首期 (港幣)
$32,800,000
每月還款 (港幣)
$212,148
總貸款額 (港幣)
$49,200,000
+
總利息 (港幣)
$14,444,368
=
總還款額 (港幣)
$63,644,368
| 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 | $212,148 | $88,150 | $123,998 | $49,076,002 |
| 1 | 2 | $212,148 | $87,928 | $124,220 | $48,951,782 |
| 1 | 3 | $212,148 | $87,705 | $124,443 | $48,827,339 |
| 1 | 4 | $212,148 | $87,482 | $124,666 | $48,702,674 |
| 1 | 5 | $212,148 | $87,259 | $124,889 | $48,577,785 |
| 1 | 6 | $212,148 | $87,035 | $125,113 | $48,452,672 |
| 1 | 7 | $212,148 | $86,811 | $125,337 | $48,327,335 |
| 1 | 8 | $212,148 | $86,586 | $125,561 | $48,201,774 |
| 1 | 9 | $212,148 | $86,362 | $125,786 | $48,075,988 |
| 1 | 10 | $212,148 | $86,136 | $126,012 | $47,949,976 |
| 1 | 11 | $212,148 | $85,910 | $126,238 | $47,823,738 |
| 1 | 12 | $212,148 | $85,684 | $126,464 | $47,697,275 |
| 2 | 13 | $212,148 | $85,458 | $126,690 | $47,570,584 |
| 2 | 14 | $212,148 | $85,231 | $126,917 | $47,443,667 |
| 2 | 15 | $212,148 | $85,003 | $127,145 | $47,316,522 |
| 2 | 16 | $212,148 | $84,775 | $127,372 | $47,189,150 |
| 2 | 17 | $212,148 | $84,547 | $127,601 | $47,061,549 |
| 2 | 18 | $212,148 | $84,319 | $127,829 | $46,933,720 |
| 2 | 19 | $212,148 | $84,090 | $128,058 | $46,805,662 |
| 2 | 20 | $212,148 | $83,860 | $128,288 | $46,677,374 |
| 2 | 21 | $212,148 | $83,630 | $128,518 | $46,548,856 |
| 2 | 22 | $212,148 | $83,400 | $128,748 | $46,420,108 |
| 2 | 23 | $212,148 | $83,169 | $128,979 | $46,291,130 |
| 2 | 24 | $212,148 | $82,938 | $129,210 | $46,161,920 |
| 3 | 25 | $212,148 | $82,707 | $129,441 | $46,032,479 |
| 3 | 26 | $212,148 | $82,475 | $129,673 | $45,902,806 |
| 3 | 27 | $212,148 | $82,243 | $129,905 | $45,772,901 |
| 3 | 28 | $212,148 | $82,010 | $130,138 | $45,642,763 |
| 3 | 29 | $212,148 | $81,777 | $130,371 | $45,512,391 |
| 3 | 30 | $212,148 | $81,543 | $130,605 | $45,381,787 |
| 3 | 31 | $212,148 | $81,309 | $130,839 | $45,250,948 |
| 3 | 32 | $212,148 | $81,075 | $131,073 | $45,119,874 |
| 3 | 33 | $212,148 | $80,840 | $131,308 | $44,988,566 |
| 3 | 34 | $212,148 | $80,605 | $131,543 | $44,857,023 |
| 3 | 35 | $212,148 | $80,369 | $131,779 | $44,725,244 |
| 3 | 36 | $212,148 | $80,133 | $132,015 | $44,593,229 |
| 4 | 37 | $212,148 | $79,896 | $132,252 | $44,460,977 |
| 4 | 38 | $212,148 | $79,659 | $132,489 | $44,328,488 |
| 4 | 39 | $212,148 | $79,422 | $132,726 | $44,195,762 |
| 4 | 40 | $212,148 | $79,184 | $132,964 | $44,062,799 |
| 4 | 41 | $212,148 | $78,946 | $133,202 | $43,929,596 |
