首期 (港幣)
$38,400,000
每月還款 (港幣)
$248,368
總貸款額 (港幣)
$57,600,000
+
總利息 (港幣)
$16,910,480
=
總還款額 (港幣)
$74,510,480
| 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 | $248,368 | $103,200 | $145,168 | $57,454,832 |
| 1 | 2 | $248,368 | $102,940 | $145,428 | $57,309,403 |
| 1 | 3 | $248,368 | $102,679 | $145,689 | $57,163,714 |
| 1 | 4 | $248,368 | $102,418 | $145,950 | $57,017,765 |
| 1 | 5 | $248,368 | $102,157 | $146,211 | $56,871,553 |
| 1 | 6 | $248,368 | $101,895 | $146,473 | $56,725,080 |
| 1 | 7 | $248,368 | $101,632 | $146,736 | $56,578,344 |
| 1 | 8 | $248,368 | $101,370 | $146,999 | $56,431,345 |
| 1 | 9 | $248,368 | $101,106 | $147,262 | $56,284,083 |
| 1 | 10 | $248,368 | $100,842 | $147,526 | $56,136,557 |
| 1 | 11 | $248,368 | $100,578 | $147,790 | $55,988,767 |
| 1 | 12 | $248,368 | $100,313 | $148,055 | $55,840,712 |
| 2 | 13 | $248,368 | $100,048 | $148,320 | $55,692,391 |
| 2 | 14 | $248,368 | $99,782 | $148,586 | $55,543,805 |
| 2 | 15 | $248,368 | $99,516 | $148,852 | $55,394,953 |
| 2 | 16 | $248,368 | $99,249 | $149,119 | $55,245,834 |
| 2 | 17 | $248,368 | $98,982 | $149,386 | $55,096,448 |
| 2 | 18 | $248,368 | $98,714 | $149,654 | $54,946,794 |
| 2 | 19 | $248,368 | $98,446 | $149,922 | $54,796,872 |
| 2 | 20 | $248,368 | $98,178 | $150,191 | $54,646,682 |
| 2 | 21 | $248,368 | $97,909 | $150,460 | $54,496,222 |
| 2 | 22 | $248,368 | $97,639 | $150,729 | $54,345,493 |
| 2 | 23 | $248,368 | $97,369 | $150,999 | $54,194,494 |
| 2 | 24 | $248,368 | $97,098 | $151,270 | $54,043,224 |
| 3 | 25 | $248,368 | $96,827 | $151,541 | $53,891,683 |
| 3 | 26 | $248,368 | $96,556 | $151,812 | $53,739,871 |
| 3 | 27 | $248,368 | $96,284 | $152,084 | $53,587,786 |
| 3 | 28 | $248,368 | $96,011 | $152,357 | $53,435,429 |
| 3 | 29 | $248,368 | $95,738 | $152,630 | $53,282,800 |
| 3 | 30 | $248,368 | $95,465 | $152,903 | $53,129,896 |
| 3 | 31 | $248,368 | $95,191 | $153,177 | $52,976,719 |
| 3 | 32 | $248,368 | $94,917 | $153,452 | $52,823,268 |
| 3 | 33 | $248,368 | $94,642 | $153,727 | $52,669,541 |
| 3 | 34 | $248,368 | $94,366 | $154,002 | $52,515,539 |
| 3 | 35 | $248,368 | $94,090 | $154,278 | $52,361,261 |
| 3 | 36 | $248,368 | $93,814 | $154,554 | $52,206,707 |
| 4 | 37 | $248,368 | $93,537 | $154,831 | $52,051,876 |
| 4 | 38 | $248,368 | $93,260 | $155,109 | $51,896,767 |
| 4 | 39 | $248,368 | $92,982 | $155,387 | $51,741,380 |
| 4 | 40 | $248,368 | $92,703 | $155,665 | $51,585,715 |
| 4 | 41 | $248,368 | $92,424 | $155,944 | $51,429,771 |
