 | $188,863 | $74,656 | $114,207 | $41,554,248 |
| 2 | 21 | $188,863 | $74,451 | $114,412 | $41,439,836 |
| 2 | 22 | $188,863 | $74,246 | $114,617 | $41,325,219 |
| 2 | 23 | $188,863 | $74,041 | $114,822 | $41,210,396 |
| 2 | 24 | $188,863 | $73,835 | $115,028 | $41,095,368 |
| 3 | 25 | $188,863 | $73,629 | $115,234 | $40,980,134 |
| 3 | 26 | $188,863 | $73,423 | $115,441 | $40,864,693 |
| 3 | 27 | $188,863 | $73,216 | $115,647 | $40,749,046 |
| 3 | 28 | $188,863 | $73,009 | $115,855 | $40,633,191 |
| 3 | 29 | $188,863 | $72,801 | $116,062 | $40,517,129 |
| 3 | 30 | $188,863 | $72,593 | $116,270 | $40,400,859 |
| 3 | 31 | $188,863 | $72,385 | $116,478 | $40,284,380 |
| 3 | 32 | $188,863 | $72,176 | $116,687 | $40,167,693 |
| 3 | 33 | $188,863 | $71,967 | $116,896 | $40,050,797 |
| 3 | 34 | $188,863 | $71,758 | $117,106 | $39,933,691 |
| 3 | 35 | $188,863 | $71,548 | $117,316 | $39,816,376 |
| 3 | 36 | $188,863 | $71,338 | $117,526 | $39,698,850 |
| 4 | 37 | $188,863 | $71,127 | $117,736 | $39,581,114 |
| 4 | 38 | $188,863 | $70,916 | $117,947 | $39,463,166 |
| 4 | 39 | $188,863 | $70,705 | $118,159 | $39,345,008 |
| 4 | 40 | $188,863 | $70,493 | $118,370 | $39,226,638 |
| 4 | 41 | $188,863 | $70,281 | $118,582 | $39,108,055 |
| 4 | 42 | $188,863 | $70,069 | $118,795 | $38,989,261 |
| 4 | 43 | $188,863 | $69,856 | $119,008 | $38,870,253 |
| 4 | 44 | $188,863 | $69,643 | $119,221 | $38,751,032 |
| 4 | 45 | $188,863 | $69,429 | $119,434 | $38,631,598 |
| 4 | 46 | $188,863 | $69,215 | $119,648 | $38,511,949 |
| 4 | 47 | $188,863 | $69,001 | $119,863 | $38,392,087 |
| 4 | 48 | $188,863 | $68,786 | $120,078 | $38,272,009 |
| 5 | 49 | $188,863 | $68,571 | $120,293 | $38,151,716 |
| 5 | 50 | $188,863 | $68,355 | $120,508 | $38,031,208 |
| 5 | 51 | $188,863 | $68,139 | $120,724 | $37,910,484 |
| 5 | 52 | $188,863 | $67,923 | $120,940 | $37,789,544 |
| 5 | 53 | $188,863 | $67,706 | $121,157 | $37,668,386 |
| 5 | 54 | $188,863 | $67,489 | $121,374 | $37,547,012 |
| 5 | 55 | $188,863 | $67,272 | $121,592 | $37,425,421 |
| 5 | 56 | $188,863 | $67,054 | $121,809 | $37,303,611 |
| 5 | 57 | $188,863 | $66,836 | $122,028 | $37,181,583 |
| 5 | 58 | $188,863 | $66,617 | $122,246 | $37,059,337 |
| 5 | 59 | $188,863 | $66,398 | $122,465 | $36,936,872 |
| 5 | 60 | $188,863 | $66,179 | $122,685 | $36,814,187 |
| 6 | 61 | $188,863 | $65,959 | $122,905 | $36,691,282 |
| 6 | 62 | $188,863 | $65,739 | $123,125 | $36,568,157 |
| 6 | 63 | $188,863 | $65,518 | $123,345 | $36,444,812 |
| 6 | 64 | $188,863 | $65,297 | $123,566 | $36,321,246 |
| 6 | 65 | $188,863 | $65,076 | $123,788 | $36,197,458 |
| 6 | 66 | $188,863 | $64,854 | $124,010 | $36,073,448 |
| 6 | 67 | $188,863 | $64,632 | $124,232 | $35,949,216 |