| 4 | 42 | $212,148 | $78,707 | $133,441 | $43,796,156 |
| 4 | 43 | $212,148 | $78,468 | $133,680 | $43,662,476 |
| 4 | 44 | $212,148 | $78,229 | $133,919 | $43,528,557 |
| 4 | 45 | $212,148 | $77,989 | $134,159 | $43,394,397 |
| 4 | 46 | $212,148 | $77,748 | $134,400 | $43,259,998 |
| 4 | 47 | $212,148 | $77,507 | $134,640 | $43,125,357 |
| 4 | 48 | $212,148 | $77,266 | $134,882 | $42,990,476 |
| 5 | 49 | $212,148 | $77,025 | $135,123 | $42,855,353 |
| 5 | 50 | $212,148 | $76,783 | $135,365 | $42,719,987 |
| 5 | 51 | $212,148 | $76,540 | $135,608 | $42,584,379 |
| 5 | 52 | $212,148 | $76,297 | $135,851 | $42,448,528 |
| 5 | 53 | $212,148 | $76,054 | $136,094 | $42,312,434 |
| 5 | 54 | $212,148 | $75,810 | $136,338 | $42,176,096 |
| 5 | 55 | $212,148 | $75,566 | $136,582 | $42,039,514 |
| 5 | 56 | $212,148 | $75,321 | $136,827 | $41,902,686 |
| 5 | 57 | $212,148 | $75,076 | $137,072 | $41,765,614 |
| 5 | 58 | $212,148 | $74,830 | $137,318 | $41,628,296 |
| 5 | 59 | $212,148 | $74,584 | $137,564 | $41,490,733 |
| 5 | 60 | $212,148 | $74,338 | $137,810 | $41,352,922 |
| 6 | 61 | $212,148 | $74,091 | $138,057 | $41,214,865 |
| 6 | 62 | $212,148 | $73,843 | $138,305 | $41,076,560 |
| 6 | 63 | $212,148 | $73,596 | $138,552 | $40,938,008 |
| 6 | 64 | $212,148 | $73,347 | $138,801 | $40,799,207 |
| 6 | 65 | $212,148 | $73,099 | $139,049 | $40,660,158 |
| 6 | 66 | $212,148 | $72,849 | $139,298 | $40,520,860 |
| 6 | 67 | $212,148 | $72,600 | $139,548 | $40,381,312 |
| 6 | 68 | $212,148 | $72,350 | $139,798 | $40,241,514 |
| 6 | 69 | $212,148 | $72,099 | $140,049 | $40,101,465 |
| 6 | 70 | $212,148 | $71,848 | $140,299 | $39,961,166 |
| 6 | 71 | $212,148 | $71,597 | $140,551 | $39,820,615 |
| 6 | 72 | $212,148 | $71,345 | $140,803 | $39,679,812 |
| 7 | 73 | $212,148 | $71,093 | $141,055 | $39,538,757 |
| 7 | 74 | $212,148 | $70,840 | $141,308 | $39,397,450 |
| 7 | 75 | $212,148 | $70,587 | $141,561 | $39,255,889 |
| 7 | 76 | $212,148 | $70,333 | $141,814 | $39,114,074 |
| 7 | 77 | $212,148 | $70,079 | $142,069 | $38,972,006 |
| 7 | 78 | $212,148 | $69,825 | $142,323 | $38,829,683 |
| 7 | 79 | $212,148 | $69,570 | $142,578 | $38,687,105 |
| 7 | 80 | $212,148 | $69,314 | $142,833 | $38,544,271 |
| 7 | 81 | $212,148 | $69,058 | $143,089 | $38,401,182 |
| 7 | 82 | $212,148 | $68,802 | $143,346 | $38,257,836 |
| 7 | 83 | $212,148 | $68,545 | $143,603 | $38,114,234 |
| 7 | 84 | $212,148 | $68,288 | $143,860 | $37,970,374 |
| 8 | 85 | $212,148 | $68,030 | $144,118 | $37,826,256 |