| 4 | 42 | $248,368 | $92,145 | $156,223 | $51,273,548 |
| 4 | 43 | $248,368 | $91,865 | $156,503 | $51,117,045 |
| 4 | 44 | $248,368 | $91,585 | $156,784 | $50,960,261 |
| 4 | 45 | $248,368 | $91,304 | $157,064 | $50,803,197 |
| 4 | 46 | $248,368 | $91,022 | $157,346 | $50,645,851 |
| 4 | 47 | $248,368 | $90,740 | $157,628 | $50,488,223 |
| 4 | 48 | $248,368 | $90,458 | $157,910 | $50,330,313 |
| 5 | 49 | $248,368 | $90,175 | $158,193 | $50,172,120 |
| 5 | 50 | $248,368 | $89,892 | $158,477 | $50,013,644 |
| 5 | 51 | $248,368 | $89,608 | $158,760 | $49,854,883 |
| 5 | 52 | $248,368 | $89,323 | $159,045 | $49,695,838 |
| 5 | 53 | $248,368 | $89,038 | $159,330 | $49,536,508 |
| 5 | 54 | $248,368 | $88,753 | $159,615 | $49,376,893 |
| 5 | 55 | $248,368 | $88,467 | $159,901 | $49,216,992 |
| 5 | 56 | $248,368 | $88,180 | $160,188 | $49,056,804 |
| 5 | 57 | $248,368 | $87,893 | $160,475 | $48,896,329 |
| 5 | 58 | $248,368 | $87,606 | $160,762 | $48,735,567 |
| 5 | 59 | $248,368 | $87,318 | $161,050 | $48,574,516 |
| 5 | 60 | $248,368 | $87,029 | $161,339 | $48,413,177 |
| 6 | 61 | $248,368 | $86,740 | $161,628 | $48,251,549 |
| 6 | 62 | $248,368 | $86,451 | $161,918 | $48,089,632 |
| 6 | 63 | $248,368 | $86,161 | $162,208 | $47,927,424 |
| 6 | 64 | $248,368 | $85,870 | $162,498 | $47,764,926 |
| 6 | 65 | $248,368 | $85,579 | $162,789 | $47,602,136 |
| 6 | 66 | $248,368 | $85,287 | $163,081 | $47,439,055 |
| 6 | 67 | $248,368 | $84,995 | $163,373 | $47,275,682 |
| 6 | 68 | $248,368 | $84,702 | $163,666 | $47,112,016 |
| 6 | 69 | $248,368 | $84,409 | $163,959 | $46,948,057 |
| 6 | 70 | $248,368 | $84,115 | $164,253 | $46,783,804 |
| 6 | 71 | $248,368 | $83,821 | $164,547 | $46,619,256 |
| 6 | 72 | $248,368 | $83,526 | $164,842 | $46,454,414 |
| 7 | 73 | $248,368 | $83,231 | $165,137 | $46,289,277 |
| 7 | 74 | $248,368 | $82,935 | $165,433 | $46,123,843 |
| 7 | 75 | $248,368 | $82,639 | $165,730 | $45,958,114 |
| 7 | 76 | $248,368 | $82,342 | $166,027 | $45,792,087 |
| 7 | 77 | $248,368 | $82,044 | $166,324 | $45,625,763 |
| 7 | 78 | $248,368 | $81,746 | $166,622 | $45,459,141 |
| 7 | 79 | $248,368 | $81,448 | $166,921 | $45,292,220 |
| 7 | 80 | $248,368 | $81,149 | $167,220 | $45,125,001 |
| 7 | 81 | $248,368 | $80,849 | $167,519 | $44,957,481 |
| 7 | 82 | $248,368 | $80,549 | $167,819 | $44,789,662 |
| 7 | 83 | $248,368 | $80,248 | $168,120 | $44,621,542 |
| 7 | 84 | $248,368 | $79,947 | $168,421 | $44,453,120 |
| 8 | 85 | $248,368 | $79,645 | $168,723 | $44,284,397 |