| 6 | 68 | $188,863 | $64,409 | $124,454 | $35,824,762 |
| 6 | 69 | $188,863 | $64,186 | $124,677 | $35,700,085 |
| 6 | 70 | $188,863 | $63,963 | $124,901 | $35,575,184 |
| 6 | 71 | $188,863 | $63,739 | $125,124 | $35,450,059 |
| 6 | 72 | $188,863 | $63,515 | $125,349 | $35,324,711 |
| 7 | 73 | $188,863 | $63,290 | $125,573 | $35,199,138 |
| 7 | 74 | $188,863 | $63,065 | $125,798 | $35,073,339 |
| 7 | 75 | $188,863 | $62,840 | $126,024 | $34,947,316 |
| 7 | 76 | $188,863 | $62,614 | $126,249 | $34,821,066 |
| 7 | 77 | $188,863 | $62,388 | $126,476 | $34,694,591 |
| 7 | 78 | $188,863 | $62,161 | $126,702 | $34,567,888 |
| 7 | 79 | $188,863 | $61,934 | $126,929 | $34,440,959 |
| 7 | 80 | $188,863 | $61,707 | $127,157 | $34,313,803 |
| 7 | 81 | $188,863 | $61,479 | $127,384 | $34,186,418 |
| 7 | 82 | $188,863 | $61,251 | $127,613 | $34,058,805 |
| 7 | 83 | $188,863 | $61,022 | $127,841 | $33,930,964 |
| 7 | 84 | $188,863 | $60,793 | $128,070 | $33,802,894 |
| 8 | 85 | $188,863 | $60,564 | $128,300 | $33,674,594 |
| 8 | 86 | $188,863 | $60,334 | $128,530 | $33,546,064 |
| 8 | 87 | $188,863 | $60,103 | $128,760 | $33,417,304 |
| 8 | 88 | $188,863 | $59,873 | $128,991 | $33,288,313 |
| 8 | 89 | $188,863 | $59,642 | $129,222 | $33,159,092 |
| 8 | 90 | $188,863 | $59,410 | $129,453 | $33,029,638 |
| 8 | 91 | $188,863 | $59,178 | $129,685 | $32,899,953 |
| 8 | 92 | $188,863 | $58,946 | $129,918 | $32,770,035 |
| 8 | 93 | $188,863 | $58,713 | $130,150 | $32,639,885 |
| 8 | 94 | $188,863 | $58,480 | $130,384 | $32,509,501 |
| 8 | 95 | $188,863 | $58,246 | $130,617 | $32,378,884 |
| 8 | 96 | $188,863 | $58,012 | $130,851 | $32,248,033 |
| 9 | 97 | $188,863 | $57,778 | $131,086 | $32,116,947 |
| 9 | 98 | $188,863 | $57,543 | $131,321 | $31,985,627 |
| 9 | 99 | $188,863 | $57,308 | $131,556 | $31,854,071 |
| 9 | 100 | $188,863 | $57,072 | $131,791 | $31,722,280 |
| 9 | 101 | $188,863 | $56,836 | $132,028 | $31,590,252 |
| 9 | 102 | $188,863 | $56,599 | $132,264 | $31,457,988 |
| 9 | 103 | $188,863 | $56,362 | $132,501 | $31,325,487 |
| 9 | 104 | $188,863 | $56,125 | $132,739 | $31,192,748 |
| 9 | 105 | $188,863 | $55,887 | $132,976 | $31,059,772 |
| 9 | 106 | $188,863 | $55,649 | $133,215 | $30,926,557 |
| 9 | 107 | $188,863 | $55,410 | $133,453 | $30,793,104 |
| 9 | 108 | $188,863 | $55,171 | $133,692 | $30,659,411 |
| 10 | 109 | $188,863 | $54,931 | $133,932 | $30,525,479 |
| 10 | 110 | $188,863 | $54,691 | $134,172 | $30,391,308 |
| 10 | 111 | $188,863 | $54,451 | $134,412 | $30,256,895 |
| 10 | 112 | $188,863 | $54,210 | $134,653 | $30,122,242 |
| 10 | 113 | $188,863 | $53,969 | $134,894 | $29,987,348 |
| 10 | 114 | $188,863 | $53,727 | $135,136 | $29,852,212 |