| 8 | 86 | $212,148 | $67,772 | $144,376 | $37,681,880 |
| 8 | 87 | $212,148 | $67,513 | $144,635 | $37,537,246 |
| 8 | 88 | $212,148 | $67,254 | $144,894 | $37,392,352 |
| 8 | 89 | $212,148 | $66,995 | $145,153 | $37,247,199 |
| 8 | 90 | $212,148 | $66,735 | $145,413 | $37,101,785 |
| 8 | 91 | $212,148 | $66,474 | $145,674 | $36,956,111 |
| 8 | 92 | $212,148 | $66,213 | $145,935 | $36,810,177 |
| 8 | 93 | $212,148 | $65,952 | $146,196 | $36,663,980 |
| 8 | 94 | $212,148 | $65,690 | $146,458 | $36,517,522 |
| 8 | 95 | $212,148 | $65,427 | $146,721 | $36,370,801 |
| 8 | 96 | $212,148 | $65,164 | $146,984 | $36,223,818 |
| 9 | 97 | $212,148 | $64,901 | $147,247 | $36,076,571 |
| 9 | 98 | $212,148 | $64,637 | $147,511 | $35,929,060 |
| 9 | 99 | $212,148 | $64,373 | $147,775 | $35,781,285 |
| 9 | 100 | $212,148 | $64,108 | $148,040 | $35,633,245 |
| 9 | 101 | $212,148 | $63,843 | $148,305 | $35,484,940 |
| 9 | 102 | $212,148 | $63,577 | $148,571 | $35,336,370 |
| 9 | 103 | $212,148 | $63,311 | $148,837 | $35,187,533 |
| 9 | 104 | $212,148 | $63,044 | $149,104 | $35,038,429 |
| 9 | 105 | $212,148 | $62,777 | $149,371 | $34,889,059 |
| 9 | 106 | $212,148 | $62,510 | $149,638 | $34,739,420 |
| 9 | 107 | $212,148 | $62,241 | $149,906 | $34,589,514 |
| 9 | 108 | $212,148 | $61,973 | $150,175 | $34,439,339 |
| 10 | 109 | $212,148 | $61,704 | $150,444 | $34,288,895 |
| 10 | 110 | $212,148 | $61,434 | $150,714 | $34,138,181 |
| 10 | 111 | $212,148 | $61,164 | $150,984 | $33,987,197 |
| 10 | 112 | $212,148 | $60,894 | $151,254 | $33,835,943 |
| 10 | 113 | $212,148 | $60,623 | $151,525 | $33,684,418 |
| 10 | 114 | $212,148 | $60,351 | $151,797 | $33,532,622 |
| 10 | 115 | $212,148 | $60,079 | $152,069 | $33,380,553 |
| 10 | 116 | $212,148 | $59,807 | $152,341 | $33,228,212 |
| 10 | 117 | $212,148 | $59,534 | $152,614 | $33,075,598 |
| 10 | 118 | $212,148 | $59,260 | $152,887 | $32,922,710 |
| 10 | 119 | $212,148 | $58,987 | $153,161 | $32,769,549 |
| 10 | 120 | $212,148 | $58,712 | $153,436 | $32,616,113 |
| 11 | 121 | $212,148 | $58,437 | $153,711 | $32,462,403 |
| 11 | 122 | $212,148 | $58,162 | $153,986 | $32,308,416 |
| 11 | 123 | $212,148 | $57,886 | $154,262 | $32,154,154 |
| 11 | 124 | $212,148 | $57,610 | $154,538 | $31,999,616 |
| 11 | 125 | $212,148 | $57,333 | $154,815 | $31,844,801 |
| 11 | 126 | $212,148 | $57,055 | $155,093 | $31,689,708 |
| 11 | 127 | $212,148 | $56,777 | $155,370 | $31,534,338 |
| 11 | 128 | $212,148 | $56,499 | $155,649 | $31,378,689 |