| 8 | 86 | $248,368 | $79,343 | $169,025 | $44,115,372 |
| 8 | 87 | $248,368 | $79,040 | $169,328 | $43,946,044 |
| 8 | 88 | $248,368 | $78,737 | $169,632 | $43,776,412 |
| 8 | 89 | $248,368 | $78,433 | $169,936 | $43,606,477 |
| 8 | 90 | $248,368 | $78,128 | $170,240 | $43,436,237 |
| 8 | 91 | $248,368 | $77,823 | $170,545 | $43,265,692 |
| 8 | 92 | $248,368 | $77,518 | $170,851 | $43,094,841 |
| 8 | 93 | $248,368 | $77,212 | $171,157 | $42,923,684 |
| 8 | 94 | $248,368 | $76,905 | $171,463 | $42,752,221 |
| 8 | 95 | $248,368 | $76,598 | $171,771 | $42,580,450 |
| 8 | 96 | $248,368 | $76,290 | $172,078 | $42,408,372 |
| 9 | 97 | $248,368 | $75,982 | $172,387 | $42,235,985 |
| 9 | 98 | $248,368 | $75,673 | $172,695 | $42,063,290 |
| 9 | 99 | $248,368 | $75,363 | $173,005 | $41,890,285 |
| 9 | 100 | $248,368 | $75,053 | $173,315 | $41,716,970 |
| 9 | 101 | $248,368 | $74,743 | $173,625 | $41,543,345 |
| 9 | 102 | $248,368 | $74,432 | $173,936 | $41,369,409 |
| 9 | 103 | $248,368 | $74,120 | $174,248 | $41,195,160 |
| 9 | 104 | $248,368 | $73,808 | $174,560 | $41,020,600 |
| 9 | 105 | $248,368 | $73,495 | $174,873 | $40,845,727 |
| 9 | 106 | $248,368 | $73,182 | $175,186 | $40,670,541 |
| 9 | 107 | $248,368 | $72,868 | $175,500 | $40,495,041 |
| 9 | 108 | $248,368 | $72,554 | $175,815 | $40,319,226 |
| 10 | 109 | $248,368 | $72,239 | $176,130 | $40,143,096 |
| 10 | 110 | $248,368 | $71,923 | $176,445 | $39,966,651 |
| 10 | 111 | $248,368 | $71,607 | $176,761 | $39,789,890 |
| 10 | 112 | $248,368 | $71,290 | $177,078 | $39,612,812 |
| 10 | 113 | $248,368 | $70,973 | $177,395 | $39,435,416 |
| 10 | 114 | $248,368 | $70,655 | $177,713 | $39,257,703 |
| 10 | 115 | $248,368 | $70,337 | $178,032 | $39,079,672 |
| 10 | 116 | $248,368 | $70,018 | $178,351 | $38,901,321 |
| 10 | 117 | $248,368 | $69,698 | $178,670 | $38,722,651 |
| 10 | 118 | $248,368 | $69,378 | $178,990 | $38,543,661 |
| 10 | 119 | $248,368 | $69,057 | $179,311 | $38,364,350 |
| 10 | 120 | $248,368 | $68,736 | $179,632 | $38,184,718 |
| 11 | 121 | $248,368 | $68,414 | $179,954 | $38,004,764 |
| 11 | 122 | $248,368 | $68,092 | $180,276 | $37,824,488 |
| 11 | 123 | $248,368 | $67,769 | $180,599 | $37,643,888 |
| 11 | 124 | $248,368 | $67,445 | $180,923 | $37,462,965 |
| 11 | 125 | $248,368 | $67,121 | $181,247 | $37,281,718 |
| 11 | 126 | $248,368 | $66,796 | $181,572 | $37,100,146 |
| 11 | 127 | $248,368 | $66,471 | $181,897 | $36,918,249 |
| 11 | 128 | $248,368 | $66,145 | $182,223 | $36,736,026 |