| 10 | 115 | $188,863 | $53,485 | $135,378 | $29,716,834 |
| 10 | 116 | $188,863 | $53,243 | $135,621 | $29,581,213 |
| 10 | 117 | $188,863 | $53,000 | $135,864 | $29,445,349 |
| 10 | 118 | $188,863 | $52,756 | $136,107 | $29,309,242 |
| 10 | 119 | $188,863 | $52,512 | $136,351 | $29,172,891 |
| 10 | 120 | $188,863 | $52,268 | $136,595 | $29,036,296 |
| 11 | 121 | $188,863 | $52,023 | $136,840 | $28,899,456 |
| 11 | 122 | $188,863 | $51,778 | $137,085 | $28,762,371 |
| 11 | 123 | $188,863 | $51,533 | $137,331 | $28,625,040 |
| 11 | 124 | $188,863 | $51,287 | $137,577 | $28,487,463 |
| 11 | 125 | $188,863 | $51,040 | $137,823 | $28,349,640 |
| 11 | 126 | $188,863 | $50,793 | $138,070 | $28,211,570 |
| 11 | 127 | $188,863 | $50,546 | $138,318 | $28,073,252 |
| 11 | 128 | $188,863 | $50,298 | $138,565 | $27,934,686 |
| 11 | 129 | $188,863 | $50,050 | $138,814 | $27,795,873 |
| 11 | 130 | $188,863 | $49,801 | $139,062 | $27,656,810 |
| 11 | 131 | $188,863 | $49,552 | $139,312 | $27,517,499 |
| 11 | 132 | $188,863 | $49,302 | $139,561 | $27,377,937 |
| 12 | 133 | $188,863 | $49,052 | $139,811 | $27,238,126 |
| 12 | 134 | $188,863 | $48,802 | $140,062 | $27,098,065 |
| 12 | 135 | $188,863 | $48,551 | $140,313 | $26,957,752 |
| 12 | 136 | $188,863 | $48,299 | $140,564 | $26,817,188 |
| 12 | 137 | $188,863 | $48,047 | $140,816 | $26,676,372 |
| 12 | 138 | $188,863 | $47,795 | $141,068 | $26,535,304 |
| 12 | 139 | $188,863 | $47,542 | $141,321 | $26,393,983 |
| 12 | 140 | $188,863 | $47,289 | $141,574 | $26,252,409 |
| 12 | 141 | $188,863 | $47,036 | $141,828 | $26,110,581 |
| 12 | 142 | $188,863 | $46,781 | $142,082 | $25,968,499 |
| 12 | 143 | $188,863 | $46,527 | $142,336 | $25,826,162 |
| 12 | 144 | $188,863 | $46,272 | $142,591 | $25,683,571 |
| 13 | 145 | $188,863 | $46,016 | $142,847 | $25,540,724 |
| 13 | 146 | $188,863 | $45,760 | $143,103 | $25,397,621 |
| 13 | 147 | $188,863 | $45,504 | $143,359 | $25,254,262 |
| 13 | 148 | $188,863 | $45,247 | $143,616 | $25,110,646 |
| 13 | 149 | $188,863 | $44,990 | $143,873 | $24,966,772 |
| 13 | 150 | $188,863 | $44,732 | $144,131 | $24,822,641 |
| 13 | 151 | $188,863 | $44,474 | $144,389 | $24,678,251 |
| 13 | 152 | $188,863 | $44,215 | $144,648 | $24,533,603 |
| 13 | 153 | $188,863 | $43,956 | $144,907 | $24,388,696 |
| 13 | 154 | $188,863 | $43,696 | $145,167 | $24,243,529 |
| 13 | 155 | $188,863 | $43,436 | $145,427 | $24,098,102 |
| 13 | 156 | $188,863 | $43,176 | $145,688 | $23,952,414 |
| 14 | 157 | $188,863 | $42,915 | $145,949 | $23,806,466 |
| 14 | 158 | $188,863 | $42,653 | $146,210 | $23,660,256 |
| 14 | 159 | $188,863 | $42,391 | $146,472 | $23,513,783 |
| 14 | 160 | $188,863 | $42,129 | $146,735 | $23,367,049 |