| 11 | 129 | $212,148 | $56,220 | $155,928 | $31,222,761 |
| 11 | 130 | $212,148 | $55,941 | $156,207 | $31,066,554 |
| 11 | 131 | $212,148 | $55,661 | $156,487 | $30,910,067 |
| 11 | 132 | $212,148 | $55,381 | $156,767 | $30,753,300 |
| 12 | 133 | $212,148 | $55,100 | $157,048 | $30,596,251 |
| 12 | 134 | $212,148 | $54,818 | $157,330 | $30,438,922 |
| 12 | 135 | $212,148 | $54,536 | $157,611 | $30,281,310 |
| 12 | 136 | $212,148 | $54,254 | $157,894 | $30,123,416 |
| 12 | 137 | $212,148 | $53,971 | $158,177 | $29,965,240 |
| 12 | 138 | $212,148 | $53,688 | $158,460 | $29,806,779 |
| 12 | 139 | $212,148 | $53,404 | $158,744 | $29,648,035 |
| 12 | 140 | $212,148 | $53,119 | $159,028 | $29,489,007 |
| 12 | 141 | $212,148 | $52,834 | $159,313 | $29,329,693 |
| 12 | 142 | $212,148 | $52,549 | $159,599 | $29,170,095 |
| 12 | 143 | $212,148 | $52,263 | $159,885 | $29,010,210 |
| 12 | 144 | $212,148 | $51,977 | $160,171 | $28,850,039 |
| 13 | 145 | $212,148 | $51,690 | $160,458 | $28,689,580 |
| 13 | 146 | $212,148 | $51,402 | $160,746 | $28,528,835 |
| 13 | 147 | $212,148 | $51,114 | $161,034 | $28,367,801 |
| 13 | 148 | $212,148 | $50,826 | $161,322 | $28,206,479 |
| 13 | 149 | $212,148 | $50,537 | $161,611 | $28,044,867 |
| 13 | 150 | $212,148 | $50,247 | $161,901 | $27,882,966 |
| 13 | 151 | $212,148 | $49,957 | $162,191 | $27,720,776 |
| 13 | 152 | $212,148 | $49,666 | $162,482 | $27,558,294 |
| 13 | 153 | $212,148 | $49,375 | $162,773 | $27,395,521 |
| 13 | 154 | $212,148 | $49,084 | $163,064 | $27,232,457 |
| 13 | 155 | $212,148 | $48,791 | $163,356 | $27,069,101 |
| 13 | 156 | $212,148 | $48,499 | $163,649 | $26,905,452 |
| 14 | 157 | $212,148 | $48,206 | $163,942 | $26,741,509 |
| 14 | 158 | $212,148 | $47,912 | $164,236 | $26,577,273 |
| 14 | 159 | $212,148 | $47,618 | $164,530 | $26,412,743 |
| 14 | 160 | $212,148 | $47,323 | $164,825 | $26,247,918 |
| 14 | 161 | $212,148 | $47,028 | $165,120 | $26,082,798 |
| 14 | 162 | $212,148 | $46,732 | $165,416 | $25,917,381 |
| 14 | 163 | $212,148 | $46,435 | $165,713 | $25,751,669 |
| 14 | 164 | $212,148 | $46,138 | $166,009 | $25,585,659 |
| 14 | 165 | $212,148 | $45,841 | $166,307 | $25,419,352 |
| 14 | 166 | $212,148 | $45,543 | $166,605 | $25,252,748 |
| 14 | 167 | $212,148 | $45,245 | $166,903 | $25,085,844 |
| 14 | 168 | $212,148 | $44,945 | $167,202 | $24,918,642 |
| 15 | 169 | $212,148 | $44,646 | $167,502 | $24,751,140 |
| 15 | 170 | $212,148 | $44,346 | $167,802 | $24,583,338 |
| 15 | 171 | $212,148 | $44,045 | $168,103 | $24,415,235 |