| 11 | 129 | $248,368 | $65,819 | $182,550 | $36,553,476 |
| 11 | 130 | $248,368 | $65,492 | $182,877 | $36,370,600 |
| 11 | 131 | $248,368 | $65,164 | $183,204 | $36,187,396 |
| 11 | 132 | $248,368 | $64,836 | $183,533 | $36,003,863 |
| 12 | 133 | $248,368 | $64,507 | $183,861 | $35,820,002 |
| 12 | 134 | $248,368 | $64,178 | $184,191 | $35,635,811 |
| 12 | 135 | $248,368 | $63,847 | $184,521 | $35,451,290 |
| 12 | 136 | $248,368 | $63,517 | $184,851 | $35,266,439 |
| 12 | 137 | $248,368 | $63,186 | $185,183 | $35,081,256 |
| 12 | 138 | $248,368 | $62,854 | $185,514 | $34,895,742 |
| 12 | 139 | $248,368 | $62,522 | $185,847 | $34,709,895 |
| 12 | 140 | $248,368 | $62,189 | $186,180 | $34,523,715 |
| 12 | 141 | $248,368 | $61,855 | $186,513 | $34,337,202 |
| 12 | 142 | $248,368 | $61,521 | $186,847 | $34,150,355 |
| 12 | 143 | $248,368 | $61,186 | $187,182 | $33,963,172 |
| 12 | 144 | $248,368 | $60,851 | $187,518 | $33,775,655 |
| 13 | 145 | $248,368 | $60,515 | $187,854 | $33,587,801 |
| 13 | 146 | $248,368 | $60,178 | $188,190 | $33,399,611 |
| 13 | 147 | $248,368 | $59,841 | $188,527 | $33,211,084 |
| 13 | 148 | $248,368 | $59,503 | $188,865 | $33,022,219 |
| 13 | 149 | $248,368 | $59,165 | $189,203 | $32,833,015 |
| 13 | 150 | $248,368 | $58,826 | $189,542 | $32,643,473 |
| 13 | 151 | $248,368 | $58,486 | $189,882 | $32,453,591 |
| 13 | 152 | $248,368 | $58,146 | $190,222 | $32,263,369 |
| 13 | 153 | $248,368 | $57,805 | $190,563 | $32,072,806 |
| 13 | 154 | $248,368 | $57,464 | $190,904 | $31,881,901 |
| 13 | 155 | $248,368 | $57,122 | $191,247 | $31,690,655 |
| 13 | 156 | $248,368 | $56,779 | $191,589 | $31,499,065 |
| 14 | 157 | $248,368 | $56,436 | $191,932 | $31,307,133 |
| 14 | 158 | $248,368 | $56,092 | $192,276 | $31,114,857 |
| 14 | 159 | $248,368 | $55,747 | $192,621 | $30,922,236 |
| 14 | 160 | $248,368 | $55,402 | $192,966 | $30,729,270 |
| 14 | 161 | $248,368 | $55,057 | $193,312 | $30,535,958 |
| 14 | 162 | $248,368 | $54,710 | $193,658 | $30,342,300 |
| 14 | 163 | $248,368 | $54,363 | $194,005 | $30,148,295 |
| 14 | 164 | $248,368 | $54,016 | $194,353 | $29,953,943 |
| 14 | 165 | $248,368 | $53,667 | $194,701 | $29,759,242 |
| 14 | 166 | $248,368 | $53,319 | $195,050 | $29,564,192 |
| 14 | 167 | $248,368 | $52,969 | $195,399 | $29,368,793 |
| 14 | 168 | $248,368 | $52,619 | $195,749 | $29,173,044 |
| 15 | 169 | $248,368 | $52,268 | $196,100 | $28,976,944 |
| 15 | 170 | $248,368 | $51,917 | $196,451 | $28,780,493 |
| 15 | 171 | $248,368 | $51,565 | $196,803 | $28,583,690 |