| 14 | 161 | $188,863 | $41,866 | $146,997 | $23,220,052 |
| 14 | 162 | $188,863 | $41,603 | $147,261 | $23,072,791 |
| 14 | 163 | $188,863 | $41,339 | $147,525 | $22,925,266 |
| 14 | 164 | $188,863 | $41,074 | $147,789 | $22,777,477 |
| 14 | 165 | $188,863 | $40,810 | $148,054 | $22,629,424 |
| 14 | 166 | $188,863 | $40,544 | $148,319 | $22,481,105 |
| 14 | 167 | $188,863 | $40,279 | $148,585 | $22,332,520 |
| 14 | 168 | $188,863 | $40,012 | $148,851 | $22,183,669 |
| 15 | 169 | $188,863 | $39,746 | $149,118 | $22,034,551 |
| 15 | 170 | $188,863 | $39,479 | $149,385 | $21,885,166 |
| 15 | 171 | $188,863 | $39,211 | $149,652 | $21,735,514 |
| 15 | 172 | $188,863 | $38,943 | $149,921 | $21,585,593 |
| 15 | 173 | $188,863 | $38,674 | $150,189 | $21,435,404 |
| 15 | 174 | $188,863 | $38,405 | $150,458 | $21,284,946 |
| 15 | 175 | $188,863 | $38,136 | $150,728 | $21,134,218 |
| 15 | 176 | $188,863 | $37,865 | $150,998 | $20,983,220 |
| 15 | 177 | $188,863 | $37,595 | $151,268 | $20,831,952 |
| 15 | 178 | $188,863 | $37,324 | $151,539 | $20,680,412 |
| 15 | 179 | $188,863 | $37,052 | $151,811 | $20,528,601 |
| 15 | 180 | $188,863 | $36,780 | $152,083 | $20,376,518 |
| 16 | 181 | $188,863 | $36,508 | $152,355 | $20,224,163 |
| 16 | 182 | $188,863 | $36,235 | $152,628 | $20,071,535 |
| 16 | 183 | $188,863 | $35,961 | $152,902 | $19,918,633 |
| 16 | 184 | $188,863 | $35,688 | $153,176 | $19,765,457 |
| 16 | 185 | $188,863 | $35,413 | $153,450 | $19,612,007 |
| 16 | 186 | $188,863 | $35,138 | $153,725 | $19,458,281 |
| 16 | 187 | $188,863 | $34,863 | $154,001 | $19,304,281 |
| 16 | 188 | $188,863 | $34,587 | $154,277 | $19,150,004 |
| 16 | 189 | $188,863 | $34,310 | $154,553 | $18,995,451 |
| 16 | 190 | $188,863 | $34,034 | $154,830 | $18,840,622 |
| 16 | 191 | $188,863 | $33,756 | $155,107 | $18,685,514 |
| 16 | 192 | $188,863 | $33,478 | $155,385 | $18,530,129 |
| 17 | 193 | $188,863 | $33,200 | $155,664 | $18,374,466 |
| 17 | 194 | $188,863 | $32,921 | $155,942 | $18,218,523 |
| 17 | 195 | $188,863 | $32,642 | $156,222 | $18,062,301 |
| 17 | 196 | $188,863 | $32,362 | $156,502 | $17,905,799 |
| 17 | 197 | $188,863 | $32,081 | $156,782 | $17,749,017 |
| 17 | 198 | $188,863 | $31,800 | $157,063 | $17,591,954 |
| 17 | 199 | $188,863 | $31,519 | $157,344 | $17,434,610 |
| 17 | 200 | $188,863 | $31,237 | $157,626 | $17,276,983 |
| 17 | 201 | $188,863 | $30,955 | $157,909 | $17,119,075 |
| 17 | 202 | $188,863 | $30,672 | $158,192 | $16,960,883 |
| 17 | 203 | $188,863 | $30,388 | $158,475 | $16,802,408 |
| 17 | 204 | $188,863 | $30,104 | $158,759 | $16,643,649 |
| 18 | 205 | $188,863 | $29,820 | $159,043 | $16,484,605 |
| 18 | 206 | $188,863 | $29,535 | $159,328 | $16,325,277 |