| 15 | 172 | $212,148 | $43,744 | $168,404 | $24,246,831 |
| 15 | 173 | $212,148 | $43,442 | $168,706 | $24,078,125 |
| 15 | 174 | $212,148 | $43,140 | $169,008 | $23,909,117 |
| 15 | 175 | $212,148 | $42,837 | $169,311 | $23,739,807 |
| 15 | 176 | $212,148 | $42,534 | $169,614 | $23,570,193 |
| 15 | 177 | $212,148 | $42,230 | $169,918 | $23,400,275 |
| 15 | 178 | $212,148 | $41,925 | $170,222 | $23,230,052 |
| 15 | 179 | $212,148 | $41,621 | $170,527 | $23,059,525 |
| 15 | 180 | $212,148 | $41,315 | $170,833 | $22,888,692 |
| 16 | 181 | $212,148 | $41,009 | $171,139 | $22,717,553 |
| 16 | 182 | $212,148 | $40,702 | $171,446 | $22,546,107 |
| 16 | 183 | $212,148 | $40,395 | $171,753 | $22,374,355 |
| 16 | 184 | $212,148 | $40,087 | $172,061 | $22,202,294 |
| 16 | 185 | $212,148 | $39,779 | $172,369 | $22,029,925 |
| 16 | 186 | $212,148 | $39,470 | $172,678 | $21,857,248 |
| 16 | 187 | $212,148 | $39,161 | $172,987 | $21,684,261 |
| 16 | 188 | $212,148 | $38,851 | $173,297 | $21,510,964 |
| 16 | 189 | $212,148 | $38,540 | $173,607 | $21,337,356 |
| 16 | 190 | $212,148 | $38,229 | $173,918 | $21,163,438 |
| 16 | 191 | $212,148 | $37,918 | $174,230 | $20,989,208 |
| 16 | 192 | $212,148 | $37,606 | $174,542 | $20,814,666 |
| 17 | 193 | $212,148 | $37,293 | $174,855 | $20,639,811 |
| 17 | 194 | $212,148 | $36,980 | $175,168 | $20,464,642 |
| 17 | 195 | $212,148 | $36,666 | $175,482 | $20,289,160 |
| 17 | 196 | $212,148 | $36,351 | $175,796 | $20,113,364 |
| 17 | 197 | $212,148 | $36,036 | $176,111 | $19,937,252 |
| 17 | 198 | $212,148 | $35,721 | $176,427 | $19,760,825 |
| 17 | 199 | $212,148 | $35,405 | $176,743 | $19,584,082 |
| 17 | 200 | $212,148 | $35,088 | $177,060 | $19,407,023 |
| 17 | 201 | $212,148 | $34,771 | $177,377 | $19,229,646 |
| 17 | 202 | $212,148 | $34,453 | $177,695 | $19,051,951 |
| 17 | 203 | $212,148 | $34,135 | $178,013 | $18,873,938 |
| 17 | 204 | $212,148 | $33,816 | $178,332 | $18,695,606 |
| 18 | 205 | $212,148 | $33,496 | $178,652 | $18,516,954 |
| 18 | 206 | $212,148 | $33,176 | $178,972 | $18,337,982 |
| 18 | 207 | $212,148 | $32,856 | $179,292 | $18,158,690 |
| 18 | 208 | $212,148 | $32,534 | $179,614 | $17,979,076 |
| 18 | 209 | $212,148 | $32,213 | $179,935 | $17,799,141 |
| 18 | 210 | $212,148 | $31,890 | $180,258 | $17,618,883 |
| 18 | 211 | $212,148 | $31,567 | $180,581 | $17,438,302 |
| 18 | 212 | $212,148 | $31,244 | $180,904 | $17,257,398 |
| 18 | 213 | $212,148 | $30,920 | $181,228 | $17,076,170 |