| 15 | 172 | $248,368 | $51,212 | $197,156 | $28,386,534 |
| 15 | 173 | $248,368 | $50,859 | $197,509 | $28,189,025 |
| 15 | 174 | $248,368 | $50,505 | $197,863 | $27,991,162 |
| 15 | 175 | $248,368 | $50,151 | $198,217 | $27,792,944 |
| 15 | 176 | $248,368 | $49,796 | $198,573 | $27,594,372 |
| 15 | 177 | $248,368 | $49,440 | $198,928 | $27,395,443 |
| 15 | 178 | $248,368 | $49,084 | $199,285 | $27,196,159 |
| 15 | 179 | $248,368 | $48,726 | $199,642 | $26,996,517 |
| 15 | 180 | $248,368 | $48,369 | $200,000 | $26,796,517 |
| 16 | 181 | $248,368 | $48,010 | $200,358 | $26,596,160 |
| 16 | 182 | $248,368 | $47,651 | $200,717 | $26,395,443 |
| 16 | 183 | $248,368 | $47,292 | $201,076 | $26,194,366 |
| 16 | 184 | $248,368 | $46,932 | $201,437 | $25,992,930 |
| 16 | 185 | $248,368 | $46,571 | $201,798 | $25,791,132 |
| 16 | 186 | $248,368 | $46,209 | $202,159 | $25,588,973 |
| 16 | 187 | $248,368 | $45,847 | $202,521 | $25,386,452 |
| 16 | 188 | $248,368 | $45,484 | $202,884 | $25,183,567 |
| 16 | 189 | $248,368 | $45,121 | $203,248 | $24,980,320 |
| 16 | 190 | $248,368 | $44,756 | $203,612 | $24,776,708 |
| 16 | 191 | $248,368 | $44,392 | $203,977 | $24,572,731 |
| 16 | 192 | $248,368 | $44,026 | $204,342 | $24,368,389 |
| 17 | 193 | $248,368 | $43,660 | $204,708 | $24,163,681 |
| 17 | 194 | $248,368 | $43,293 | $205,075 | $23,958,606 |
| 17 | 195 | $248,368 | $42,926 | $205,442 | $23,753,163 |
| 17 | 196 | $248,368 | $42,558 | $205,811 | $23,547,353 |
| 17 | 197 | $248,368 | $42,189 | $206,179 | $23,341,174 |
| 17 | 198 | $248,368 | $41,820 | $206,549 | $23,134,625 |
| 17 | 199 | $248,368 | $41,450 | $206,919 | $22,927,706 |
| 17 | 200 | $248,368 | $41,079 | $207,289 | $22,720,417 |
| 17 | 201 | $248,368 | $40,707 | $207,661 | $22,512,756 |
| 17 | 202 | $248,368 | $40,335 | $208,033 | $22,304,723 |
| 17 | 203 | $248,368 | $39,963 | $208,406 | $22,096,317 |
| 17 | 204 | $248,368 | $39,589 | $208,779 | $21,887,538 |
| 18 | 205 | $248,368 | $39,215 | $209,153 | $21,678,385 |
| 18 | 206 | $248,368 | $38,840 | $209,528 | $21,468,857 |
| 18 | 207 | $248,368 | $38,465 | $209,903 | $21,258,954 |
| 18 | 208 | $248,368 | $38,089 | $210,279 | $21,048,675 |
| 18 | 209 | $248,368 | $37,712 | $210,656 | $20,838,019 |
| 18 | 210 | $248,368 | $37,335 | $211,033 | $20,626,985 |
| 18 | 211 | $248,368 | $36,957 | $211,412 | $20,415,574 |
| 18 | 212 | $248,368 | $36,578 | $211,790 | $20,203,783 |
| 18 | 213 | $248,368 | $36,198 | $212,170 | $19,991,613 |