| 18 | 207 | $188,863 | $29,249 | $159,614 | $16,165,663 |
| 18 | 208 | $188,863 | $28,963 | $159,900 | $16,005,763 |
| 18 | 209 | $188,863 | $28,677 | $160,186 | $15,845,577 |
| 18 | 210 | $188,863 | $28,390 | $160,473 | $15,685,103 |
| 18 | 211 | $188,863 | $28,102 | $160,761 | $15,524,342 |
| 18 | 212 | $188,863 | $27,814 | $161,049 | $15,363,294 |
| 18 | 213 | $188,863 | $27,526 | $161,337 | $15,201,956 |
| 18 | 214 | $188,863 | $27,237 | $161,627 | $15,040,330 |
| 18 | 215 | $188,863 | $26,947 | $161,916 | $14,878,413 |
| 18 | 216 | $188,863 | $26,657 | $162,206 | $14,716,207 |
| 19 | 217 | $188,863 | $26,367 | $162,497 | $14,553,710 |
| 19 | 218 | $188,863 | $26,075 | $162,788 | $14,390,922 |
| 19 | 219 | $188,863 | $25,784 | $163,080 | $14,227,843 |
| 19 | 220 | $188,863 | $25,492 | $163,372 | $14,064,471 |
| 19 | 221 | $188,863 | $25,199 | $163,665 | $13,900,806 |
| 19 | 222 | $188,863 | $24,906 | $163,958 | $13,736,849 |
| 19 | 223 | $188,863 | $24,612 | $164,252 | $13,572,597 |
| 19 | 224 | $188,863 | $24,318 | $164,546 | $13,408,051 |
| 19 | 225 | $188,863 | $24,023 | $164,841 | $13,243,211 |
| 19 | 226 | $188,863 | $23,727 | $165,136 | $13,078,075 |
| 19 | 227 | $188,863 | $23,432 | $165,432 | $12,912,643 |
| 19 | 228 | $188,863 | $23,135 | $165,728 | $12,746,915 |
| 20 | 229 | $188,863 | $22,838 | $166,025 | $12,580,890 |
| 20 | 230 | $188,863 | $22,541 | $166,323 | $12,414,567 |
| 20 | 231 | $188,863 | $22,243 | $166,621 | $12,247,946 |
| 20 | 232 | $188,863 | $21,944 | $166,919 | $12,081,027 |
| 20 | 233 | $188,863 | $21,645 | $167,218 | $11,913,809 |
| 20 | 234 | $188,863 | $21,346 | $167,518 | $11,746,291 |
| 20 | 235 | $188,863 | $21,045 | $167,818 | $11,578,473 |
| 20 | 236 | $188,863 | $20,745 | $168,119 | $11,410,355 |
| 20 | 237 | $188,863 | $20,444 | $168,420 | $11,241,935 |
| 20 | 238 | $188,863 | $20,142 | $168,722 | $11,073,213 |
| 20 | 239 | $188,863 | $19,840 | $169,024 | $10,904,190 |
| 20 | 240 | $188,863 | $19,537 | $169,327 | $10,734,863 |
| 21 | 241 | $188,863 | $19,233 | $169,630 | $10,565,233 |
| 21 | 242 | $188,863 | $18,929 | $169,934 | $10,395,299 |
| 21 | 243 | $188,863 | $18,625 | $170,238 | $10,225,060 |
| 21 | 244 | $188,863 | $18,320 | $170,543 | $10,054,517 |
| 21 | 245 | $188,863 | $18,014 | $170,849 | $9,883,668 |
| 21 | 246 | $188,863 | $17,708 | $171,155 | $9,712,513 |
| 21 | 247 | $188,863 | $17,402 | $171,462 | $9,541,051 |
| 21 | 248 | $188,863 | $17,094 | $171,769 | $9,369,282 |
| 21 | 249 | $188,863 | $16,787 | $172,077 | $9,197,205 |
| 21 | 250 | $188,863 | $16,478 | $172,385 | $9,024,820 |
| 21 | 251 | $188,863 | $16,169 | $172,694 | $8,852,126 |
| 21 | 252 | $188,863 | $15,860 | $173,003 | $8,679,123 |