| 18 | 214 | $212,148 | $30,595 | $181,553 | $16,894,617 |
| 18 | 215 | $212,148 | $30,270 | $181,878 | $16,712,738 |
| 18 | 216 | $212,148 | $29,944 | $182,204 | $16,530,534 |
| 19 | 217 | $212,148 | $29,617 | $182,531 | $16,348,003 |
| 19 | 218 | $212,148 | $29,290 | $182,858 | $16,165,146 |
| 19 | 219 | $212,148 | $28,963 | $183,185 | $15,981,960 |
| 19 | 220 | $212,148 | $28,634 | $183,514 | $15,798,447 |
| 19 | 221 | $212,148 | $28,306 | $183,842 | $15,614,604 |
| 19 | 222 | $212,148 | $27,976 | $184,172 | $15,430,433 |
| 19 | 223 | $212,148 | $27,646 | $184,502 | $15,245,931 |
| 19 | 224 | $212,148 | $27,316 | $184,832 | $15,061,099 |
| 19 | 225 | $212,148 | $26,984 | $185,163 | $14,875,935 |
| 19 | 226 | $212,148 | $26,653 | $185,495 | $14,690,440 |
| 19 | 227 | $212,148 | $26,320 | $185,828 | $14,504,613 |
| 19 | 228 | $212,148 | $25,987 | $186,160 | $14,318,452 |
| 20 | 229 | $212,148 | $25,654 | $186,494 | $14,131,958 |
| 20 | 230 | $212,148 | $25,320 | $186,828 | $13,945,130 |
| 20 | 231 | $212,148 | $24,985 | $187,163 | $13,757,967 |
| 20 | 232 | $212,148 | $24,650 | $187,498 | $13,570,469 |
| 20 | 233 | $212,148 | $24,314 | $187,834 | $13,382,635 |
| 20 | 234 | $212,148 | $23,977 | $188,171 | $13,194,464 |
| 20 | 235 | $212,148 | $23,640 | $188,508 | $13,005,956 |
| 20 | 236 | $212,148 | $23,302 | $188,846 | $12,817,111 |
| 20 | 237 | $212,148 | $22,964 | $189,184 | $12,627,927 |
| 20 | 238 | $212,148 | $22,625 | $189,523 | $12,438,404 |
| 20 | 239 | $212,148 | $22,285 | $189,862 | $12,248,542 |
| 20 | 240 | $212,148 | $21,945 | $190,203 | $12,058,339 |
| 21 | 241 | $212,148 | $21,605 | $190,543 | $11,867,796 |
| 21 | 242 | $212,148 | $21,263 | $190,885 | $11,676,911 |
| 21 | 243 | $212,148 | $20,921 | $191,227 | $11,485,684 |
| 21 | 244 | $212,148 | $20,579 | $191,569 | $11,294,115 |
| 21 | 245 | $212,148 | $20,235 | $191,913 | $11,102,202 |
| 21 | 246 | $212,148 | $19,891 | $192,256 | $10,909,946 |
| 21 | 247 | $212,148 | $19,547 | $192,601 | $10,717,345 |
| 21 | 248 | $212,148 | $19,202 | $192,946 | $10,524,399 |
| 21 | 249 | $212,148 | $18,856 | $193,292 | $10,331,107 |
| 21 | 250 | $212,148 | $18,510 | $193,638 | $10,137,469 |
| 21 | 251 | $212,148 | $18,163 | $193,985 | $9,943,484 |
| 21 | 252 | $212,148 | $17,815 | $194,332 | $9,749,152 |
| 22 | 253 | $212,148 | $17,467 | $194,681 | $9,554,471 |
| 22 | 254 | $212,148 | $17,118 | $195,029 | $9,359,442 |
| 22 | 255 | $212,148 | $16,769 | $195,379 | $9,164,063 |
| 22 | 256 | $212,148 | $16,419 | $195,729 | $8,968,334 |