| 18 | 214 | $248,368 | $35,818 | $212,550 | $19,779,063 |
| 18 | 215 | $248,368 | $35,437 | $212,931 | $19,566,133 |
| 18 | 216 | $248,368 | $35,056 | $213,312 | $19,352,820 |
| 19 | 217 | $248,368 | $34,674 | $213,694 | $19,139,126 |
| 19 | 218 | $248,368 | $34,291 | $214,077 | $18,925,049 |
| 19 | 219 | $248,368 | $33,907 | $214,461 | $18,710,588 |
| 19 | 220 | $248,368 | $33,523 | $214,845 | $18,495,743 |
| 19 | 221 | $248,368 | $33,138 | $215,230 | $18,280,513 |
| 19 | 222 | $248,368 | $32,753 | $215,616 | $18,064,897 |
| 19 | 223 | $248,368 | $32,366 | $216,002 | $17,848,895 |
| 19 | 224 | $248,368 | $31,979 | $216,389 | $17,632,506 |
| 19 | 225 | $248,368 | $31,592 | $216,777 | $17,415,729 |
| 19 | 226 | $248,368 | $31,203 | $217,165 | $17,198,564 |
| 19 | 227 | $248,368 | $30,814 | $217,554 | $16,981,010 |
| 19 | 228 | $248,368 | $30,424 | $217,944 | $16,763,066 |
| 20 | 229 | $248,368 | $30,034 | $218,334 | $16,544,732 |
| 20 | 230 | $248,368 | $29,643 | $218,726 | $16,326,006 |
| 20 | 231 | $248,368 | $29,251 | $219,118 | $16,106,888 |
| 20 | 232 | $248,368 | $28,858 | $219,510 | $15,887,378 |
| 20 | 233 | $248,368 | $28,465 | $219,903 | $15,667,475 |
| 20 | 234 | $248,368 | $28,071 | $220,297 | $15,447,178 |
| 20 | 235 | $248,368 | $27,676 | $220,692 | $15,226,486 |
| 20 | 236 | $248,368 | $27,281 | $221,087 | $15,005,398 |
| 20 | 237 | $248,368 | $26,885 | $221,484 | $14,783,914 |
| 20 | 238 | $248,368 | $26,488 | $221,880 | $14,562,034 |
| 20 | 239 | $248,368 | $26,090 | $222,278 | $14,339,756 |
| 20 | 240 | $248,368 | $25,692 | $222,676 | $14,117,080 |
| 21 | 241 | $248,368 | $25,293 | $223,075 | $13,894,005 |
| 21 | 242 | $248,368 | $24,893 | $223,475 | $13,670,530 |
| 21 | 243 | $248,368 | $24,493 | $223,875 | $13,446,655 |
| 21 | 244 | $248,368 | $24,092 | $224,276 | $13,222,378 |
| 21 | 245 | $248,368 | $23,690 | $224,678 | $12,997,700 |
| 21 | 246 | $248,368 | $23,288 | $225,081 | $12,772,619 |
| 21 | 247 | $248,368 | $22,884 | $225,484 | $12,547,135 |
| 21 | 248 | $248,368 | $22,480 | $225,888 | $12,321,247 |
| 21 | 249 | $248,368 | $22,076 | $226,293 | $12,094,955 |
| 21 | 250 | $248,368 | $21,670 | $226,698 | $11,868,257 |
| 21 | 251 | $248,368 | $21,264 | $227,104 | $11,641,152 |
| 21 | 252 | $248,368 | $20,857 | $227,511 | $11,413,641 |
| 22 | 253 | $248,368 | $20,449 | $227,919 | $11,185,722 |
| 22 | 254 | $248,368 | $20,041 | $228,327 | $10,957,395 |
| 22 | 255 | $248,368 | $19,632 | $228,736 | $10,728,659 |
| 22 | 256 | $248,368 | $19,222 | $229,146 | $10,499,513 |