| 22 | 253 | $188,863 | $15,550 | $173,313 | $8,505,810 |
| 22 | 254 | $188,863 | $15,240 | $173,624 | $8,332,186 |
| 22 | 255 | $188,863 | $14,928 | $173,935 | $8,158,251 |
| 22 | 256 | $188,863 | $14,617 | $174,247 | $7,984,004 |
| 22 | 257 | $188,863 | $14,305 | $174,559 | $7,809,446 |
| 22 | 258 | $188,863 | $13,992 | $174,871 | $7,634,574 |
| 22 | 259 | $188,863 | $13,679 | $175,185 | $7,459,390 |
| 22 | 260 | $188,863 | $13,365 | $175,499 | $7,283,891 |
| 22 | 261 | $188,863 | $13,050 | $175,813 | $7,108,078 |
| 22 | 262 | $188,863 | $12,735 | $176,128 | $6,931,950 |
| 22 | 263 | $188,863 | $12,420 | $176,444 | $6,755,506 |
| 22 | 264 | $188,863 | $12,104 | $176,760 | $6,578,746 |
| 23 | 265 | $188,863 | $11,787 | $177,076 | $6,401,670 |
| 23 | 266 | $188,863 | $11,470 | $177,394 | $6,224,276 |
| 23 | 267 | $188,863 | $11,152 | $177,712 | $6,046,565 |
| 23 | 268 | $188,863 | $10,833 | $178,030 | $5,868,535 |
| 23 | 269 | $188,863 | $10,514 | $178,349 | $5,690,186 |
| 23 | 270 | $188,863 | $10,195 | $178,668 | $5,511,517 |
| 23 | 271 | $188,863 | $9,875 | $178,989 | $5,332,529 |
| 23 | 272 | $188,863 | $9,554 | $179,309 | $5,153,220 |
| 23 | 273 | $188,863 | $9,233 | $179,631 | $4,973,589 |
| 23 | 274 | $188,863 | $8,911 | $179,952 | $4,793,637 |
| 23 | 275 | $188,863 | $8,589 | $180,275 | $4,613,362 |
| 23 | 276 | $188,863 | $8,266 | $180,598 | $4,432,764 |
| 24 | 277 | $188,863 | $7,942 | $180,921 | $4,251,843 |
| 24 | 278 | $188,863 | $7,618 | $181,245 | $4,070,597 |
| 24 | 279 | $188,863 | $7,293 | $181,570 | $3,889,027 |
| 24 | 280 | $188,863 | $6,968 | $181,896 | $3,707,132 |
| 24 | 281 | $188,863 | $6,642 | $182,221 | $3,524,910 |
| 24 | 282 | $188,863 | $6,315 | $182,548 | $3,342,362 |
| 24 | 283 | $188,863 | $5,988 | $182,875 | $3,159,487 |
| 24 | 284 | $188,863 | $5,661 | $183,203 | $2,976,285 |
| 24 | 285 | $188,863 | $5,333 | $183,531 | $2,792,754 |
| 24 | 286 | $188,863 | $5,004 | $183,860 | $2,608,894 |
| 24 | 287 | $188,863 | $4,674 | $184,189 | $2,424,705 |
| 24 | 288 | $188,863 | $4,344 | $184,519 | $2,240,186 |
| 25 | 289 | $188,863 | $4,014 | $184,850 | $2,055,336 |
| 25 | 290 | $188,863 | $3,682 | $185,181 | $1,870,155 |
| 25 | 291 | $188,863 | $3,351 | $185,513 | $1,684,643 |
| 25 | 292 | $188,863 | $3,018 | $185,845 | $1,498,798 |
| 25 | 293 | $188,863 | $2,685 | $186,178 | $1,312,620 |
| 25 | 294 | $188,863 | $2,352 | $186,512 | $1,126,108 |
| 25 | 295 | $188,863 | $2,018 | $186,846 | $939,262 |
| 25 | 296 | $188,863 | $1,683 | $187,181 | $752,082 |
| 25 | 297 | $188,863 | $1,347 | $187,516 | $564,566 |
| 25 | 298 | $188,863 | $1,012 | $187,852 | $376,714 |
| 25 | 299 | $188,863 | $675 | $188,188 | $188,526 |
| 25 | 300 | $188,863 | $338 | $188,526 | $0 |