| 22 | 257 | $212,148 | $16,068 | $196,080 | $8,772,254 |
| 22 | 258 | $212,148 | $15,717 | $196,431 | $8,575,823 |
| 22 | 259 | $212,148 | $15,365 | $196,783 | $8,379,040 |
| 22 | 260 | $212,148 | $15,012 | $197,135 | $8,181,905 |
| 22 | 261 | $212,148 | $14,659 | $197,489 | $7,984,416 |
| 22 | 262 | $212,148 | $14,305 | $197,842 | $7,786,574 |
| 22 | 263 | $212,148 | $13,951 | $198,197 | $7,588,377 |
| 22 | 264 | $212,148 | $13,596 | $198,552 | $7,389,825 |
| 23 | 265 | $212,148 | $13,240 | $198,908 | $7,190,917 |
| 23 | 266 | $212,148 | $12,884 | $199,264 | $6,991,653 |
| 23 | 267 | $212,148 | $12,527 | $199,621 | $6,792,032 |
| 23 | 268 | $212,148 | $12,169 | $199,979 | $6,592,053 |
| 23 | 269 | $212,148 | $11,811 | $200,337 | $6,391,716 |
| 23 | 270 | $212,148 | $11,452 | $200,696 | $6,191,020 |
| 23 | 271 | $212,148 | $11,092 | $201,056 | $5,989,964 |
| 23 | 272 | $212,148 | $10,732 | $201,416 | $5,788,548 |
| 23 | 273 | $212,148 | $10,371 | $201,777 | $5,586,771 |
| 23 | 274 | $212,148 | $10,010 | $202,138 | $5,384,633 |
| 23 | 275 | $212,148 | $9,647 | $202,500 | $5,182,133 |
| 23 | 276 | $212,148 | $9,285 | $202,863 | $4,979,269 |
| 24 | 277 | $212,148 | $8,921 | $203,227 | $4,776,043 |
| 24 | 278 | $212,148 | $8,557 | $203,591 | $4,572,452 |
| 24 | 279 | $212,148 | $8,192 | $203,956 | $4,368,496 |
| 24 | 280 | $212,148 | $7,827 | $204,321 | $4,164,175 |
| 24 | 281 | $212,148 | $7,461 | $204,687 | $3,959,488 |
| 24 | 282 | $212,148 | $7,094 | $205,054 | $3,754,434 |
| 24 | 283 | $212,148 | $6,727 | $205,421 | $3,549,013 |
| 24 | 284 | $212,148 | $6,359 | $205,789 | $3,343,224 |
| 24 | 285 | $212,148 | $5,990 | $206,158 | $3,137,066 |
| 24 | 286 | $212,148 | $5,621 | $206,527 | $2,930,539 |
| 24 | 287 | $212,148 | $5,251 | $206,897 | $2,723,641 |
| 24 | 288 | $212,148 | $4,880 | $207,268 | $2,516,373 |
| 25 | 289 | $212,148 | $4,509 | $207,639 | $2,308,734 |
| 25 | 290 | $212,148 | $4,136 | $208,011 | $2,100,722 |
| 25 | 291 | $212,148 | $3,764 | $208,384 | $1,892,338 |
| 25 | 292 | $212,148 | $3,390 | $208,757 | $1,683,581 |
| 25 | 293 | $212,148 | $3,016 | $209,131 | $1,474,449 |
| 25 | 294 | $212,148 | $2,642 | $209,506 | $1,264,943 |
| 25 | 295 | $212,148 | $2,266 | $209,882 | $1,055,062 |
| 25 | 296 | $212,148 | $1,890 | $210,258 | $844,804 |
| 25 | 297 | $212,148 | $1,514 | $210,634 | $634,170 |
| 25 | 298 | $212,148 | $1,136 | $211,012 | $423,158 |
| 25 | 299 | $212,148 | $758 | $211,390 | $211,768 |
| 25 | 300 | $212,148 | $379 | $211,768 | $0 |