| 22 | 257 | $248,368 | $18,812 | $229,557 | $10,269,956 |
| 22 | 258 | $248,368 | $18,400 | $229,968 | $10,039,988 |
| 22 | 259 | $248,368 | $17,988 | $230,380 | $9,809,608 |
| 22 | 260 | $248,368 | $17,576 | $230,793 | $9,578,815 |
| 22 | 261 | $248,368 | $17,162 | $231,206 | $9,347,609 |
| 22 | 262 | $248,368 | $16,748 | $231,620 | $9,115,989 |
| 22 | 263 | $248,368 | $16,333 | $232,035 | $8,883,953 |
| 22 | 264 | $248,368 | $15,917 | $232,451 | $8,651,502 |
| 23 | 265 | $248,368 | $15,501 | $232,868 | $8,418,634 |
| 23 | 266 | $248,368 | $15,083 | $233,285 | $8,185,350 |
| 23 | 267 | $248,368 | $14,665 | $233,703 | $7,951,647 |
| 23 | 268 | $248,368 | $14,247 | $234,122 | $7,717,525 |
| 23 | 269 | $248,368 | $13,827 | $234,541 | $7,482,984 |
| 23 | 270 | $248,368 | $13,407 | $234,961 | $7,248,023 |
| 23 | 271 | $248,368 | $12,986 | $235,382 | $7,012,641 |
| 23 | 272 | $248,368 | $12,564 | $235,804 | $6,776,837 |
| 23 | 273 | $248,368 | $12,142 | $236,226 | $6,540,610 |
| 23 | 274 | $248,368 | $11,719 | $236,650 | $6,303,961 |
| 23 | 275 | $248,368 | $11,295 | $237,074 | $6,066,887 |
| 23 | 276 | $248,368 | $10,870 | $237,498 | $5,829,389 |
| 24 | 277 | $248,368 | $10,444 | $237,924 | $5,591,465 |
| 24 | 278 | $248,368 | $10,018 | $238,350 | $5,353,114 |
| 24 | 279 | $248,368 | $9,591 | $238,777 | $5,114,337 |
| 24 | 280 | $248,368 | $9,163 | $239,205 | $4,875,132 |
| 24 | 281 | $248,368 | $8,735 | $239,634 | $4,635,498 |
| 24 | 282 | $248,368 | $8,305 | $240,063 | $4,395,435 |
| 24 | 283 | $248,368 | $7,875 | $240,493 | $4,154,942 |
| 24 | 284 | $248,368 | $7,444 | $240,924 | $3,914,018 |
| 24 | 285 | $248,368 | $7,013 | $241,356 | $3,672,663 |
| 24 | 286 | $248,368 | $6,580 | $241,788 | $3,430,875 |
| 24 | 287 | $248,368 | $6,147 | $242,221 | $3,188,653 |
| 24 | 288 | $248,368 | $5,713 | $242,655 | $2,945,998 |
| 25 | 289 | $248,368 | $5,278 | $243,090 | $2,702,908 |
| 25 | 290 | $248,368 | $4,843 | $243,526 | $2,459,382 |
| 25 | 291 | $248,368 | $4,406 | $243,962 | $2,215,421 |
| 25 | 292 | $248,368 | $3,969 | $244,399 | $1,971,022 |
| 25 | 293 | $248,368 | $3,531 | $244,837 | $1,726,185 |
| 25 | 294 | $248,368 | $3,093 | $245,276 | $1,480,909 |
| 25 | 295 | $248,368 | $2,653 | $245,715 | $1,235,194 |
| 25 | 296 | $248,368 | $2,213 | $246,155 | $989,039 |
| 25 | 297 | $248,368 | $1,772 | $246,596 | $742,443 |
| 25 | 298 | $248,368 | $1,330 | $247,038 | $495,405 |
| 25 | 299 | $248,368 | $888 | $247,481 | $247,924 |
| 25 | 300 | $248,368 | $444 | $247,924 | $0 |
